{"text_format":"1","workbook":"xlsx","n_sheets":5,"sheets":["FERC_IS1","Modification History","O&M","O&M QRT","KWH"],"not_rendered":{"charts":0,"images":0,"macros":1,"external_links":0,"defined_names":81,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"FERC_IS1","index":0,"n_rows":722,"n_cols":53,"rows_kept":722,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER","%,LACTUALS,SPER-1YR","%,C","%,C",null,"%,LACTUALS,SYTD","%,LACTUALS,SYTD-1YR","%,C","%,C",null,null,"%,LACTUALS,SQTR","%,LACTUALS,SQTR-1YR","%,C","%,C",null,"%,LACTUALS,SROLLING12","%,LACTUALS,SROLNG12-1Y","%,C","%,C",null,"%,LACTUALS,SPER12-2Y",null,"%,LACTUALS,SPER1-1YR","%,LACTUALS,SPER2-1YR","%,LACTUALS,SPER3-1YR","%,LACTUALS,SPER4-1YR","%,LACTUALS,SPER5-1YR","%,LACTUALS,SPER6-1YR","%,LACTUALS,SPER7-1YR","%,LACTUALS,SPER8-1YR","%,LACTUALS,SPER9-1YR","%,LACTUALS,SPER10-1YR","%,LACTUALS,SPER11-1YR","%,LACTUALS,SPER12-YR",null,"%,LACTUALS,SPER1","%,LACTUALS,SPER2","%,LACTUALS,SPER3","%,LACTUALS,SPER4","%,LACTUALS,SPER5","%,LACTUALS,SPER6","%,LACTUALS,SPER7","%,LACTUALS,SPER8","%,LACTUALS,SPER9","%,LACTUALS,SPER10","%,LACTUALS,SPER11","%,LACTUALS,SPER12"]
[null,null,{"$f":"IF($C$711=\"Error\",$C$716,IF($C$717=\"Error\",$C$713&\" - \"&$C$712,IF($C$717 = $C$716, \"BU\"& $C$717&\" -\" & $C$711,$C$717&\" - \"&$C$716)))","v":"Kentucky Power Corp Consol"},null,null,null,{"$f":"+C2","v":"Kentucky Power Corp Consol"},null,null,null,null,{"$f":"+G2","v":"Kentucky Power Corp Consol"},null,null,null,null,null,{"$f":"+L2","v":"Kentucky Power Corp Consol"},null,null,null,null,{"$f":"+R2","v":"Kentucky Power Corp Consol"},null,null,null,{"$f":"+C2","v":"Kentucky Power Corp Consol"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+C2","v":"Kentucky Power Corp Consol"}]
[null,null,{"$f":"TEXT(+$C$701,\"MMMM YYYY\")","v":"October 2025"},null,null,null,{"$f":"+\"As of: \"& TEXT(+$C$701,\"MMM YYYY\")","v":"As of: Oct 2025"},null,null,null,null,{"$f":"+G3","v":"As of: Oct 2025"},null,null,null,null,null,{"$f":"+L3","v":"As of: Oct 2025"},null,null,null,null,{"$f":"+R3","v":"As of: Oct 2025"},null,null,null,{"$f":"+G3","v":"As of: Oct 2025"}]
[null,{"$f":"\"Run Date: \"& TEXT(NvsEndTime,\"MM/DD/YYYY  hh:mm AM/PM;@\")","v":"Run Date: 11/08/2025  10:20 AM"},null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"+AA4","v":0}]
[null,{"$f":"IF(C714<>\"Error\",C714,\"\")","v":"GLR6283P"},{"$f":"\"Rpt ID: \"& C709& \"      Layout: \"&C710","v":"Rpt ID: FERC_IS1      Layout: FERC_IS1"},null,null,"ONE MONTH ENDED",null,"Variance",null,null,"YEAR TO DATE",null,"Variance",null,null,null,"THREE MONTHS ENDED",null,"Variance",null,null,"TWELVE MONTHS ENDED",null,"Variance"]
[null,{"$f":"IF(C711=\"Error\",\"\"&C717,IF(C717= \"Error\",\"\" & C713,\"\" &C717))","v":"KYP_CORP_CONSOL"},{"$f":"IF($C$711=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT      BU: \"&+$C$718,IF(C717=\"Error\",NvsTreeASD & \" Acct: GL_FERC_ACCT     BU: \"&+$C$713,NvsTreeASD & \"  Acct: GL_FERC_ACCT    BU: \"&+$C$717))","v":"V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS"},null,null,{"$f":"TEXT($C$701,\"YYYY\")","v":"2025"},{"$f":"+F6-1","v":2024},"$","%",null,{"$f":"TEXT($C$701,\"YYYY\")","v":"2025"},{"$f":"+K6-1","v":2024},"$","%","Explanation",null,{"$f":"TEXT($C$701,\"YYYY\")","v":"2025"},{"$f":"+Q6-1","v":2024},"$","%",null,{"$f":"TEXT($C$701,\"YYYY\")","v":"2025"},{"$f":"+V6-1","v":2024},"$","%",null,{"$f":"\"Dec \"&TEXT($C$701,\"YYYY\") - 2","v":"Dec 2023"},null,{"$f":"\"Jan \"&TEXT($C$701,\"YYYY\")-1","v":"Jan 2024"},{"$f":"\"Feb \"&TEXT($C$701,\"YYYY\") - 1","v":"Feb 2024"},{"$f":"\"Mar \"&TEXT($C$701,\"YYYY\") - 1","v":"Mar 2024"},{"$f":"\"Apr \"&TEXT($C$701,\"YYYY\") - 1","v":"Apr 2024"},{"$f":"\"May \"&TEXT($C$701,\"YYYY\") - 1","v":"May 2024"},{"$f":"\"Jun \"&TEXT($C$701,\"YYYY\") - 1","v":"Jun 2024"},{"$f":"\"Jul \"&TEXT($C$701,\"YYYY\") - 1","v":"Jul 2024"},{"$f":"\"Aug \"&TEXT($C$701,\"YYYY\") - 1","v":"Aug 2024"},{"$f":"\"Sep \"&TEXT($C$701,\"YYYY\") - 1","v":"Sep 2024"},{"$f":"\"Oct \"&TEXT($C$701,\"YYYY\") - 1","v":"Oct 2024"},{"$f":"\"Nov \"&TEXT($C$701,\"YYYY\") - 1","v":"Nov 2024"},{"$f":"\"Dec \"&TEXT($C$701,\"YYYY\") - 1","v":"Dec 2024"},null,{"$f":"\"Jan \"&TEXT($C$701,\"YYYY\")","v":"Jan 2025"},{"$f":"\"Feb \"&TEXT($C$701,\"YYYY\")","v":"Feb 2025"},{"$f":"\"Mar \"&TEXT($C$701,\"YYYY\")","v":"Mar 2025"},{"$f":"\"Apr \"&TEXT($C$701,\"YYYY\")","v":"Apr 2025"},{"$f":"\"May \"&TEXT($C$701,\"YYYY\")","v":"May 2025"},{"$f":"\"Jun \"&TEXT($C$701,\"YYYY\")","v":"Jun 2025"},{"$f":"\"Jul \"&TEXT($C$701,\"YYYY\")","v":"Jul 2025"},{"$f":"\"Aug \"&TEXT($C$701,\"YYYY\")","v":"Aug 2025"},{"$f":"\"Sep \"&TEXT($C$701,\"YYYY\")","v":"Sep 2025"},{"$f":"\"Oct \"&TEXT($C$701,\"YYYY\")","v":"Oct 2025"},{"$f":"\"Nov \"&TEXT($C$701,\"YYYY\")","v":"Nov 2025"},{"$f":"\"Dec \"&TEXT($C$701,\"YYYY\")","v":"Dec 2025"}]
[null,"FERC Form","INCOME STATEMENT"]
[]
[null,"Line 1","Utility Operating Income"]
[]
["%,V4400001","4400001","Residential Sales-W/Space Htg",null,null,9871189.1699999999,8965160.0800000001,{"$f":"+F11-G11","v":906029.08999999985},{"$f":"IF(G11<0,IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/(-G11)))),IF(H11=0,0,IF(OR(G11=0,F11=0),\"N.M.\",IF(ABS(H11/G11)>=10,\"N.M.\",H11/G11))))","v":0.10106111680272416},null,125071993.30400001,114356400.43000001,null,null,null,null,29943143.454,29770480.870000001,null,null,null,154468615.92399999,136087652.13,{"$f":"+V11-W11","v":18380963.794},{"$f":"IF(W11<0,IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/(-W11)))),IF(X11=0,0,IF(OR(W11=0,V11=0),\"N.M.\",IF(ABS(X11/W11)>=10,\"N.M.\",X11/W11))))","v":0.13506709467249298},null,10161335.619999999,null,15558463.529999999,14616984.42,12136381.5,8855896.8300000001,11033109.74,9725457.1400000006,12659626.4,12112246.529999999,8693074.2599999998,8965160.0800000001,10845452.17,18551170.449999999,null,21899121.559999999,16684360.74,14995212.24,10394968.609999999,7731231.3399999999,10518841.640000001,12905113.720000001,11599370.534,8472583.75,9871189.1699999999,-2265632.39,0]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,5193758.17,4573201.22,{"$f":"+F12-G12","v":620556.95000000019},{"$f":"IF(G12<0,IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/(-G12)))),IF(H12=0,0,IF(OR(G12=0,F12=0),\"N.M.\",IF(ABS(H12/G12)>=10,\"N.M.\",H12/G12))))","v":0.13569421509075874},null,58633214.454999998,53945747.420000002,null,null,null,null,16552114.935000001,16122473.880000001,null,null,null,69377163.245000005,63027546.620000005,{"$f":"+V12-W12","v":6349616.625},{"$f":"IF(W12<0,IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/(-W12)))),IF(X12=0,0,IF(OR(W12=0,V12=0),\"N.M.\",IF(ABS(X12/W12)>=10,\"N.M.\",X12/W12))))","v":0.10074351558188574},null,4043047.51,null,5953558.54,5143286.96,4912591.67,3963397.48,5584685.8200000003,5084746.72,7181006.3499999996,6771128.4500000002,4778144.21,4573201.22,4663728.72,6080220.0700000003,null,7798813.7300000004,5861368.4699999997,5866308.6699999999,4806574.3899999997,3968953.45,5838656.2800000003,7940424.5300000003,6607786.6950000003,4750570.07,5193758.17,-1269320.8400000001,0]
["%,V4400005","4400005","Residential Fuel Rev",null,null,4270224.0599999996,4340407.1500000004,{"$f":"+F13-G13","v":-70183.090000000782},{"$f":"IF(G13<0,IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/(-G13)))),IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/G13))))","v":-1.616970195987277E-2},null,66708018.420000002,58431356,null,null,null,null,15509990.99,15439554.390000001,null,null,null,79831899.980000004,70212936.379999995,{"$f":"+V13-W13","v":9618963.6000000089},{"$f":"IF(W13<0,IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/(-W13)))),IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/W13))))","v":0.1369970278402991},null,6848719.21,null,10126118.470000001,8152138.8099999996,5903351.8200000003,3913478.4699999997,4952310.97,4053701.51,5890701.5600000005,6610214.4100000001,4488932.83,4340407.1500000004,5167578.1399999997,7956303.4199999999,null,11449951.720000001,6075362.7800000003,7122520.2699999996,3185157.45,3153512.74,12113659.34,8097863.1299999999,7131606.1399999997,4108160.79,4270224.0599999996,-2390339.7200000002,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4400",null,"Residential Sales",null,null,19335171.399999999,17878768.450000003,{"$f":"+F14-G14","v":1456402.9499999955},{"$f":"IF(G14<0,IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/(-G14)))),IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/G14))))","v":8.145991453902382E-2},null,250413226.17900002,226733503.85000002,null,null,null,null,62005249.379000001,61332509.140000001,null,null,null,303677679.14899999,269328135.13,{"$f":"+V14-W14","v":34349544.018999994},{"$f":"IF(W14<0,IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/(-W14)))),IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/W14))))","v":0.12753789722867262},null,21053102.34,null,31638140.539999999,27912410.189999998,22952324.990000002,16732772.780000001,21570106.530000001,18863905.369999997,25731334.310000002,25493589.390000001,17960151.299999997,17878768.450000003,20676759.030000001,32587693.939999998,null,41147887.009999998,28621091.990000002,27984041.18,18386700.449999999,14853697.529999999,28471157.260000002,28943401.379999999,25338763.369000003,17331314.609999999,19335171.399999999,-5925292.9500000011,0]
[]
["%,V4420001","4420001","Commercial Sales",null,null,8866081.5299999993,7680734.3600000003,{"$f":"+F16-G16","v":1185347.169999999},{"$f":"IF(G16<0,IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/(-G16)))),IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/G16))))","v":0.15432732268064001},null,82878858.644999996,81676108.849999994,null,null,null,null,24245267.145,24256054.91,null,null,null,101133247.485,95444844.810000002,{"$f":"+V16-W16","v":5688402.674999997},{"$f":"IF(W16<0,IF(X16=0,0,IF(OR(W16=0,V16=0),\"N.M.\",IF(ABS(X16/W16)>=10,\"N.M.\",X16/(-W16)))),IF(X16=0,0,IF(OR(W16=0,V16=0),\"N.M.\",IF(ABS(X16/W16)>=10,\"N.M.\",X16/W16))))","v":5.9598846709047283E-2},null,6338635.5700000003,null,8345851.0999999996,7445757.9500000002,8128778.7300000004,6662662.0300000003,9650181.3200000003,7980896.6200000001,9205926.1899999995,9172600.0600000005,7402720.4900000002,7680734.3600000003,8271068.0800000001,9983320.7599999998,null,9756331.9800000004,8300398.3799999999,8698149.7400000002,7636183.8499999996,6724174.25,8621358.8900000006,8896994.4100000001,8200358.9249999998,7178826.6900000004,8866081.5299999993,-2593371.92,0]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,6684660.79,6444061.6699999999,{"$f":"+F17-G17","v":240599.12000000011},{"$f":"IF(G17<0,IF(H17=0,0,IF(OR(G17=0,F17=0),\"N.M.\",IF(ABS(H17/G17)>=10,\"N.M.\",H17/(-G17)))),IF(H17=0,0,IF(OR(G17=0,F17=0),\"N.M.\",IF(ABS(H17/G17)>=10,\"N.M.\",H17/G17))))","v":3.7336563850730517E-2},null,58000234.023999996,60601119.789999999,null,null,null,null,16881888.024,18839176.989999998,null,null,null,71330393.533999994,70029838.230000004,{"$f":"+V17-W17","v":1300555.3039999902},{"$f":"IF(W17<0,IF(X17=0,0,IF(OR(W17=0,V17=0),\"N.M.\",IF(ABS(X17/W17)>=10,\"N.M.\",X17/(-W17)))),IF(X17=0,0,IF(OR(W17=0,V17=0),\"N.M.\",IF(ABS(X17/W17)>=10,\"N.M.\",X17/W17))))","v":1.857144521351824E-2},null,3979180.9,null,5743906.2199999997,3684686.29,5718215.4199999999,7313419.8600000003,5146667.24,6615781.6299999999,7539266.1399999997,6382355.8300000001,6012759.4900000002,6444061.6699999999,6011075.4199999999,7319084.0899999999,null,5985417.8700000001,6026809.6500000004,7316102.71,6439848.9199999999,6842201.0700000003,2312197.92,6195767.8600000003,5372986.2740000002,4824240.96,6684660.79,-891719.1,0]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1290874.68,1413776.87,{"$f":"+F18-G18","v":-122902.19000000018},{"$f":"IF(G18<0,IF(H18=0,0,IF(OR(G18=0,F18=0),\"N.M.\",IF(ABS(H18/G18)>=10,\"N.M.\",H18/(-G18)))),IF(H18=0,0,IF(OR(G18=0,F18=0),\"N.M.\",IF(ABS(H18/G18)>=10,\"N.M.\",H18/G18))))","v":-8.6931815485140992E-2},null,12681410.413000001,14894598.99,null,null,null,null,3571637.003,4228132.12,null,null,null,15391466.193,17877721.23,{"$f":"+V18-W18","v":-2486255.0370000005},{"$f":"IF(W18<0,IF(X18=0,0,IF(OR(W18=0,V18=0),\"N.M.\",IF(ABS(X18/W18)>=10,\"N.M.\",X18/(-W18)))),IF(X18=0,0,IF(OR(W18=0,V18=0),\"N.M.\",IF(ABS(X18/W18)>=10,\"N.M.\",X18/W18))))","v":-0.13907001932818483},null,1477857.3599999999,null,1481484.38,1484204.84,1661825.57,1480652.1,1625043.72,1539571.9300000002,1393684.33,1489306.8599999999,1325048.3900000001,1413776.87,1378309.47,1331746.31,null,1548190.26,1401376,1465250.3599999999,1412047.01,1131525.3600000001,1112011.19,1039373.23,1160625.513,1120136.81,1290874.68,-247525.25,0]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1461433.71,1349260.9,{"$f":"+F19-G19","v":112172.81000000006},{"$f":"IF(G19<0,IF(H19=0,0,IF(OR(G19=0,F19=0),\"N.M.\",IF(ABS(H19/G19)>=10,\"N.M.\",H19/(-G19)))),IF(H19=0,0,IF(OR(G19=0,F19=0),\"N.M.\",IF(ABS(H19/G19)>=10,\"N.M.\",H19/G19))))","v":8.3136486056922032E-2},null,13485294.926000001,13098060.310000001,null,null,null,null,4010221.4360000002,4044889.62,null,null,null,16284129.946,15405426.370000001,{"$f":"+V19-W19","v":878703.57599999942},{"$f":"IF(W19<0,IF(X19=0,0,IF(OR(W19=0,V19=0),\"N.M.\",IF(ABS(X19/W19)>=10,\"N.M.\",X19/(-W19)))),IF(X19=0,0,IF(OR(W19=0,V19=0),\"N.M.\",IF(ABS(X19/W19)>=10,\"N.M.\",X19/W19))))","v":5.7038575557451406E-2},null,1092216.57,null,1348315.06,1304816.07,1389899.2,1111953.77,1584554.35,1184675.99,1128956.25,1379601.12,1316027.6000000001,1349260.9,1374729.87,1424105.15,null,1608928.8599999999,1407960.65,1507545.47,1297881.81,1136607.26,1463355.15,1052794.29,1264744.1159999999,1284043.6099999999,1461433.71,-405706.35000000003,0]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1744257.49,1606073.52,{"$f":"+F20-G20","v":138183.96999999997},{"$f":"IF(G20<0,IF(H20=0,0,IF(OR(G20=0,F20=0),\"N.M.\",IF(ABS(H20/G20)>=10,\"N.M.\",H20/(-G20)))),IF(H20=0,0,IF(OR(G20=0,F20=0),\"N.M.\",IF(ABS(H20/G20)>=10,\"N.M.\",H20/G20))))","v":8.6038383846836583E-2},null,16274221.004000001,16190340.630000001,null,null,null,null,4633910.5039999997,4762336.53,null,null,null,20053357.714000002,18909041.120000001,{"$f":"+V20-W20","v":1144316.5940000005},{"$f":"IF(W20<0,IF(X20=0,0,IF(OR(W20=0,V20=0),\"N.M.\",IF(ABS(X20/W20)>=10,\"N.M.\",X20/(-W20)))),IF(X20=0,0,IF(OR(W20=0,V20=0),\"N.M.\",IF(ABS(X20/W20)>=10,\"N.M.\",X20/W20))))","v":6.0516902297581998E-2},null,1263523.93,null,1625209.8399999999,1481640.32,1604444.33,1364747.74,1949357.3900000001,1692556.8599999999,1710047.62,1742768.85,1413494.1600000001,1606073.52,1691468.5,2087668.21,null,1955065.23,1547060.4,1738135.35,1578642.63,1332337.03,1945278.57,1543791.29,1545420.074,1344232.94,1744257.49,-428721.67,0]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,4136817.01,4666589.91,{"$f":"+F21-G21","v":-529772.90000000037},{"$f":"IF(G21<0,IF(H21=0,0,IF(OR(G21=0,F21=0),\"N.M.\",IF(ABS(H21/G21)>=10,\"N.M.\",H21/(-G21)))),IF(H21=0,0,IF(OR(G21=0,F21=0),\"N.M.\",IF(ABS(H21/G21)>=10,\"N.M.\",H21/G21))))","v":-0.11352463152263584},null,49984206.119999997,45841127.270000003,null,null,null,null,13539412.48,14188106.529999999,null,null,null,59279108.959999993,53828659.340000004,{"$f":"+V21-W21","v":5450449.6199999899},{"$f":"IF(W21<0,IF(X21=0,0,IF(OR(W21=0,V21=0),\"N.M.\",IF(ABS(X21/W21)>=10,\"N.M.\",X21/(-W21)))),IF(X21=0,0,IF(OR(W21=0,V21=0),\"N.M.\",IF(ABS(X21/W21)>=10,\"N.M.\",X21/W21))))","v":0.10125553351743553},null,3939619.44,null,5358153.1500000004,5017069.05,4533391.09,3734674.99,5033803.37,3804664.63,4171264.46,5163497.42,4358019.2,4666589.91,4740589.8,4554313.04,null,5862942.9800000004,3298032.85,4842141.8600000003,3232459.78,3670709.4,9559013.5299999993,5979493.2400000002,5382681.54,4019913.93,4136817.01,-2250458,0]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,4454003.08,6596663.46,{"$f":"+F22-G22","v":-2142660.38},{"$f":"IF(G22<0,IF(H22=0,0,IF(OR(G22=0,F22=0),\"N.M.\",IF(ABS(H22/G22)>=10,\"N.M.\",H22/(-G22)))),IF(H22=0,0,IF(OR(G22=0,F22=0),\"N.M.\",IF(ABS(H22/G22)>=10,\"N.M.\",H22/G22))))","v":-0.32480971524353008},null,66689885.810000002,63387995.68,null,null,null,null,17955219.899999999,19711764.469999999,null,null,null,79410543.060000002,74718360.789999992,{"$f":"+V22-W22","v":4692182.2700000107},{"$f":"IF(W22<0,IF(X22=0,0,IF(OR(W22=0,V22=0),\"N.M.\",IF(ABS(X22/W22)>=10,\"N.M.\",X22/(-W22)))),IF(X22=0,0,IF(OR(W22=0,V22=0),\"N.M.\",IF(ABS(X22/W22)>=10,\"N.M.\",X22/W22))))","v":6.2798249592060026E-2},null,5647944.8700000001,null,6390830.9299999997,6078361.79,7046107.0599999996,6443923.2699999996,6481963.4900000002,6040359.6100000003,5194685.0599999996,6822963.9299999997,6292137.0800000001,6596663.46,6564621.0300000003,6156036.2199999997,null,6561407.2199999997,5302396.38,5793588.2400000002,5314347.1100000003,6534812.2199999997,12406794.84,6821319.9000000004,6975137.6799999997,6526079.1399999997,4454003.08,-1173028.42,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4420",null,"Commercial Sales",null,null,28638128.289999999,29757160.690000001,{"$f":"+F23-G23","v":-1119032.4000000022},{"$f":"IF(G23<0,IF(H23=0,0,IF(OR(G23=0,F23=0),\"N.M.\",IF(ABS(H23/G23)>=10,\"N.M.\",H23/(-G23)))),IF(H23=0,0,IF(OR(G23=0,F23=0),\"N.M.\",IF(ABS(H23/G23)>=10,\"N.M.\",H23/G23))))","v":-3.7605482984673907E-2},null,299994110.94200003,295689351.51999998,null,null,null,null,84837556.491999984,90030461.169999987,null,null,null,362882246.89199996,346213891.88999999,{"$f":"+V23-W23","v":16668355.001999974},{"$f":"IF(W23<0,IF(X23=0,0,IF(OR(W23=0,V23=0),\"N.M.\",IF(ABS(X23/W23)>=10,\"N.M.\",X23/(-W23)))),IF(X23=0,0,IF(OR(W23=0,V23=0),\"N.M.\",IF(ABS(X23/W23)>=10,\"N.M.\",X23/W23))))","v":4.8144674123289911E-2},null,23738978.640000001,null,30293750.68,26496536.309999999,30082661.399999999,28112033.760000002,31471570.880000003,28858507.269999996,30343830.049999997,32153094.07,28120206.410000004,29757160.690000001,30031862.170000002,32856273.779999997,null,33278284.400000002,27284034.309999999,31360913.729999997,26911411.109999999,27372366.589999996,37420010.090000004,31529534.219999999,29901954.122000001,26297474.080000002,28638128.289999999,-7990530.71,0]
[]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,154153.05000000002,149276.38,{"$f":"+F25-G25","v":4876.6700000000128},{"$f":"IF(G25<0,IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/(-G25)))),IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/G25))))","v":3.2668731650647029E-2},null,1530356.7990000001,1492911,null,null,null,null,456203.96899999998,446524.88,null,null,null,1838208.8790000002,1763238.1600000001,{"$f":"+V25-W25","v":74970.719000000041},{"$f":"IF(W25<0,IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/(-W25)))),IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/W25))))","v":4.251877069175955E-2},null,133483.41,null,149348.45000000001,143095.86000000002,150018.58000000002,146901.73000000001,156727.94,151699.30000000002,148594.26,150985.30000000002,146263.20000000001,149276.38,154347.63,153504.45000000001,null,158477.95000000001,161221.96,151538.38,156242.37,151371.38,144242.97,151057.82,151856.16899999999,150194.75,154153.05000000002,-5285.79,0]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,23033.25,30719.47,{"$f":"+F26-G26","v":-7686.2200000000012},{"$f":"IF(G26<0,IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/(-G26)))),IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/G26))))","v":-0.2502067906770527},null,277140.18,270371.14,null,null,null,null,80471.55,84362.06,null,null,null,346819.54,335028.57,{"$f":"+V26-W26","v":11790.969999999972},{"$f":"IF(W26<0,IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/(-W26)))),IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/W26))))","v":3.5193923909235481E-2},null,33330.370000000003,null,35272.550000000003,35259.919999999998,32659.83,22829.010000000002,24487.5,18668.990000000002,16831.28,25369.7,28272.89,30719.47,35187.550000000003,34491.81,null,36592.550000000003,21359.11,31209.55,17960.670000000002,22593.3,43292.14,23661.31,28446.05,28992.25,23033.25,-1422.14,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4440,N4450,N4460,N4480",null,"Public Streets and Highway Lighting",null,null,177186.30000000002,179995.85,{"$f":"+F27-G27","v":-2809.5499999999884},{"$f":"IF(G27<0,IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/(-G27)))),IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/G27))))","v":-1.5608970984608747E-2},null,1807496.9790000001,1763282.1400000001,null,null,null,null,536675.51899999997,530886.93999999994,null,null,null,2185028.4190000002,2098266.73,{"$f":"+V27-W27","v":86761.689000000246},{"$f":"IF(W27<0,IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/(-W27)))),IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/W27))))","v":4.1349218266449966E-2},null,166813.78,null,184621,178355.78000000003,182678.41000000003,169730.74000000002,181215.44,170368.29,165425.54,176355.00000000003,174536.09000000003,179995.85,189535.18,187996.26,null,195070.5,182581.07,182747.93,174203.04,173964.68,187535.11,174719.13,180302.21899999998,179187,177186.30000000002,-6707.93,0]
[]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,0,0,{"$f":"+F29-G29","v":0},{"$f":"IF(G29<0,IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/(-G29)))),IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/G29))))","v":0},null,0,-18.93,null,null,null,null,0,0,null,null,null,0,-321.05,{"$f":"+V29-W29","v":321.05},{"$f":"IF(W29<0,IF(X29=0,0,IF(OR(W29=0,V29=0),\"N.M.\",IF(ABS(X29/W29)>=10,\"N.M.\",X29/(-W29)))),IF(X29=0,0,IF(OR(W29=0,V29=0),\"N.M.\",IF(ABS(X29/W29)>=10,\"N.M.\",X29/W29))))","v":"N.M."},null,-313.5,null,0,2.11,-28.400000000000002,0.52,6.84,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4470027","4470027","Whsal/Muni/Pb Ath Fuel Rev",null,null,0,205487.08000000002,{"$f":"+F30-G30","v":-205487.08000000002},{"$f":"IF(G30<0,IF(H30=0,0,IF(OR(G30=0,F30=0),\"N.M.\",IF(ABS(H30/G30)>=10,\"N.M.\",H30/(-G30)))),IF(H30=0,0,IF(OR(G30=0,F30=0),\"N.M.\",IF(ABS(H30/G30)>=10,\"N.M.\",H30/G30))))","v":"N.M."},null,1561568.6600000001,2067862.92,null,null,null,null,0,559884.1,null,null,null,2088916.75,2600635.36,{"$f":"+V30-W30","v":-511718.60999999987},{"$f":"IF(W30<0,IF(X30=0,0,IF(OR(W30=0,V30=0),\"N.M.\",IF(ABS(X30/W30)>=10,\"N.M.\",X30/(-W30)))),IF(X30=0,0,IF(OR(W30=0,V30=0),\"N.M.\",IF(ABS(X30/W30)>=10,\"N.M.\",X30/W30))))","v":-0.19676676625668887},null,284739.77,null,325320.14,178237.76,214530.6,258699.92,177337.66,149156.43,204696.31,200685.45,153711.57,205487.08000000002,224672.77000000002,302675.32,null,377771.11,262886.07,281774.76,301957.53000000003,290721.96000000002,3490.5,42966.73,0,0,0,0,0]
["%,V4470033","4470033","Whsal/Muni/Pub Auth Base Rev",null,null,0,137342.51999999999,{"$f":"+F31-G31","v":-137342.51999999999},{"$f":"IF(G31<0,IF(H31=0,0,IF(OR(G31=0,F31=0),\"N.M.\",IF(ABS(H31/G31)>=10,\"N.M.\",H31/(-G31)))),IF(H31=0,0,IF(OR(G31=0,F31=0),\"N.M.\",IF(ABS(H31/G31)>=10,\"N.M.\",H31/G31))))","v":"N.M."},null,1325054.69,1467195.8599999999,null,null,null,null,0,494020.09,null,null,null,1686288.2999999998,1453038.8099999998,{"$f":"+V31-W31","v":233249.49},{"$f":"IF(W31<0,IF(X31=0,0,IF(OR(W31=0,V31=0),\"N.M.\",IF(ABS(X31/W31)>=10,\"N.M.\",X31/(-W31)))),IF(X31=0,0,IF(OR(W31=0,V31=0),\"N.M.\",IF(ABS(X31/W31)>=10,\"N.M.\",X31/W31))))","v":0.16052529938962884},null,-238971.46,null,267406.81,204126.43,191179.59,165612.21,-244832.2,191012.26,198670.67,196902.49,159775.08000000002,137342.51999999999,152721.97,208511.64,null,270507.72000000003,208315.58000000002,176363.15,153614.26,516121.55,132.43,0,0,0,0,0,0]
["%,V4470074","4470074","Sale for Resale-Aff-Trnf Price",null,null,0,0,{"$f":"+F32-G32","v":0},{"$f":"IF(G32<0,IF(H32=0,0,IF(OR(G32=0,F32=0),\"N.M.\",IF(ABS(H32/G32)>=10,\"N.M.\",H32/(-G32)))),IF(H32=0,0,IF(OR(G32=0,F32=0),\"N.M.\",IF(ABS(H32/G32)>=10,\"N.M.\",H32/G32))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0,{"$f":"+V32-W32","v":0},{"$f":"IF(W32<0,IF(X32=0,0,IF(OR(W32=0,V32=0),\"N.M.\",IF(ABS(X32/W32)>=10,\"N.M.\",X32/(-W32)))),IF(X32=0,0,IF(OR(W32=0,V32=0),\"N.M.\",IF(ABS(X32/W32)>=10,\"N.M.\",X32/W32))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,359780628.56999999,0]
["%,V4470082","4470082","Financial Electric Realized",null,null,-290.98,-1020.5500000000001,{"$f":"+F33-G33","v":729.57},{"$f":"IF(G33<0,IF(H33=0,0,IF(OR(G33=0,F33=0),\"N.M.\",IF(ABS(H33/G33)>=10,\"N.M.\",H33/(-G33)))),IF(H33=0,0,IF(OR(G33=0,F33=0),\"N.M.\",IF(ABS(H33/G33)>=10,\"N.M.\",H33/G33))))","v":0.71487923178678159},null,-3336.59,-5749.12,null,null,null,null,-792.45,-2451.0500000000002,null,null,null,-4459.1100000000006,-7092.0599999999995,{"$f":"+V33-W33","v":2632.9499999999989},{"$f":"IF(W33<0,IF(X33=0,0,IF(OR(W33=0,V33=0),\"N.M.\",IF(ABS(X33/W33)>=10,\"N.M.\",X33/(-W33)))),IF(X33=0,0,IF(OR(W33=0,V33=0),\"N.M.\",IF(ABS(X33/W33)>=10,\"N.M.\",X33/W33))))","v":0.37125320428761166},null,-465.8,null,-179.98,-153.66,-453.16,-840.05000000000007,-1173.58,-301.65000000000003,-195.99,-323.53000000000003,-1106.97,-1020.5500000000001,-783.53,-338.99,null,-200.53,-956.48,-211.94,-498.85,-158.6,-220.65,-297.09000000000003,-207.38,-294.09000000000003,-290.98,0,0]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,150746.48000000001,-125157.40000000001,{"$f":"+F34-G34","v":275903.88},{"$f":"IF(G34<0,IF(H34=0,0,IF(OR(G34=0,F34=0),\"N.M.\",IF(ABS(H34/G34)>=10,\"N.M.\",H34/(-G34)))),IF(H34=0,0,IF(OR(G34=0,F34=0),\"N.M.\",IF(ABS(H34/G34)>=10,\"N.M.\",H34/G34))))","v":2.2044551900247207},null,1375938.73,243182.1,null,null,null,null,484473.06,-491284.57,null,null,null,1175694.5899999999,-73818.560000000027,{"$f":"+V34-W34","v":1249513.1499999999},{"$f":"IF(W34<0,IF(X34=0,0,IF(OR(W34=0,V34=0),\"N.M.\",IF(ABS(X34/W34)>=10,\"N.M.\",X34/(-W34)))),IF(X34=0,0,IF(OR(W34=0,V34=0),\"N.M.\",IF(ABS(X34/W34)>=10,\"N.M.\",X34/W34))))","v":"N.M."},null,-321028.62,null,261613.80000000002,-31703.41,-173736.1,-28576.02,102214.41,689542.48,-84888.49,-278872.66000000003,-87254.51,-125157.40000000001,-36291.760000000002,-163952.38,null,215057.19,177310.55000000002,-104566.51000000001,-25948.59,81981.73,1140661.57,-593030.27,260906.18,72820.400000000009,150746.48000000001,-186781.02,0]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-4685.51,-1774.44,{"$f":"+F35-G35","v":-2911.07},{"$f":"IF(G35<0,IF(H35=0,0,IF(OR(G35=0,F35=0),\"N.M.\",IF(ABS(H35/G35)>=10,\"N.M.\",H35/(-G35)))),IF(H35=0,0,IF(OR(G35=0,F35=0),\"N.M.\",IF(ABS(H35/G35)>=10,\"N.M.\",H35/G35))))","v":-1.6405570208065643},null,-74360.58,-37950.980000000003,null,null,null,null,-27130.98,-10882.83,null,null,null,-81487.56,-40865.5,{"$f":"+V35-W35","v":-40622.06},{"$f":"IF(W35<0,IF(X35=0,0,IF(OR(W35=0,V35=0),\"N.M.\",IF(ABS(X35/W35)>=10,\"N.M.\",X35/(-W35)))),IF(X35=0,0,IF(OR(W35=0,V35=0),\"N.M.\",IF(ABS(X35/W35)>=10,\"N.M.\",X35/W35))))","v":-0.99404289682005598},null,-1107.42,null,-1195.8900000000001,1848.2,-18.38,-1215.6400000000001,55.77,-13580.61,-12961.6,-4116.63,-4991.76,-1774.44,-1998.79,-5128.1900000000005,null,-6943.64,-8921.61,-3947.07,-6103.18,-8662.52,1589.1100000000001,-14240.69,-14683.02,-7762.45,-4685.51,1146.98,0]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10092,{"$f":"+F36-G36","v":10092},{"$f":"IF(G36<0,IF(H36=0,0,IF(OR(G36=0,F36=0),\"N.M.\",IF(ABS(H36/G36)>=10,\"N.M.\",H36/(-G36)))),IF(H36=0,0,IF(OR(G36=0,F36=0),\"N.M.\",IF(ABS(H36/G36)>=10,\"N.M.\",H36/G36))))","v":"N.M."},null,-50880.99,-51132.800000000003,null,null,null,null,0,-30612.400000000001,null,null,null,-71789.31,-51132.800000000003,{"$f":"+V36-W36","v":-20656.509999999995},{"$f":"IF(W36<0,IF(X36=0,0,IF(OR(W36=0,V36=0),\"N.M.\",IF(ABS(X36/W36)>=10,\"N.M.\",X36/(-W36)))),IF(X36=0,0,IF(OR(W36=0,V36=0),\"N.M.\",IF(ABS(X36/W36)>=10,\"N.M.\",X36/W36))))","v":-0.40397768164465847},null,0,null,0,0,0,0,0,0,-20520.400000000001,-10428.4,-10092,-10092,-10125.6,-10782.72,null,-10445.790000000001,-9434.880000000001,-10445.76,-10108.800000000001,-10445.76,0,0,0,0,0,0,0]
["%,V4470100","4470100","PJM FTR Revenue-OSS",null,null,13167.68,40996.85,{"$f":"+F37-G37","v":-27829.17},{"$f":"IF(G37<0,IF(H37=0,0,IF(OR(G37=0,F37=0),\"N.M.\",IF(ABS(H37/G37)>=10,\"N.M.\",H37/(-G37)))),IF(H37=0,0,IF(OR(G37=0,F37=0),\"N.M.\",IF(ABS(H37/G37)>=10,\"N.M.\",H37/G37))))","v":-0.67881239656217485},null,63087.66,196514.91,null,null,null,null,7175.92,56748.58,null,null,null,112146.74,189465.3,{"$f":"+V37-W37","v":-77318.559999999983},{"$f":"IF(W37<0,IF(X37=0,0,IF(OR(W37=0,V37=0),\"N.M.\",IF(ABS(X37/W37)>=10,\"N.M.\",X37/(-W37)))),IF(X37=0,0,IF(OR(W37=0,V37=0),\"N.M.\",IF(ABS(X37/W37)>=10,\"N.M.\",X37/W37))))","v":-0.40808823568220665},null,1473.8600000000001,null,9568.4,5843.46,10205.81,25297.65,7298.6100000000006,13245.300000000001,68307.100000000006,11874.73,3877,40996.85,14337.35,34721.730000000003,null,24879.79,11932.16,202.03,10033.5,30678.54,-26837.99,5023.71,-18991.87,13000.11,13167.68,-16028.58,0]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,2962191.55,1063464.6100000001,{"$f":"+F38-G38","v":1898726.9399999997},{"$f":"IF(G38<0,IF(H38=0,0,IF(OR(G38=0,F38=0),\"N.M.\",IF(ABS(H38/G38)>=10,\"N.M.\",H38/(-G38)))),IF(H38=0,0,IF(OR(G38=0,F38=0),\"N.M.\",IF(ABS(H38/G38)>=10,\"N.M.\",H38/G38))))","v":1.7854161973476481},null,19015641.850000001,11351734.24,null,null,null,null,6454156.7999999998,3314439.56,null,null,null,21813098.970000003,12951368.370000001,{"$f":"+V38-W38","v":8861730.6000000015},{"$f":"IF(W38<0,IF(X38=0,0,IF(OR(W38=0,V38=0),\"N.M.\",IF(ABS(X38/W38)>=10,\"N.M.\",X38/(-W38)))),IF(X38=0,0,IF(OR(W38=0,V38=0),\"N.M.\",IF(ABS(X38/W38)>=10,\"N.M.\",X38/W38))))","v":0.68423122150760052},null,1199569.48,null,-483429.14,887839.16,982515.39,114453.19,779140.37,2934629.29,2822146.42,1874172.77,376802.18,1063464.6100000001,1446841.1600000001,1350615.96,null,1294412.92,757948,928576.47,1081945.58,879855.67,4740913.12,2877833.29,2304763.9700000002,1187201.28,2962191.55,-2895348.04,0]
["%,V4470110","4470110","PJM TO Admin. Exp.-NonAff.",null,null,0,0,{"$f":"+F39-G39","v":0},{"$f":"IF(G39<0,IF(H39=0,0,IF(OR(G39=0,F39=0),\"N.M.\",IF(ABS(H39/G39)>=10,\"N.M.\",H39/(-G39)))),IF(H39=0,0,IF(OR(G39=0,F39=0),\"N.M.\",IF(ABS(H39/G39)>=10,\"N.M.\",H39/G39))))","v":0},null,0,3.52,null,null,null,null,0,0,null,null,null,0,3.52,{"$f":"+V39-W39","v":-3.52},{"$f":"IF(W39<0,IF(X39=0,0,IF(OR(W39=0,V39=0),\"N.M.\",IF(ABS(X39/W39)>=10,\"N.M.\",X39/(-W39)))),IF(X39=0,0,IF(OR(W39=0,V39=0),\"N.M.\",IF(ABS(X39/W39)>=10,\"N.M.\",X39/W39))))","v":"N.M."},null,0,null,0,3.52,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4470115","4470115","PJM Meter Corrections-OSS",null,null,-5647.24,-356.2,{"$f":"+F40-G40","v":-5291.04},{"$f":"IF(G40<0,IF(H40=0,0,IF(OR(G40=0,F40=0),\"N.M.\",IF(ABS(H40/G40)>=10,\"N.M.\",H40/(-G40)))),IF(H40=0,0,IF(OR(G40=0,F40=0),\"N.M.\",IF(ABS(H40/G40)>=10,\"N.M.\",H40/G40))))","v":"N.M."},null,-275264.51,41852.31,null,null,null,null,-23457.510000000002,50641.090000000004,null,null,null,-276523.79000000004,40534.019999999997,{"$f":"+V40-W40","v":-317057.81000000006},{"$f":"IF(W40<0,IF(X40=0,0,IF(OR(W40=0,V40=0),\"N.M.\",IF(ABS(X40/W40)>=10,\"N.M.\",X40/(-W40)))),IF(X40=0,0,IF(OR(W40=0,V40=0),\"N.M.\",IF(ABS(X40/W40)>=10,\"N.M.\",X40/W40))))","v":-7.822017406613015},null,-617.57000000000005,null,194.38,-1804.3600000000001,-1565.45,-852.72,-3161.04,-1507.9,-91.69,43986.91,7010.38,-356.2,-725.32,-533.96,null,-925.65,356.22,-9292.75,-107.51,12.76,6201.32,-248051.39,3102.4300000000003,-20912.7,-5647.24,3252.04,0]
["%,V4470116","4470116","PJM Meter Corrections-LSE",null,null,-65059.98,-21483.88,{"$f":"+F41-G41","v":-43576.100000000006},{"$f":"IF(G41<0,IF(H41=0,0,IF(OR(G41=0,F41=0),\"N.M.\",IF(ABS(H41/G41)>=10,\"N.M.\",H41/(-G41)))),IF(H41=0,0,IF(OR(G41=0,F41=0),\"N.M.\",IF(ABS(H41/G41)>=10,\"N.M.\",H41/G41))))","v":-2.0283161142214539},null,-1577307.8599999999,263174.48,null,null,null,null,601128.14,459725.10000000003,null,null,null,-1594175.17,-139489.93000000005,{"$f":"+V41-W41","v":-1454685.2399999998},{"$f":"IF(W41<0,IF(X41=0,0,IF(OR(W41=0,V41=0),\"N.M.\",IF(ABS(X41/W41)>=10,\"N.M.\",X41/(-W41)))),IF(X41=0,0,IF(OR(W41=0,V41=0),\"N.M.\",IF(ABS(X41/W41)>=10,\"N.M.\",X41/W41))))","v":"N.M."},null,-31033.97,null,-34385.550000000003,-67395.81,1521.9,-19674.54,-64356.700000000004,-11537.66,-722.26,399310.91000000003,81898.070000000007,-21483.88,-4229.12,-12638.19,null,-17119.72,21912.53,-153176,-17930.13,249.32,-672953.05,-1339418.95,834884.08000000007,-168695.96,-65059.98,26754.58,0]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,-42945.85,-63.63,{"$f":"+F42-G42","v":-42882.22},{"$f":"IF(G42<0,IF(H42=0,0,IF(OR(G42=0,F42=0),\"N.M.\",IF(ABS(H42/G42)>=10,\"N.M.\",H42/(-G42)))),IF(H42=0,0,IF(OR(G42=0,F42=0),\"N.M.\",IF(ABS(H42/G42)>=10,\"N.M.\",H42/G42))))","v":"N.M."},null,-460431.89,-298896.49,null,null,null,null,-89067.400000000009,-9219.49,null,null,null,-477721.60000000003,-318205.84999999998,{"$f":"+V42-W42","v":-159515.75000000006},{"$f":"IF(W42<0,IF(X42=0,0,IF(OR(W42=0,V42=0),\"N.M.\",IF(ABS(X42/W42)>=10,\"N.M.\",X42/(-W42)))),IF(X42=0,0,IF(OR(W42=0,V42=0),\"N.M.\",IF(ABS(X42/W42)>=10,\"N.M.\",X42/W42))))","v":-0.50129735201285608},null,-4286.13,null,1744.1200000000001,-4755.18,2797.4,-13394.92,-6104.13,-59111.360000000001,-210852.93,-6600.35,-2555.5100000000002,-63.63,-1484.64,-15805.07,null,-13135.32,-22116.36,-7024.68,-228.34,-3811.11,-272561.5,-52487.18,-18041.02,-28080.53,-42945.85,43480.33,0]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-8313,10381.51,{"$f":"+F43-G43","v":-18694.510000000002},{"$f":"IF(G43<0,IF(H43=0,0,IF(OR(G43=0,F43=0),\"N.M.\",IF(ABS(H43/G43)>=10,\"N.M.\",H43/(-G43)))),IF(H43=0,0,IF(OR(G43=0,F43=0),\"N.M.\",IF(ABS(H43/G43)>=10,\"N.M.\",H43/G43))))","v":-1.8007505651875306},null,-40083.89,137125.6,null,null,null,null,-22004.75,29673.64,null,null,null,20032.150000000001,210233.2,{"$f":"+V43-W43","v":-190201.05000000002},{"$f":"IF(W43<0,IF(X43=0,0,IF(OR(W43=0,V43=0),\"N.M.\",IF(ABS(X43/W43)>=10,\"N.M.\",X43/(-W43)))),IF(X43=0,0,IF(OR(W43=0,V43=0),\"N.M.\",IF(ABS(X43/W43)>=10,\"N.M.\",X43/W43))))","v":-0.90471462166774808},null,66081.009999999995,null,3905.78,12733.6,12277.29,9479.6200000000008,9884.7800000000007,50357.68,8813.2100000000009,9496.0500000000011,9796.08,10381.51,9594.7100000000009,50521.33,null,-2477.4,-3440.73,110.89,-1157.1000000000001,-3175.94,390.14,-8329,-5429.75,-8262,-8313,-2922,0]
["%,V4470151","4470151","Trading Auction Sales Affil",null,null,0,0,{"$f":"+F44-G44","v":0},{"$f":"IF(G44<0,IF(H44=0,0,IF(OR(G44=0,F44=0),\"N.M.\",IF(ABS(H44/G44)>=10,\"N.M.\",H44/(-G44)))),IF(H44=0,0,IF(OR(G44=0,F44=0),\"N.M.\",IF(ABS(H44/G44)>=10,\"N.M.\",H44/G44))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0,{"$f":"+V44-W44","v":0},{"$f":"IF(W44<0,IF(X44=0,0,IF(OR(W44=0,V44=0),\"N.M.\",IF(ABS(X44/W44)>=10,\"N.M.\",X44/(-W44)))),IF(X44=0,0,IF(OR(W44=0,V44=0),\"N.M.\",IF(ABS(X44/W44)>=10,\"N.M.\",X44/W44))))","v":0},null,0,null,0,0,0,0,0,114212.59,-114212.59,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4470175","4470175","OSS Sharing Reclass - Retail",null,null,205864.92,191423.2,{"$f":"+F45-G45","v":14441.720000000001},{"$f":"IF(G45<0,IF(H45=0,0,IF(OR(G45=0,F45=0),\"N.M.\",IF(ABS(H45/G45)>=10,\"N.M.\",H45/(-G45)))),IF(H45=0,0,IF(OR(G45=0,F45=0),\"N.M.\",IF(ABS(H45/G45)>=10,\"N.M.\",H45/G45))))","v":7.544393782989732E-2},null,3986774.41,3947601.45,null,null,null,null,889350.14,645390.19000000006,null,null,null,4830298.95,4019582.1900000004,{"$f":"+V45-W45","v":810716.75999999978},{"$f":"IF(W45<0,IF(X45=0,0,IF(OR(W45=0,V45=0),\"N.M.\",IF(ABS(X45/W45)>=10,\"N.M.\",X45/(-W45)))),IF(X45=0,0,IF(OR(W45=0,V45=0),\"N.M.\",IF(ABS(X45/W45)>=10,\"N.M.\",X45/W45))))","v":0.20169179822144642},null,-65555.47,null,598138.27,275014.33,387592.33,417611.14,317544.69,1148271.3400000001,158039.16,372252.49,81714.5,191423.2,638016.43000000005,205508.11000000002,null,-599338.57999999996,1815828.5899999999,395082.68,559141.1,502089.86,928453.77,-503833.15,485975.18,197510.04,205864.92,0,0]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,-205864.92,-191423.2,{"$f":"+F46-G46","v":-14441.720000000001},{"$f":"IF(G46<0,IF(H46=0,0,IF(OR(G46=0,F46=0),\"N.M.\",IF(ABS(H46/G46)>=10,\"N.M.\",H46/(-G46)))),IF(H46=0,0,IF(OR(G46=0,F46=0),\"N.M.\",IF(ABS(H46/G46)>=10,\"N.M.\",H46/G46))))","v":-7.544393782989732E-2},null,-3986774.41,-3947601.45,null,null,null,null,-889350.14,-645390.19000000006,null,null,null,-4830298.95,-4019582.1900000004,{"$f":"+V46-W46","v":-810716.75999999978},{"$f":"IF(W46<0,IF(X46=0,0,IF(OR(W46=0,V46=0),\"N.M.\",IF(ABS(X46/W46)>=10,\"N.M.\",X46/(-W46)))),IF(X46=0,0,IF(OR(W46=0,V46=0),\"N.M.\",IF(ABS(X46/W46)>=10,\"N.M.\",X46/W46))))","v":-0.20169179822144642},null,65555.47,null,-598138.27,-275014.33,-387592.33,-417611.14,-317544.69,-1148271.3400000001,-158039.16,-372252.49,-81714.5,-191423.2,-638016.43000000005,-205508.11000000002,null,599338.57999999996,-1815828.5899999999,-395082.68,-559141.1,-502089.86,-928453.77,503833.15,-485975.18,-197510.04,-205864.92,0,0]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,21409.43,459.29,{"$f":"+F47-G47","v":20950.14},{"$f":"IF(G47<0,IF(H47=0,0,IF(OR(G47=0,F47=0),\"N.M.\",IF(ABS(H47/G47)>=10,\"N.M.\",H47/(-G47)))),IF(H47=0,0,IF(OR(G47=0,F47=0),\"N.M.\",IF(ABS(H47/G47)>=10,\"N.M.\",H47/G47))))","v":"N.M."},null,140572.76,67938.19,null,null,null,null,36063.47,8811.89,null,null,null,158450.01,68863.790000000008,{"$f":"+V47-W47","v":89586.22},{"$f":"IF(W47<0,IF(X47=0,0,IF(OR(W47=0,V47=0),\"N.M.\",IF(ABS(X47/W47)>=10,\"N.M.\",X47/(-W47)))),IF(X47=0,0,IF(OR(W47=0,V47=0),\"N.M.\",IF(ABS(X47/W47)>=10,\"N.M.\",X47/W47))))","v":1.3009191042200843},null,456.34000000000003,null,2683.59,2224.94,5199.6900000000005,5402.58,907.47,10272.65,32435.38,4848.83,3503.77,459.29,1422.84,16454.41,null,10543.07,21824.75,10767.14,3139.08,2024.79,39713.919999999998,16496.54,1483.34,13170.7,21409.43,-20960.48,0]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-18092.59,-1312.68,{"$f":"+F48-G48","v":-16779.91},{"$f":"IF(G48<0,IF(H48=0,0,IF(OR(G48=0,F48=0),\"N.M.\",IF(ABS(H48/G48)>=10,\"N.M.\",H48/(-G48)))),IF(H48=0,0,IF(OR(G48=0,F48=0),\"N.M.\",IF(ABS(H48/G48)>=10,\"N.M.\",H48/G48))))","v":"N.M."},null,-291729.56,-173847.76,null,null,null,null,-69013.710000000006,-29333.87,null,null,null,-326251.89,-177567.90000000002,{"$f":"+V48-W48","v":-148683.99},{"$f":"IF(W48<0,IF(X48=0,0,IF(OR(W48=0,V48=0),\"N.M.\",IF(ABS(X48/W48)>=10,\"N.M.\",X48/(-W48)))),IF(X48=0,0,IF(OR(W48=0,V48=0),\"N.M.\",IF(ABS(X48/W48)>=10,\"N.M.\",X48/W48))))","v":-0.8373359711974967},null,-1720.43,null,-6642.43,-6516.43,-13665.09,-8388.59,-5638.3,-36227.81,-67435.240000000005,-20367.52,-7653.67,-1312.68,-4869.6900000000005,-29652.639999999999,null,-18613.39,-31490.14,-16648.45,-5500.54,-2680.15,-88606.82,-59176.36,-3677.2200000000003,-47243.9,-18092.59,17336.28,0]
["%,V4470215","4470215","PJM 30m Suppl Reserve CH OSS",null,null,0,0,{"$f":"+F49-G49","v":0},{"$f":"IF(G49<0,IF(H49=0,0,IF(OR(G49=0,F49=0),\"N.M.\",IF(ABS(H49/G49)>=10,\"N.M.\",H49/(-G49)))),IF(H49=0,0,IF(OR(G49=0,F49=0),\"N.M.\",IF(ABS(H49/G49)>=10,\"N.M.\",H49/G49))))","v":0},null,0,2730.93,null,null,null,null,0,0,null,null,null,0,2730.93,{"$f":"+V49-W49","v":-2730.93},{"$f":"IF(W49<0,IF(X49=0,0,IF(OR(W49=0,V49=0),\"N.M.\",IF(ABS(X49/W49)>=10,\"N.M.\",X49/(-W49)))),IF(X49=0,0,IF(OR(W49=0,V49=0),\"N.M.\",IF(ABS(X49/W49)>=10,\"N.M.\",X49/W49))))","v":"N.M."},null,0,null,0,2550.4299999999998,180.5,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4470220","4470220","PJM Regulation - OSS",null,null,63996.65,285996.47000000003,{"$f":"+F50-G50","v":-221999.82000000004},{"$f":"IF(G50<0,IF(H50=0,0,IF(OR(G50=0,F50=0),\"N.M.\",IF(ABS(H50/G50)>=10,\"N.M.\",H50/(-G50)))),IF(H50=0,0,IF(OR(G50=0,F50=0),\"N.M.\",IF(ABS(H50/G50)>=10,\"N.M.\",H50/G50))))","v":-0.77623272762772211},null,3432489.99,3958710.8,null,null,null,null,530649.69000000006,1092911.56,null,null,null,4482461.8600000003,4375998.46,{"$f":"+V50-W50","v":106463.40000000037},{"$f":"IF(W50<0,IF(X50=0,0,IF(OR(W50=0,V50=0),\"N.M.\",IF(ABS(X50/W50)>=10,\"N.M.\",X50/(-W50)))),IF(X50=0,0,IF(OR(W50=0,V50=0),\"N.M.\",IF(ABS(X50/W50)>=10,\"N.M.\",X50/W50))))","v":2.4328939091994191E-2},null,254131.51,null,342235.67,306341.21000000002,557469.28,442549.06,209408.67,444043.5,563751.85,623841.85,183073.24,285996.47000000003,677522.23,372449.64,null,627126.57999999996,232646.66,541674.88,586031.62,410211.49,114346.43000000001,389802.64,273252.59000000003,193400.45,63996.65,-528.66,0]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,27213.73,5831.7300000000005,{"$f":"+F51-G51","v":21382},{"$f":"IF(G51<0,IF(H51=0,0,IF(OR(G51=0,F51=0),\"N.M.\",IF(ABS(H51/G51)>=10,\"N.M.\",H51/(-G51)))),IF(H51=0,0,IF(OR(G51=0,F51=0),\"N.M.\",IF(ABS(H51/G51)>=10,\"N.M.\",H51/G51))))","v":3.6664934762068886},null,156304.15,51072.23,null,null,null,null,39844.65,18131.260000000002,null,null,null,173410.78999999998,57900.26,{"$f":"+V51-W51","v":115510.52999999997},{"$f":"IF(W51<0,IF(X51=0,0,IF(OR(W51=0,V51=0),\"N.M.\",IF(ABS(X51/W51)>=10,\"N.M.\",X51/(-W51)))),IF(X51=0,0,IF(OR(W51=0,V51=0),\"N.M.\",IF(ABS(X51/W51)>=10,\"N.M.\",X51/W51))))","v":1.9949915596233931},null,7173.88,null,-5814.89,4026.86,5223.67,1695.57,17364.36,1156.82,9288.58,13358.470000000001,-1058.94,5831.7300000000005,7426.7300000000005,9679.91,null,8819.0300000000007,21730.89,-1858.28,13366.32,7290.1900000000005,15059.880000000001,52051.47,3497.27,9133.65,27213.73,-20951.350000000002,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4470",null,"Sales for Resale",null,null,3093690.3699999996,1588699.2800000005,{"$f":"+F52-G52","v":1504991.0899999992},{"$f":"IF(G52<0,IF(H52=0,0,IF(OR(G52=0,F52=0),\"N.M.\",IF(ABS(H52/G52)>=10,\"N.M.\",H52/(-G52)))),IF(H52=0,0,IF(OR(G52=0,F52=0),\"N.M.\",IF(ABS(H52/G52)>=10,\"N.M.\",H52/G52))))","v":0.9473102360819341},null,24297262.619999997,19281502.010000002,null,null,null,null,7922024.9299999997,5511202.6599999983,null,null,null,28878091.730000004,21142278.370000001,{"$f":"+V52-W52","v":7735813.3600000031},{"$f":"IF(W52<0,IF(X52=0,0,IF(OR(W52=0,V52=0),\"N.M.\",IF(ABS(X52/W52)>=10,\"N.M.\",X52/(-W52)))),IF(X52=0,0,IF(OR(W52=0,V52=0),\"N.M.\",IF(ABS(X52/W52)>=10,\"N.M.\",X52/W52))))","v":0.36589308042489854},null,1214080.95,null,683024.81000000017,1493448.83,1793634.5399999998,950247.84,978352.99,4475362.0100000007,3396228.33,3057769.3699999996,864734.01,1588699.2800000005,2474031.31,2106797.8000000003,null,2759255.9699999997,1640503.2099999997,1632297.8799999997,2082504.8500000003,2190213.9200000004,5001318.4099999992,1069143.4500000002,3620859.6,1207474.96,3093690.3699999996,356729078.64999992,0]
[null,null,"Sales of Electricity",null,null,{"$f":"+F52+F27+#REF!+F23","v":{"$error":"#REF!"}},{"$f":"+G52+G27+#REF!+G23","v":{"$error":"#REF!"}},{"$f":"+F53-G53","v":{"$error":"#REF!"}},{"$f":"IF(G53<0,IF(H53=0,0,IF(OR(G53=0,F53=0),\"N.M.\",IF(ABS(H53/G53)>=10,\"N.M.\",H53/(-G53)))),IF(H53=0,0,IF(OR(G53=0,F53=0),\"N.M.\",IF(ABS(H53/G53)>=10,\"N.M.\",H53/G53))))","v":{"$error":"#REF!"}},null,{"$f":"+K52+K27+#REF!+K23","v":{"$error":"#REF!"}},{"$f":"+L52+L27+#REF!+L23","v":{"$error":"#REF!"}},{"$f":"+K53-L53","v":{"$error":"#REF!"}},{"$f":"IF(L53<0,IF(M53=0,0,IF(OR(L53=0,K53=0),\"N.M.\",IF(ABS(M53/L53)>=10,\"N.M.\",M53/(-L53)))),IF(M53=0,0,IF(OR(L53=0,K53=0),\"N.M.\",IF(ABS(M53/L53)>=10,\"N.M.\",M53/L53))))","v":{"$error":"#REF!"}},null,null,{"$f":"+Q52+Q27+#REF!+Q23","v":{"$error":"#REF!"}},{"$f":"+R52+R27+#REF!+R23","v":{"$error":"#REF!"}},{"$f":"+Q53-R53","v":{"$error":"#REF!"}},{"$f":"IF(R53<0,IF(S53=0,0,IF(OR(R53=0,Q53=0),\"N.M.\",IF(ABS(S53/R53)>=10,\"N.M.\",S53/(-R53)))),IF(S53=0,0,IF(OR(R53=0,Q53=0),\"N.M.\",IF(ABS(S53/R53)>=10,\"N.M.\",S53/R53))))","v":{"$error":"#REF!"}},null,{"$f":"+V52+V27+#REF!+V23","v":{"$error":"#REF!"}},{"$f":"+W52+W27+#REF!+W23","v":{"$error":"#REF!"}},{"$f":"+V53-W53","v":{"$error":"#REF!"}},{"$f":"IF(W53<0,IF(X53=0,0,IF(OR(W53=0,V53=0),\"N.M.\",IF(ABS(X53/W53)>=10,\"N.M.\",X53/(-W53)))),IF(X53=0,0,IF(OR(W53=0,V53=0),\"N.M.\",IF(ABS(X53/W53)>=10,\"N.M.\",X53/W53))))","v":{"$error":"#REF!"}},null,{"$f":"+AA52+AA27+#REF!+AA23","v":{"$error":"#REF!"}},null,{"$f":"+AC52+AC27+#REF!+AC23","v":{"$error":"#REF!"}},{"$f":"+AD52+AD27+#REF!+AD23","v":{"$error":"#REF!"}},{"$f":"+AE52+AE27+#REF!+AE23","v":{"$error":"#REF!"}},{"$f":"+AF52+AF27+#REF!+AF23","v":{"$error":"#REF!"}},{"$f":"+AG52+AG27+#REF!+AG23","v":{"$error":"#REF!"}},{"$f":"+AH52+AH27+#REF!+AH23","v":{"$error":"#REF!"}},{"$f":"+AI52+AI27+#REF!+AI23","v":{"$error":"#REF!"}},{"$f":"+AJ52+AJ27+#REF!+AJ23","v":{"$error":"#REF!"}},{"$f":"+AK52+AK27+#REF!+AK23","v":{"$error":"#REF!"}},{"$f":"+AL52+AL27+#REF!+AL23","v":{"$error":"#REF!"}},{"$f":"+AM52+AM27+#REF!+AM23","v":{"$error":"#REF!"}},{"$f":"+AN52+AN27+#REF!+AN23","v":{"$error":"#REF!"}},null,{"$f":"+AP52+AP27+#REF!+AP23","v":{"$error":"#REF!"}},{"$f":"+AQ52+AQ27+#REF!+AQ23","v":{"$error":"#REF!"}},{"$f":"+AR52+AR27+#REF!+AR23","v":{"$error":"#REF!"}},{"$f":"+AS52+AS27+#REF!+AS23","v":{"$error":"#REF!"}},{"$f":"+AT52+AT27+#REF!+AT23","v":{"$error":"#REF!"}},{"$f":"+AU52+AU27+#REF!+AU23","v":{"$error":"#REF!"}},{"$f":"+AV52+AV27+#REF!+AV23","v":{"$error":"#REF!"}},{"$f":"+AW52+AW27+#REF!+AW23","v":{"$error":"#REF!"}},{"$f":"+AX52+AX27+#REF!+AX23","v":{"$error":"#REF!"}},{"$f":"+AY52+AY27+#REF!+AY23","v":{"$error":"#REF!"}},{"$f":"+AZ52+AZ27+#REF!+AZ23","v":{"$error":"#REF!"}},{"$f":"+BA52+BA27+#REF!+BA23","v":{"$error":"#REF!"}}]
["%,V4491002","4491002","Non-Tran Prov Rate Ref Whlsale",null,null,0,-17115,{"$f":"+F54-G54","v":17115},{"$f":"IF(G54<0,IF(H54=0,0,IF(OR(G54=0,F54=0),\"N.M.\",IF(ABS(H54/G54)>=10,\"N.M.\",H54/(-G54)))),IF(H54=0,0,IF(OR(G54=0,F54=0),\"N.M.\",IF(ABS(H54/G54)>=10,\"N.M.\",H54/G54))))","v":"N.M."},null,0,-103014,{"$f":"+K54-L54","v":103014},{"$f":"IF(L54<0,IF(M54=0,0,IF(OR(L54=0,K54=0),\"N.M.\",IF(ABS(M54/L54)>=10,\"N.M.\",M54/(-L54)))),IF(M54=0,0,IF(OR(L54=0,K54=0),\"N.M.\",IF(ABS(M54/L54)>=10,\"N.M.\",M54/L54))))","v":"N.M."},null,null,0,-50931,{"$f":"+Q54-R54","v":50931},{"$f":"IF(R54<0,IF(S54=0,0,IF(OR(R54=0,Q54=0),\"N.M.\",IF(ABS(S54/R54)>=10,\"N.M.\",S54/(-R54)))),IF(S54=0,0,IF(OR(R54=0,Q54=0),\"N.M.\",IF(ABS(S54/R54)>=10,\"N.M.\",S54/R54))))","v":"N.M."},null,-718044,701934,{"$f":"+V54-W54","v":-1419978},{"$f":"IF(W54<0,IF(X54=0,0,IF(OR(W54=0,V54=0),\"N.M.\",IF(ABS(X54/W54)>=10,\"N.M.\",X54/(-W54)))),IF(X54=0,0,IF(OR(W54=0,V54=0),\"N.M.\",IF(ABS(X54/W54)>=10,\"N.M.\",X54/W54))))","v":-2.0229508757233585},null,903607,null,-66039,-66039,94487,-12703,-33997,-17060,49268,-16937,-16879,-17115,-17050,-700994,null,-15607,-24369,39976,0,0,0,0,0,0,0,0,0]
["%,V4491003","4491003","Non-Tran Prov Rate Ref Retail",null,null,0,-3891,{"$f":"+F55-G55","v":3891},{"$f":"IF(G55<0,IF(H55=0,0,IF(OR(G55=0,F55=0),\"N.M.\",IF(ABS(H55/G55)>=10,\"N.M.\",H55/(-G55)))),IF(H55=0,0,IF(OR(G55=0,F55=0),\"N.M.\",IF(ABS(H55/G55)>=10,\"N.M.\",H55/G55))))","v":"N.M."},null,0,-22740,{"$f":"+K55-L55","v":22740},{"$f":"IF(L55<0,IF(M55=0,0,IF(OR(L55=0,K55=0),\"N.M.\",IF(ABS(M55/L55)>=10,\"N.M.\",M55/(-L55)))),IF(M55=0,0,IF(OR(L55=0,K55=0),\"N.M.\",IF(ABS(M55/L55)>=10,\"N.M.\",M55/L55))))","v":"N.M."},null,null,0,-11575,{"$f":"+Q55-R55","v":11575},{"$f":"IF(R55<0,IF(S55=0,0,IF(OR(R55=0,Q55=0),\"N.M.\",IF(ABS(S55/R55)>=10,\"N.M.\",S55/(-R55)))),IF(S55=0,0,IF(OR(R55=0,Q55=0),\"N.M.\",IF(ABS(S55/R55)>=10,\"N.M.\",S55/R55))))","v":"N.M."},null,-158610,-149187,{"$f":"+V55-W55","v":-9423},{"$f":"IF(W55<0,IF(X55=0,0,IF(OR(W55=0,V55=0),\"N.M.\",IF(ABS(X55/W55)>=10,\"N.M.\",X55/(-W55)))),IF(X55=0,0,IF(OR(W55=0,V55=0),\"N.M.\",IF(ABS(X55/W55)>=10,\"N.M.\",X55/W55))))","v":-6.3162339882161314E-2},null,-126447,null,0,0,-8413,-2843,-7940,-3883,11914,-3848,-3836,-3891,-3877,-154733,null,-3541,-5497,9038,0,0,0,0,0,0,0,0,0]
["%,V4491004","4491004","Prov Rate Refund - Affiliated",null,null,0,-114580,{"$f":"+F56-G56","v":114580},{"$f":"IF(G56<0,IF(H56=0,0,IF(OR(G56=0,F56=0),\"N.M.\",IF(ABS(H56/G56)>=10,\"N.M.\",H56/(-G56)))),IF(H56=0,0,IF(OR(G56=0,F56=0),\"N.M.\",IF(ABS(H56/G56)>=10,\"N.M.\",H56/G56))))","v":"N.M."},null,0,-667094,{"$f":"+K56-L56","v":667094},{"$f":"IF(L56<0,IF(M56=0,0,IF(OR(L56=0,K56=0),\"N.M.\",IF(ABS(M56/L56)>=10,\"N.M.\",M56/(-L56)))),IF(M56=0,0,IF(OR(L56=0,K56=0),\"N.M.\",IF(ABS(M56/L56)>=10,\"N.M.\",M56/L56))))","v":"N.M."},null,null,0,-340947,{"$f":"+Q56-R56","v":340947},{"$f":"IF(R56<0,IF(S56=0,0,IF(OR(R56=0,Q56=0),\"N.M.\",IF(ABS(S56/R56)>=10,\"N.M.\",S56/(-R56)))),IF(S56=0,0,IF(OR(R56=0,Q56=0),\"N.M.\",IF(ABS(S56/R56)>=10,\"N.M.\",S56/R56))))","v":"N.M."},null,-4777084,-4688902,{"$f":"+V56-W56","v":-88182},{"$f":"IF(W56<0,IF(X56=0,0,IF(OR(W56=0,V56=0),\"N.M.\",IF(ABS(X56/W56)>=10,\"N.M.\",X56/(-W56)))),IF(X56=0,0,IF(OR(W56=0,V56=0),\"N.M.\",IF(ABS(X56/W56)>=10,\"N.M.\",X56/W56))))","v":-1.8806535090731262E-2},null,-4060797,null,0,0,-250484,-84643,-230025,-114363,353368,-113388,-112979,-114580,-114134,-4662950,null,-104520,-162857,267377,0,0,0,0,0,0,0,0,0]
["%,V4491005","4491005","Tran Prov Trans Ref NonAffil",null,null,-107,0,{"$f":"+F57-G57","v":-107},{"$f":"IF(G57<0,IF(H57=0,0,IF(OR(G57=0,F57=0),\"N.M.\",IF(ABS(H57/G57)>=10,\"N.M.\",H57/(-G57)))),IF(H57=0,0,IF(OR(G57=0,F57=0),\"N.M.\",IF(ABS(H57/G57)>=10,\"N.M.\",H57/G57))))","v":"N.M."},null,523443,0,{"$f":"+K57-L57","v":523443},{"$f":"IF(L57<0,IF(M57=0,0,IF(OR(L57=0,K57=0),\"N.M.\",IF(ABS(M57/L57)>=10,\"N.M.\",M57/(-L57)))),IF(M57=0,0,IF(OR(L57=0,K57=0),\"N.M.\",IF(ABS(M57/L57)>=10,\"N.M.\",M57/L57))))","v":"N.M."},null,null,-1074,0,{"$f":"+Q57-R57","v":-1074},{"$f":"IF(R57<0,IF(S57=0,0,IF(OR(R57=0,Q57=0),\"N.M.\",IF(ABS(S57/R57)>=10,\"N.M.\",S57/(-R57)))),IF(S57=0,0,IF(OR(R57=0,Q57=0),\"N.M.\",IF(ABS(S57/R57)>=10,\"N.M.\",S57/R57))))","v":"N.M."},null,523443,0,{"$f":"+V57-W57","v":523443},{"$f":"IF(W57<0,IF(X57=0,0,IF(OR(W57=0,V57=0),\"N.M.\",IF(ABS(X57/W57)>=10,\"N.M.\",X57/(-W57)))),IF(X57=0,0,IF(OR(W57=0,V57=0),\"N.M.\",IF(ABS(X57/W57)>=10,\"N.M.\",X57/W57))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-60327,-20067,-20302,625314,-101,-101,-866,-107,17604,0]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-27,0,{"$f":"+F58-G58","v":-27},{"$f":"IF(G58<0,IF(H58=0,0,IF(OR(G58=0,F58=0),\"N.M.\",IF(ABS(H58/G58)>=10,\"N.M.\",H58/(-G58)))),IF(H58=0,0,IF(OR(G58=0,F58=0),\"N.M.\",IF(ABS(H58/G58)>=10,\"N.M.\",H58/G58))))","v":"N.M."},null,100999,0,{"$f":"+K58-L58","v":100999},{"$f":"IF(L58<0,IF(M58=0,0,IF(OR(L58=0,K58=0),\"N.M.\",IF(ABS(M58/L58)>=10,\"N.M.\",M58/(-L58)))),IF(M58=0,0,IF(OR(L58=0,K58=0),\"N.M.\",IF(ABS(M58/L58)>=10,\"N.M.\",M58/L58))))","v":"N.M."},null,null,-271,0,{"$f":"+Q58-R58","v":-271},{"$f":"IF(R58<0,IF(S58=0,0,IF(OR(R58=0,Q58=0),\"N.M.\",IF(ABS(S58/R58)>=10,\"N.M.\",S58/(-R58)))),IF(S58=0,0,IF(OR(R58=0,Q58=0),\"N.M.\",IF(ABS(S58/R58)>=10,\"N.M.\",S58/R58))))","v":"N.M."},null,100999,0,{"$f":"+V58-W58","v":100999},{"$f":"IF(W58<0,IF(X58=0,0,IF(OR(W58=0,V58=0),\"N.M.\",IF(ABS(X58/W58)>=10,\"N.M.\",X58/(-W58)))),IF(X58=0,0,IF(OR(W58=0,V58=0),\"N.M.\",IF(ABS(X58/W58)>=10,\"N.M.\",X58/W58))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-13643,-4535,-4589,124062,-25,-25,-219,-27,4450,0]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-797,0,{"$f":"+F59-G59","v":-797},{"$f":"IF(G59<0,IF(H59=0,0,IF(OR(G59=0,F59=0),\"N.M.\",IF(ABS(H59/G59)>=10,\"N.M.\",H59/(-G59)))),IF(H59=0,0,IF(OR(G59=0,F59=0),\"N.M.\",IF(ABS(H59/G59)>=10,\"N.M.\",H59/G59))))","v":"N.M."},null,2941204,0,{"$f":"+K59-L59","v":2941204},{"$f":"IF(L59<0,IF(M59=0,0,IF(OR(L59=0,K59=0),\"N.M.\",IF(ABS(M59/L59)>=10,\"N.M.\",M59/(-L59)))),IF(M59=0,0,IF(OR(L59=0,K59=0),\"N.M.\",IF(ABS(M59/L59)>=10,\"N.M.\",M59/L59))))","v":"N.M."},null,null,-7991,0,{"$f":"+Q59-R59","v":-7991},{"$f":"IF(R59<0,IF(S59=0,0,IF(OR(R59=0,Q59=0),\"N.M.\",IF(ABS(S59/R59)>=10,\"N.M.\",S59/(-R59)))),IF(S59=0,0,IF(OR(R59=0,Q59=0),\"N.M.\",IF(ABS(S59/R59)>=10,\"N.M.\",S59/R59))))","v":"N.M."},null,2941204,0,{"$f":"+V59-W59","v":2941204},{"$f":"IF(W59<0,IF(X59=0,0,IF(OR(W59=0,V59=0),\"N.M.\",IF(ABS(X59/W59)>=10,\"N.M.\",X59/(-W59)))),IF(X59=0,0,IF(OR(W59=0,V59=0),\"N.M.\",IF(ABS(X59/W59)>=10,\"N.M.\",X59/W59))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,-403513,-134198,-135775,3623431,-750,-750,-6444,-797,130993,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N449",null,"Less Rate Refund Provision",null,null,-931,-135586,{"$f":"+F60-G60","v":134655},{"$f":"IF(G60<0,IF(H60=0,0,IF(OR(G60=0,F60=0),\"N.M.\",IF(ABS(H60/G60)>=10,\"N.M.\",H60/(-G60)))),IF(H60=0,0,IF(OR(G60=0,F60=0),\"N.M.\",IF(ABS(H60/G60)>=10,\"N.M.\",H60/G60))))","v":0.99313350935937339},null,3565646,-792848,{"$f":"+K60-L60","v":4358494},{"$f":"IF(L60<0,IF(M60=0,0,IF(OR(L60=0,K60=0),\"N.M.\",IF(ABS(M60/L60)>=10,\"N.M.\",M60/(-L60)))),IF(M60=0,0,IF(OR(L60=0,K60=0),\"N.M.\",IF(ABS(M60/L60)>=10,\"N.M.\",M60/L60))))","v":5.4972630315016247},null,null,-9336,-403453,{"$f":"+Q60-R60","v":394117},{"$f":"IF(R60<0,IF(S60=0,0,IF(OR(R60=0,Q60=0),\"N.M.\",IF(ABS(S60/R60)>=10,\"N.M.\",S60/(-R60)))),IF(S60=0,0,IF(OR(R60=0,Q60=0),\"N.M.\",IF(ABS(S60/R60)>=10,\"N.M.\",S60/R60))))","v":0.97685975813787485},null,-2088092,-4136155,{"$f":"+V60-W60","v":2048063},{"$f":"IF(W60<0,IF(X60=0,0,IF(OR(W60=0,V60=0),\"N.M.\",IF(ABS(X60/W60)>=10,\"N.M.\",X60/(-W60)))),IF(X60=0,0,IF(OR(W60=0,V60=0),\"N.M.\",IF(ABS(X60/W60)>=10,\"N.M.\",X60/W60))))","v":0.49516108559761424},null,-3283637,null,-66039,-66039,-164410,-100189,-271962,-135306,414550,-134173,-133694,-135586,-135061,-5518677,null,-123668,-192723,-161092,-158800,-160666,4372807,-876,-876,-7529,-931,153047,0]
[]
["%,V4500000","4500000","Forfeited Discounts",null,null,143924.36000000002,50006.93,{"$f":"+F62-G62","v":93917.430000000022},{"$f":"IF(G62<0,IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/(-G62)))),IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/G62))))","v":1.8780882969620416},null,1204916.68,706993.89,{"$f":"+K62-L62","v":497922.78999999992},{"$f":"IF(L62<0,IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/(-L62)))),IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/L62))))","v":0.7042816027731158},null,null,392655.99,218864.06,{"$f":"+Q62-R62","v":173791.93},{"$f":"IF(R62<0,IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/(-R62)))),IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/R62))))","v":0.79406335603936062},null,1364390.98,932398.33000000007,{"$f":"+V62-W62","v":431992.64999999991},{"$f":"IF(W62<0,IF(X62=0,0,IF(OR(W62=0,V62=0),\"N.M.\",IF(ABS(X62/W62)>=10,\"N.M.\",X62/(-W62)))),IF(X62=0,0,IF(OR(W62=0,V62=0),\"N.M.\",IF(ABS(X62/W62)>=10,\"N.M.\",X62/W62))))","v":0.46331341026747641},null,119734.01000000001,null,64391.66,85640.83,88713.73,51134.82,97825.05,24866.65,75557.09,64870.57,103986.56,50006.93,82071.97,77402.33,null,118690.44,105048.23,110399.91,102579.11,119621.94,124423.59,131497.47,149009.76,99721.87,143924.36000000002,0,0]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,7727.85,8459.74,{"$f":"+F63-G63","v":-731.88999999999942},{"$f":"IF(G63<0,IF(H63=0,0,IF(OR(G63=0,F63=0),\"N.M.\",IF(ABS(H63/G63)>=10,\"N.M.\",H63/(-G63)))),IF(H63=0,0,IF(OR(G63=0,F63=0),\"N.M.\",IF(ABS(H63/G63)>=10,\"N.M.\",H63/G63))))","v":-8.6514479168390446E-2},null,77847.009999999995,108775.99,{"$f":"+K63-L63","v":-30928.98000000001},{"$f":"IF(L63<0,IF(M63=0,0,IF(OR(L63=0,K63=0),\"N.M.\",IF(ABS(M63/L63)>=10,\"N.M.\",M63/(-L63)))),IF(M63=0,0,IF(OR(L63=0,K63=0),\"N.M.\",IF(ABS(M63/L63)>=10,\"N.M.\",M63/L63))))","v":-0.28433646064724399},null,null,16751.760000000002,21755.25,{"$f":"+Q63-R63","v":-5003.489999999998},{"$f":"IF(R63<0,IF(S63=0,0,IF(OR(R63=0,Q63=0),\"N.M.\",IF(ABS(S63/R63)>=10,\"N.M.\",S63/(-R63)))),IF(S63=0,0,IF(OR(R63=0,Q63=0),\"N.M.\",IF(ABS(S63/R63)>=10,\"N.M.\",S63/R63))))","v":-0.22999000241321052},null,92324.26,123903.79000000001,{"$f":"+V63-W63","v":-31579.530000000013},{"$f":"IF(W63<0,IF(X63=0,0,IF(OR(W63=0,V63=0),\"N.M.\",IF(ABS(X63/W63)>=10,\"N.M.\",X63/(-W63)))),IF(X63=0,0,IF(OR(W63=0,V63=0),\"N.M.\",IF(ABS(X63/W63)>=10,\"N.M.\",X63/W63))))","v":-0.25487138044768454},null,8611.0300000000007,null,8519.01,9567.91,14438.34,20513.650000000001,10842.78,10471.69,12667.36,7478.07,5817.4400000000005,8459.74,5247.81,9229.44,null,6667.37,2008.69,13707.79,4911.74,11573.02,9475.14,12751.5,10697.33,-1673.42,7727.85,100,0]
["%,V4540001","4540001","Rent From Elect Property - Af",null,null,149022.995,130536.815,{"$f":"+F64-G64","v":18486.179999999993},{"$f":"IF(G64<0,IF(H64=0,0,IF(OR(G64=0,F64=0),\"N.M.\",IF(ABS(H64/G64)>=10,\"N.M.\",H64/(-G64)))),IF(H64=0,0,IF(OR(G64=0,F64=0),\"N.M.\",IF(ABS(H64/G64)>=10,\"N.M.\",H64/G64))))","v":0.14161660065016901},null,1543815.95,997028.64,{"$f":"+K64-L64","v":546787.30999999994},{"$f":"IF(L64<0,IF(M64=0,0,IF(OR(L64=0,K64=0),\"N.M.\",IF(ABS(M64/L64)>=10,\"N.M.\",M64/(-L64)))),IF(M64=0,0,IF(OR(L64=0,K64=0),\"N.M.\",IF(ABS(M64/L64)>=10,\"N.M.\",M64/L64))))","v":0.5484168539030132},null,null,523551.17499999999,322595.01500000001,{"$f":"+Q64-R64","v":200956.15999999997},{"$f":"IF(R64<0,IF(S64=0,0,IF(OR(R64=0,Q64=0),\"N.M.\",IF(ABS(S64/R64)>=10,\"N.M.\",S64/(-R64)))),IF(S64=0,0,IF(OR(R64=0,Q64=0),\"N.M.\",IF(ABS(S64/R64)>=10,\"N.M.\",S64/R64))))","v":0.62293634636604645},null,1775663.56,1169746.4099999999,{"$f":"+V64-W64","v":605917.15000000014},{"$f":"IF(W64<0,IF(X64=0,0,IF(OR(W64=0,V64=0),\"N.M.\",IF(ABS(X64/W64)>=10,\"N.M.\",X64/(-W64)))),IF(X64=0,0,IF(OR(W64=0,V64=0),\"N.M.\",IF(ABS(X64/W64)>=10,\"N.M.\",X64/W64))))","v":0.51799017703332828},null,86328.650000000009,null,93243.085000000006,93066.074999999997,93123.914999999994,115143.785,93079.934999999998,93424.854999999996,93351.975000000006,93248.604999999996,98809.595000000001,130536.815,102060.935,129786.675,null,186737.245,148899.07500000001,148812.86499999999,148739.79500000001,148748.57500000001,121231.235,117095.985,226451.42499999999,148076.755,149022.995,340036.05,0]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,176972.26,216239.5,{"$f":"+F65-G65","v":-39267.239999999991},{"$f":"IF(G65<0,IF(H65=0,0,IF(OR(G65=0,F65=0),\"N.M.\",IF(ABS(H65/G65)>=10,\"N.M.\",H65/(-G65)))),IF(H65=0,0,IF(OR(G65=0,F65=0),\"N.M.\",IF(ABS(H65/G65)>=10,\"N.M.\",H65/G65))))","v":-0.18159142987289553},null,1980213.19,2827157.0700000003,{"$f":"+K65-L65","v":-846943.88000000035},{"$f":"IF(L65<0,IF(M65=0,0,IF(OR(L65=0,K65=0),\"N.M.\",IF(ABS(M65/L65)>=10,\"N.M.\",M65/(-L65)))),IF(M65=0,0,IF(OR(L65=0,K65=0),\"N.M.\",IF(ABS(M65/L65)>=10,\"N.M.\",M65/L65))))","v":-0.29957439895619253},null,null,714571.97,632180.13,{"$f":"+Q65-R65","v":82391.839999999967},{"$f":"IF(R65<0,IF(S65=0,0,IF(OR(R65=0,Q65=0),\"N.M.\",IF(ABS(S65/R65)>=10,\"N.M.\",S65/(-R65)))),IF(S65=0,0,IF(OR(R65=0,Q65=0),\"N.M.\",IF(ABS(S65/R65)>=10,\"N.M.\",S65/R65))))","v":0.13032968941937478},null,2362513.7799999998,3499726.5300000003,{"$f":"+V65-W65","v":-1137212.7500000005},{"$f":"IF(W65<0,IF(X65=0,0,IF(OR(W65=0,V65=0),\"N.M.\",IF(ABS(X65/W65)>=10,\"N.M.\",X65/(-W65)))),IF(X65=0,0,IF(OR(W65=0,V65=0),\"N.M.\",IF(ABS(X65/W65)>=10,\"N.M.\",X65/W65))))","v":-0.32494331778546148},null,369707.88,null,321742.5,360075.31,354251.31,412664.58,253025.64,255401.04,237816.56,216051.21,199889.42,216239.5,196054.2,186246.39,null,211328.39,175,493669.10000000003,298994.46000000002,175,261124.27000000002,175,375839.37,161760.34,176972.26,156781.32,0]
["%,V4540004","4540004","Rent From Elect Prop-ABD-Nonaf",null,null,0,0,{"$f":"+F66-G66","v":0},{"$f":"IF(G66<0,IF(H66=0,0,IF(OR(G66=0,F66=0),\"N.M.\",IF(ABS(H66/G66)>=10,\"N.M.\",H66/(-G66)))),IF(H66=0,0,IF(OR(G66=0,F66=0),\"N.M.\",IF(ABS(H66/G66)>=10,\"N.M.\",H66/G66))))","v":0},null,-8941.7100000000009,1674.3500000000001,{"$f":"+K66-L66","v":-10616.060000000001},{"$f":"IF(L66<0,IF(M66=0,0,IF(OR(L66=0,K66=0),\"N.M.\",IF(ABS(M66/L66)>=10,\"N.M.\",M66/(-L66)))),IF(M66=0,0,IF(OR(L66=0,K66=0),\"N.M.\",IF(ABS(M66/L66)>=10,\"N.M.\",M66/L66))))","v":-6.3404067249977603},null,null,0,0,{"$f":"+Q66-R66","v":0},{"$f":"IF(R66<0,IF(S66=0,0,IF(OR(R66=0,Q66=0),\"N.M.\",IF(ABS(S66/R66)>=10,\"N.M.\",S66/(-R66)))),IF(S66=0,0,IF(OR(R66=0,Q66=0),\"N.M.\",IF(ABS(S66/R66)>=10,\"N.M.\",S66/R66))))","v":0},null,-8941.7100000000009,8670.3700000000008,{"$f":"+V66-W66","v":-17612.080000000002},{"$f":"IF(W66<0,IF(X66=0,0,IF(OR(W66=0,V66=0),\"N.M.\",IF(ABS(X66/W66)>=10,\"N.M.\",X66/(-W66)))),IF(X66=0,0,IF(OR(W66=0,V66=0),\"N.M.\",IF(ABS(X66/W66)>=10,\"N.M.\",X66/W66))))","v":-2.0312950889062407},null,3498.01,null,-16325.65,3498.01,-3498.01,0,0,0,18000,0,0,0,0,0,null,0,0,0,0,0,0,-8941.7100000000009,0,0,0,0,0]
["%,V4540005","4540005","Rent from Elec Prop-Pole Attch",null,null,473759.75,417697.63,{"$f":"+F67-G67","v":56062.119999999995},{"$f":"IF(G67<0,IF(H67=0,0,IF(OR(G67=0,F67=0),\"N.M.\",IF(ABS(H67/G67)>=10,\"N.M.\",H67/(-G67)))),IF(H67=0,0,IF(OR(G67=0,F67=0),\"N.M.\",IF(ABS(H67/G67)>=10,\"N.M.\",H67/G67))))","v":0.13421699328291614},null,4688168.76,4171127.54,{"$f":"+K67-L67","v":517041.21999999974},{"$f":"IF(L67<0,IF(M67=0,0,IF(OR(L67=0,K67=0),\"N.M.\",IF(ABS(M67/L67)>=10,\"N.M.\",M67/(-L67)))),IF(M67=0,0,IF(OR(L67=0,K67=0),\"N.M.\",IF(ABS(M67/L67)>=10,\"N.M.\",M67/L67))))","v":0.12395718304983783},null,null,1420562.94,1254266.5900000001,{"$f":"+Q67-R67","v":166296.34999999986},{"$f":"IF(R67<0,IF(S67=0,0,IF(OR(R67=0,Q67=0),\"N.M.\",IF(ABS(S67/R67)>=10,\"N.M.\",S67/(-R67)))),IF(S67=0,0,IF(OR(R67=0,Q67=0),\"N.M.\",IF(ABS(S67/R67)>=10,\"N.M.\",S67/R67))))","v":0.13258453292613004},null,5524737.6799999997,4912986.49,{"$f":"+V67-W67","v":611751.18999999948},{"$f":"IF(W67<0,IF(X67=0,0,IF(OR(W67=0,V67=0),\"N.M.\",IF(ABS(X67/W67)>=10,\"N.M.\",X67/(-W67)))),IF(X67=0,0,IF(OR(W67=0,V67=0),\"N.M.\",IF(ABS(X67/W67)>=10,\"N.M.\",X67/W67))))","v":0.12451717326012827},null,370929.48,null,373468.78,374876.03,337547.54,374047.54,374047.54,664589.04,418284.48,418284.48,418284.48,417697.63,418284.48,418284.44,null,395186.98,393462.25,395095.5,395084.32,395084.32,819804.66,473887.79000000004,473759.75,473043.44,473759.75,0,0]
["%,V4560001","4560001","Oth Elect Rev - Affiliated",null,null,24072.880000000001,0,{"$f":"+F68-G68","v":24072.880000000001},{"$f":"IF(G68<0,IF(H68=0,0,IF(OR(G68=0,F68=0),\"N.M.\",IF(ABS(H68/G68)>=10,\"N.M.\",H68/(-G68)))),IF(H68=0,0,IF(OR(G68=0,F68=0),\"N.M.\",IF(ABS(H68/G68)>=10,\"N.M.\",H68/G68))))","v":"N.M."},null,110735.25,0,{"$f":"+K68-L68","v":110735.25},{"$f":"IF(L68<0,IF(M68=0,0,IF(OR(L68=0,K68=0),\"N.M.\",IF(ABS(M68/L68)>=10,\"N.M.\",M68/(-L68)))),IF(M68=0,0,IF(OR(L68=0,K68=0),\"N.M.\",IF(ABS(M68/L68)>=10,\"N.M.\",M68/L68))))","v":"N.M."},null,null,72218.64,0,{"$f":"+Q68-R68","v":72218.64},{"$f":"IF(R68<0,IF(S68=0,0,IF(OR(R68=0,Q68=0),\"N.M.\",IF(ABS(S68/R68)>=10,\"N.M.\",S68/(-R68)))),IF(S68=0,0,IF(OR(R68=0,Q68=0),\"N.M.\",IF(ABS(S68/R68)>=10,\"N.M.\",S68/R68))))","v":"N.M."},null,110735.25,0,{"$f":"+V68-W68","v":110735.25},{"$f":"IF(W68<0,IF(X68=0,0,IF(OR(W68=0,V68=0),\"N.M.\",IF(ABS(X68/W68)>=10,\"N.M.\",X68/(-W68)))),IF(X68=0,0,IF(OR(W68=0,V68=0),\"N.M.\",IF(ABS(X68/W68)>=10,\"N.M.\",X68/W68))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,14443.73,24072.880000000001,24072.880000000001,24072.880000000001,24072.880000000001,0,0]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,115032.11,15339.32,{"$f":"+F69-G69","v":99692.790000000008},{"$f":"IF(G69<0,IF(H69=0,0,IF(OR(G69=0,F69=0),\"N.M.\",IF(ABS(H69/G69)>=10,\"N.M.\",H69/(-G69)))),IF(H69=0,0,IF(OR(G69=0,F69=0),\"N.M.\",IF(ABS(H69/G69)>=10,\"N.M.\",H69/G69))))","v":6.4991661951116484},null,1123373.5900000001,375052.71,{"$f":"+K69-L69","v":748320.88000000012},{"$f":"IF(L69<0,IF(M69=0,0,IF(OR(L69=0,K69=0),\"N.M.\",IF(ABS(M69/L69)>=10,\"N.M.\",M69/(-L69)))),IF(M69=0,0,IF(OR(L69=0,K69=0),\"N.M.\",IF(ABS(M69/L69)>=10,\"N.M.\",M69/L69))))","v":1.9952418954658402},null,null,411290.54000000004,56200.89,{"$f":"+Q69-R69","v":355089.65},{"$f":"IF(R69<0,IF(S69=0,0,IF(OR(R69=0,Q69=0),\"N.M.\",IF(ABS(S69/R69)>=10,\"N.M.\",S69/(-R69)))),IF(S69=0,0,IF(OR(R69=0,Q69=0),\"N.M.\",IF(ABS(S69/R69)>=10,\"N.M.\",S69/R69))))","v":6.3182211171388927},null,1164559.5,465388.77,{"$f":"+V69-W69","v":699170.73},{"$f":"IF(W69<0,IF(X69=0,0,IF(OR(W69=0,V69=0),\"N.M.\",IF(ABS(X69/W69)>=10,\"N.M.\",X69/(-W69)))),IF(X69=0,0,IF(OR(W69=0,V69=0),\"N.M.\",IF(ABS(X69/W69)>=10,\"N.M.\",X69/W69))))","v":1.502336917154232},null,60030.400000000001,null,188266.06,30016.02,22035.08,17976.27,14628.25,22901.15,23028.99,22012.240000000002,18849.330000000002,15339.32,14966.960000000001,26218.95,null,35556.090000000004,34155.5,119647.75,126267.94,114648.56,120168.05,161639.16,160297.70000000001,135960.73000000001,115032.11,0,0]
["%,V4560012","4560012","Oth Elect Rev - Nonaffiliated",null,null,100000,0,{"$f":"+F70-G70","v":100000},{"$f":"IF(G70<0,IF(H70=0,0,IF(OR(G70=0,F70=0),\"N.M.\",IF(ABS(H70/G70)>=10,\"N.M.\",H70/(-G70)))),IF(H70=0,0,IF(OR(G70=0,F70=0),\"N.M.\",IF(ABS(H70/G70)>=10,\"N.M.\",H70/G70))))","v":"N.M."},null,100000,0,{"$f":"+K70-L70","v":100000},{"$f":"IF(L70<0,IF(M70=0,0,IF(OR(L70=0,K70=0),\"N.M.\",IF(ABS(M70/L70)>=10,\"N.M.\",M70/(-L70)))),IF(M70=0,0,IF(OR(L70=0,K70=0),\"N.M.\",IF(ABS(M70/L70)>=10,\"N.M.\",M70/L70))))","v":"N.M."},null,null,100000,0,{"$f":"+Q70-R70","v":100000},{"$f":"IF(R70<0,IF(S70=0,0,IF(OR(R70=0,Q70=0),\"N.M.\",IF(ABS(S70/R70)>=10,\"N.M.\",S70/(-R70)))),IF(S70=0,0,IF(OR(R70=0,Q70=0),\"N.M.\",IF(ABS(S70/R70)>=10,\"N.M.\",S70/R70))))","v":"N.M."},null,100000,11200,{"$f":"+V70-W70","v":88800},{"$f":"IF(W70<0,IF(X70=0,0,IF(OR(W70=0,V70=0),\"N.M.\",IF(ABS(X70/W70)>=10,\"N.M.\",X70/(-W70)))),IF(X70=0,0,IF(OR(W70=0,V70=0),\"N.M.\",IF(ABS(X70/W70)>=10,\"N.M.\",X70/W70))))","v":7.9285714285714288},null,11200,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,100000,0,0]
["%,V4560015","4560015","Other Electric Revenues - ABD",null,null,16020.2,20140.37,{"$f":"+F71-G71","v":-4120.1699999999983},{"$f":"IF(G71<0,IF(H71=0,0,IF(OR(G71=0,F71=0),\"N.M.\",IF(ABS(H71/G71)>=10,\"N.M.\",H71/(-G71)))),IF(H71=0,0,IF(OR(G71=0,F71=0),\"N.M.\",IF(ABS(H71/G71)>=10,\"N.M.\",H71/G71))))","v":-0.20457270645971243},null,374119.99,529966.31000000006,{"$f":"+K71-L71","v":-155846.32000000007},{"$f":"IF(L71<0,IF(M71=0,0,IF(OR(L71=0,K71=0),\"N.M.\",IF(ABS(M71/L71)>=10,\"N.M.\",M71/(-L71)))),IF(M71=0,0,IF(OR(L71=0,K71=0),\"N.M.\",IF(ABS(M71/L71)>=10,\"N.M.\",M71/L71))))","v":-0.29406835313739105},null,null,144392.46,182248.17,{"$f":"+Q71-R71","v":-37855.710000000021},{"$f":"IF(R71<0,IF(S71=0,0,IF(OR(R71=0,Q71=0),\"N.M.\",IF(ABS(S71/R71)>=10,\"N.M.\",S71/(-R71)))),IF(S71=0,0,IF(OR(R71=0,Q71=0),\"N.M.\",IF(ABS(S71/R71)>=10,\"N.M.\",S71/R71))))","v":-0.20771517211942386},null,475798.57999999996,615187.4,{"$f":"+V71-W71","v":-139388.82000000007},{"$f":"IF(W71<0,IF(X71=0,0,IF(OR(W71=0,V71=0),\"N.M.\",IF(ABS(X71/W71)>=10,\"N.M.\",X71/(-W71)))),IF(X71=0,0,IF(OR(W71=0,V71=0),\"N.M.\",IF(ABS(X71/W71)>=10,\"N.M.\",X71/W71))))","v":-0.22657944554781204},null,69677.86,null,174970.37,68630.45,24701.32,14980.79,33964.71,18726.05,11744.45,151489.73000000001,10618.07,20140.37,42898.57,58780.020000000004,null,61700.75,38014,42933.51,10196.64,36018.980000000003,16488.22,24375.43,88451.69,39920.57,16020.2,9577.35,0]
["%,V4560041","4560041","Miscellaneous Revenue-NonAffil",null,null,100,0,{"$f":"+F72-G72","v":100},{"$f":"IF(G72<0,IF(H72=0,0,IF(OR(G72=0,F72=0),\"N.M.\",IF(ABS(H72/G72)>=10,\"N.M.\",H72/(-G72)))),IF(H72=0,0,IF(OR(G72=0,F72=0),\"N.M.\",IF(ABS(H72/G72)>=10,\"N.M.\",H72/G72))))","v":"N.M."},null,2224.39,0,{"$f":"+K72-L72","v":2224.39},{"$f":"IF(L72<0,IF(M72=0,0,IF(OR(L72=0,K72=0),\"N.M.\",IF(ABS(M72/L72)>=10,\"N.M.\",M72/(-L72)))),IF(M72=0,0,IF(OR(L72=0,K72=0),\"N.M.\",IF(ABS(M72/L72)>=10,\"N.M.\",M72/L72))))","v":"N.M."},null,null,100,0,{"$f":"+Q72-R72","v":100},{"$f":"IF(R72<0,IF(S72=0,0,IF(OR(R72=0,Q72=0),\"N.M.\",IF(ABS(S72/R72)>=10,\"N.M.\",S72/(-R72)))),IF(S72=0,0,IF(OR(R72=0,Q72=0),\"N.M.\",IF(ABS(S72/R72)>=10,\"N.M.\",S72/R72))))","v":"N.M."},null,2224.39,0,{"$f":"+V72-W72","v":2224.39},{"$f":"IF(W72<0,IF(X72=0,0,IF(OR(W72=0,V72=0),\"N.M.\",IF(ABS(X72/W72)>=10,\"N.M.\",X72/(-W72)))),IF(X72=0,0,IF(OR(W72=0,V72=0),\"N.M.\",IF(ABS(X72/W72)>=10,\"N.M.\",X72/W72))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,1881.94,242.45000000000002,0,0,100,0,0]
["%,V4560043","4560043","Oth Elec Rv-Trn-Aff-Trnf Price",null,null,0,0,{"$f":"+F73-G73","v":0},{"$f":"IF(G73<0,IF(H73=0,0,IF(OR(G73=0,F73=0),\"N.M.\",IF(ABS(H73/G73)>=10,\"N.M.\",H73/(-G73)))),IF(H73=0,0,IF(OR(G73=0,F73=0),\"N.M.\",IF(ABS(H73/G73)>=10,\"N.M.\",H73/G73))))","v":0},null,0,0,{"$f":"+K73-L73","v":0},{"$f":"IF(L73<0,IF(M73=0,0,IF(OR(L73=0,K73=0),\"N.M.\",IF(ABS(M73/L73)>=10,\"N.M.\",M73/(-L73)))),IF(M73=0,0,IF(OR(L73=0,K73=0),\"N.M.\",IF(ABS(M73/L73)>=10,\"N.M.\",M73/L73))))","v":0},null,null,0,0,{"$f":"+Q73-R73","v":0},{"$f":"IF(R73<0,IF(S73=0,0,IF(OR(R73=0,Q73=0),\"N.M.\",IF(ABS(S73/R73)>=10,\"N.M.\",S73/(-R73)))),IF(S73=0,0,IF(OR(R73=0,Q73=0),\"N.M.\",IF(ABS(S73/R73)>=10,\"N.M.\",S73/R73))))","v":0},null,0,0,{"$f":"+V73-W73","v":0},{"$f":"IF(W73<0,IF(X73=0,0,IF(OR(W73=0,V73=0),\"N.M.\",IF(ABS(X73/W73)>=10,\"N.M.\",X73/(-W73)))),IF(X73=0,0,IF(OR(W73=0,V73=0),\"N.M.\",IF(ABS(X73/W73)>=10,\"N.M.\",X73/W73))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,71873775.040000007,0]
["%,V4560180","4560180","Amort of Defer Equity Inc",null,null,37933.99,0,{"$f":"+F74-G74","v":37933.99},{"$f":"IF(G74<0,IF(H74=0,0,IF(OR(G74=0,F74=0),\"N.M.\",IF(ABS(H74/G74)>=10,\"N.M.\",H74/(-G74)))),IF(H74=0,0,IF(OR(G74=0,F74=0),\"N.M.\",IF(ABS(H74/G74)>=10,\"N.M.\",H74/G74))))","v":"N.M."},null,151735.96,0,{"$f":"+K74-L74","v":151735.96},{"$f":"IF(L74<0,IF(M74=0,0,IF(OR(L74=0,K74=0),\"N.M.\",IF(ABS(M74/L74)>=10,\"N.M.\",M74/(-L74)))),IF(M74=0,0,IF(OR(L74=0,K74=0),\"N.M.\",IF(ABS(M74/L74)>=10,\"N.M.\",M74/L74))))","v":"N.M."},null,null,113801.97,0,{"$f":"+Q74-R74","v":113801.97},{"$f":"IF(R74<0,IF(S74=0,0,IF(OR(R74=0,Q74=0),\"N.M.\",IF(ABS(S74/R74)>=10,\"N.M.\",S74/(-R74)))),IF(S74=0,0,IF(OR(R74=0,Q74=0),\"N.M.\",IF(ABS(S74/R74)>=10,\"N.M.\",S74/R74))))","v":"N.M."},null,151735.96,0,{"$f":"+V74-W74","v":151735.96},{"$f":"IF(W74<0,IF(X74=0,0,IF(OR(W74=0,V74=0),\"N.M.\",IF(ABS(X74/W74)>=10,\"N.M.\",X74/(-W74)))),IF(X74=0,0,IF(OR(W74=0,V74=0),\"N.M.\",IF(ABS(X74/W74)>=10,\"N.M.\",X74/W74))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,37933.99,37933.99,37933.99,37933.99,0,0]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,221770.7,168119.25,{"$f":"+F75-G75","v":53651.450000000012},{"$f":"IF(G75<0,IF(H75=0,0,IF(OR(G75=0,F75=0),\"N.M.\",IF(ABS(H75/G75)>=10,\"N.M.\",H75/(-G75)))),IF(H75=0,0,IF(OR(G75=0,F75=0),\"N.M.\",IF(ABS(H75/G75)>=10,\"N.M.\",H75/G75))))","v":0.31912734561925543},null,2180966.17,1816094.77,{"$f":"+K75-L75","v":364871.39999999991},{"$f":"IF(L75<0,IF(M75=0,0,IF(OR(L75=0,K75=0),\"N.M.\",IF(ABS(M75/L75)>=10,\"N.M.\",M75/(-L75)))),IF(M75=0,0,IF(OR(L75=0,K75=0),\"N.M.\",IF(ABS(M75/L75)>=10,\"N.M.\",M75/L75))))","v":0.20090988974105128},null,null,658319.11,439618.98,{"$f":"+Q75-R75","v":218700.13},{"$f":"IF(R75<0,IF(S75=0,0,IF(OR(R75=0,Q75=0),\"N.M.\",IF(ABS(S75/R75)>=10,\"N.M.\",S75/(-R75)))),IF(S75=0,0,IF(OR(R75=0,Q75=0),\"N.M.\",IF(ABS(S75/R75)>=10,\"N.M.\",S75/R75))))","v":0.49747654207286501},null,2522787.41,2081555.17,{"$f":"+V75-W75","v":441232.24000000022},{"$f":"IF(W75<0,IF(X75=0,0,IF(OR(W75=0,V75=0),\"N.M.\",IF(ABS(X75/W75)>=10,\"N.M.\",X75/(-W75)))),IF(X75=0,0,IF(OR(W75=0,V75=0),\"N.M.\",IF(ABS(X75/W75)>=10,\"N.M.\",X75/W75))))","v":0.21197239754159397},null,193701.80000000002,null,338660.56,106665.92,307667.74,137109.12,128057.65000000001,154030.01,204284.79,148955.76999999999,122543.96,168119.25,151074.75,190746.49,null,338806.06,190931.29,125614.5,225133.31,177108.09,-22977.47,488031.28,234203.96,202344.45,221770.7,-217143.35,0]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,5324,5823.35,{"$f":"+F76-G76","v":-499.35000000000036},{"$f":"IF(G76<0,IF(H76=0,0,IF(OR(G76=0,F76=0),\"N.M.\",IF(ABS(H76/G76)>=10,\"N.M.\",H76/(-G76)))),IF(H76=0,0,IF(OR(G76=0,F76=0),\"N.M.\",IF(ABS(H76/G76)>=10,\"N.M.\",H76/G76))))","v":-8.5749611477929422E-2},null,80331.22,73946.240000000005,{"$f":"+K76-L76","v":6384.9799999999959},{"$f":"IF(L76<0,IF(M76=0,0,IF(OR(L76=0,K76=0),\"N.M.\",IF(ABS(M76/L76)>=10,\"N.M.\",M76/(-L76)))),IF(M76=0,0,IF(OR(L76=0,K76=0),\"N.M.\",IF(ABS(M76/L76)>=10,\"N.M.\",M76/L76))))","v":8.6346242892133468E-2},null,null,24636.690000000002,21371.47,{"$f":"+Q76-R76","v":3265.2200000000012},{"$f":"IF(R76<0,IF(S76=0,0,IF(OR(R76=0,Q76=0),\"N.M.\",IF(ABS(S76/R76)>=10,\"N.M.\",S76/(-R76)))),IF(S76=0,0,IF(OR(R76=0,Q76=0),\"N.M.\",IF(ABS(S76/R76)>=10,\"N.M.\",S76/R76))))","v":0.15278406211645718},null,94258.010000000009,92313.41,{"$f":"+V76-W76","v":1944.6000000000058},{"$f":"IF(W76<0,IF(X76=0,0,IF(OR(W76=0,V76=0),\"N.M.\",IF(ABS(X76/W76)>=10,\"N.M.\",X76/(-W76)))),IF(X76=0,0,IF(OR(W76=0,V76=0),\"N.M.\",IF(ABS(X76/W76)>=10,\"N.M.\",X76/W76))))","v":2.1065195186701538E-2},null,10220.61,null,9078.15,7497.43,7432.4800000000005,6372.21,6051.97,8657.67,7484.8600000000006,8431.43,7116.6900000000005,5823.35,6109.77,7817.02,null,9761.51,8208.91,7694.76,6471.39,7045.6,8103.53,8408.83,10925.78,8386.91,5324,-5632.33,0]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,1024149.55,938258.3,{"$f":"+F77-G77","v":85891.25},{"$f":"IF(G77<0,IF(H77=0,0,IF(OR(G77=0,F77=0),\"N.M.\",IF(ABS(H77/G77)>=10,\"N.M.\",H77/(-G77)))),IF(H77=0,0,IF(OR(G77=0,F77=0),\"N.M.\",IF(ABS(H77/G77)>=10,\"N.M.\",H77/G77))))","v":9.154328823949652E-2},null,9989811.1999999993,9228085.5999999996,{"$f":"+K77-L77","v":761725.59999999963},{"$f":"IF(L77<0,IF(M77=0,0,IF(OR(L77=0,K77=0),\"N.M.\",IF(ABS(M77/L77)>=10,\"N.M.\",M77/(-L77)))),IF(M77=0,0,IF(OR(L77=0,K77=0),\"N.M.\",IF(ABS(M77/L77)>=10,\"N.M.\",M77/L77))))","v":8.2544271154138371E-2},null,null,3039006.24,2784262.0700000003,{"$f":"+Q77-R77","v":254744.16999999993},{"$f":"IF(R77<0,IF(S77=0,0,IF(OR(R77=0,Q77=0),\"N.M.\",IF(ABS(S77/R77)>=10,\"N.M.\",S77/(-R77)))),IF(S77=0,0,IF(OR(R77=0,Q77=0),\"N.M.\",IF(ABS(S77/R77)>=10,\"N.M.\",S77/R77))))","v":9.1494321868917997E-2},null,11820408.059999999,10967140.67,{"$f":"+V77-W77","v":853267.38999999873},{"$f":"IF(W77<0,IF(X77=0,0,IF(OR(W77=0,V77=0),\"N.M.\",IF(ABS(X77/W77)>=10,\"N.M.\",X77/(-W77)))),IF(X77=0,0,IF(OR(W77=0,V77=0),\"N.M.\",IF(ABS(X77/W77)>=10,\"N.M.\",X77/W77))))","v":7.7802174301827273E-2},null,883900.28,null,937668.24,876312.31,937764.69000000006,907773.72,938272.46,907773.79,938258.32000000007,938244.16,907759.61,938258.3,907759.6,922837.26,null,1016242.7,916971.66,1008675.17,980820.86,1013080.51,990773.91,1024240.15,1024058.98,990797.71,1024149.55,-1024149.55,0]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,3639,3613.5,{"$f":"+F78-G78","v":25.5},{"$f":"IF(G78<0,IF(H78=0,0,IF(OR(G78=0,F78=0),\"N.M.\",IF(ABS(H78/G78)>=10,\"N.M.\",H78/(-G78)))),IF(H78=0,0,IF(OR(G78=0,F78=0),\"N.M.\",IF(ABS(H78/G78)>=10,\"N.M.\",H78/G78))))","v":7.0568700705687009E-3},null,45186,43240.5,{"$f":"+K78-L78","v":1945.5},{"$f":"IF(L78<0,IF(M78=0,0,IF(OR(L78=0,K78=0),\"N.M.\",IF(ABS(M78/L78)>=10,\"N.M.\",M78/(-L78)))),IF(M78=0,0,IF(OR(L78=0,K78=0),\"N.M.\",IF(ABS(M78/L78)>=10,\"N.M.\",M78/L78))))","v":4.4992541714365002E-2},null,null,11644.5,11862,{"$f":"+Q78-R78","v":-217.5},{"$f":"IF(R78<0,IF(S78=0,0,IF(OR(R78=0,Q78=0),\"N.M.\",IF(ABS(S78/R78)>=10,\"N.M.\",S78/(-R78)))),IF(S78=0,0,IF(OR(R78=0,Q78=0),\"N.M.\",IF(ABS(S78/R78)>=10,\"N.M.\",S78/R78))))","v":-1.8335862417804754E-2},null,54574.5,52594.5,{"$f":"+V78-W78","v":1980},{"$f":"IF(W78<0,IF(X78=0,0,IF(OR(W78=0,V78=0),\"N.M.\",IF(ABS(X78/W78)>=10,\"N.M.\",X78/(-W78)))),IF(X78=0,0,IF(OR(W78=0,V78=0),\"N.M.\",IF(ABS(X78/W78)>=10,\"N.M.\",X78/W78))))","v":3.7646521974731201E-2},null,4980,null,6219,4581,4059,3429,3798,4449,4843.5,4545,3703.5,3613.5,3888,5500.5,null,7192.5,5176.5,4389,3643.5,3448.5,4519.5,5172,4468.5,3537,3639,0,0]
["%,V4561027","4561027","PJM Transm Dist/Meter - NonAff",null,null,6492,0,{"$f":"+F79-G79","v":6492},{"$f":"IF(G79<0,IF(H79=0,0,IF(OR(G79=0,F79=0),\"N.M.\",IF(ABS(H79/G79)>=10,\"N.M.\",H79/(-G79)))),IF(H79=0,0,IF(OR(G79=0,F79=0),\"N.M.\",IF(ABS(H79/G79)>=10,\"N.M.\",H79/G79))))","v":"N.M."},null,32460,0,{"$f":"+K79-L79","v":32460},{"$f":"IF(L79<0,IF(M79=0,0,IF(OR(L79=0,K79=0),\"N.M.\",IF(ABS(M79/L79)>=10,\"N.M.\",M79/(-L79)))),IF(M79=0,0,IF(OR(L79=0,K79=0),\"N.M.\",IF(ABS(M79/L79)>=10,\"N.M.\",M79/L79))))","v":"N.M."},null,null,25968,0,{"$f":"+Q79-R79","v":25968},{"$f":"IF(R79<0,IF(S79=0,0,IF(OR(R79=0,Q79=0),\"N.M.\",IF(ABS(S79/R79)>=10,\"N.M.\",S79/(-R79)))),IF(S79=0,0,IF(OR(R79=0,Q79=0),\"N.M.\",IF(ABS(S79/R79)>=10,\"N.M.\",S79/R79))))","v":"N.M."},null,32460,0,{"$f":"+V79-W79","v":32460},{"$f":"IF(W79<0,IF(X79=0,0,IF(OR(W79=0,V79=0),\"N.M.\",IF(ABS(X79/W79)>=10,\"N.M.\",X79/(-W79)))),IF(X79=0,0,IF(OR(W79=0,V79=0),\"N.M.\",IF(ABS(X79/W79)>=10,\"N.M.\",X79/W79))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,6492,12984,6492,6492,-6492,0]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,316.24,{"$f":"+F80-G80","v":-316.24},{"$f":"IF(G80<0,IF(H80=0,0,IF(OR(G80=0,F80=0),\"N.M.\",IF(ABS(H80/G80)>=10,\"N.M.\",H80/(-G80)))),IF(H80=0,0,IF(OR(G80=0,F80=0),\"N.M.\",IF(ABS(H80/G80)>=10,\"N.M.\",H80/G80))))","v":"N.M."},null,955.69,4157.17,{"$f":"+K80-L80","v":-3201.48},{"$f":"IF(L80<0,IF(M80=0,0,IF(OR(L80=0,K80=0),\"N.M.\",IF(ABS(M80/L80)>=10,\"N.M.\",M80/(-L80)))),IF(M80=0,0,IF(OR(L80=0,K80=0),\"N.M.\",IF(ABS(M80/L80)>=10,\"N.M.\",M80/L80))))","v":-0.77011043570505899},null,null,0,1622.04,{"$f":"+Q80-R80","v":-1622.04},{"$f":"IF(R80<0,IF(S80=0,0,IF(OR(R80=0,Q80=0),\"N.M.\",IF(ABS(S80/R80)>=10,\"N.M.\",S80/(-R80)))),IF(S80=0,0,IF(OR(R80=0,Q80=0),\"N.M.\",IF(ABS(S80/R80)>=10,\"N.M.\",S80/R80))))","v":"N.M."},null,1185.6200000000001,4873.43,{"$f":"+V80-W80","v":-3687.8100000000004},{"$f":"IF(W80<0,IF(X80=0,0,IF(OR(W80=0,V80=0),\"N.M.\",IF(ABS(X80/W80)>=10,\"N.M.\",X80/(-W80)))),IF(X80=0,0,IF(OR(W80=0,V80=0),\"N.M.\",IF(ABS(X80/W80)>=10,\"N.M.\",X80/W80))))","v":-0.75671754801033364},null,375.62,null,-494.22,12.69,154.61000000000001,558.05000000000007,511.14,639.41,1153.45,426.84000000000003,878.96,316.24,112.67,117.26,null,21.93,31.26,-18.3,409.02,399.95,111.83,0,0,0,0,0,0]
["%,V4561029","4561029","PJM NITS Revenue Whsl Cus-NAff",null,null,245235.61000000002,209793.03,{"$f":"+F81-G81","v":35442.580000000016},{"$f":"IF(G81<0,IF(H81=0,0,IF(OR(G81=0,F81=0),\"N.M.\",IF(ABS(H81/G81)>=10,\"N.M.\",H81/(-G81)))),IF(H81=0,0,IF(OR(G81=0,F81=0),\"N.M.\",IF(ABS(H81/G81)>=10,\"N.M.\",H81/G81))))","v":0.16894069359692271},null,2457547.62,2063846.32,{"$f":"+K81-L81","v":393701.30000000005},{"$f":"IF(L81<0,IF(M81=0,0,IF(OR(L81=0,K81=0),\"N.M.\",IF(ABS(M81/L81)>=10,\"N.M.\",M81/(-L81)))),IF(M81=0,0,IF(OR(L81=0,K81=0),\"N.M.\",IF(ABS(M81/L81)>=10,\"N.M.\",M81/L81))))","v":0.19076095743407873},null,null,727722.83,622555.97,{"$f":"+Q81-R81","v":105166.85999999999},{"$f":"IF(R81<0,IF(S81=0,0,IF(OR(R81=0,Q81=0),\"N.M.\",IF(ABS(S81/R81)>=10,\"N.M.\",S81/(-R81)))),IF(S81=0,0,IF(OR(R81=0,Q81=0),\"N.M.\",IF(ABS(S81/R81)>=10,\"N.M.\",S81/R81))))","v":0.16892755843301926},null,2870044.75,2477999.75,{"$f":"+V81-W81","v":392045},{"$f":"IF(W81<0,IF(X81=0,0,IF(OR(W81=0,V81=0),\"N.M.\",IF(ABS(X81/W81)>=10,\"N.M.\",X81/(-W81)))),IF(X81=0,0,IF(OR(W81=0,V81=0),\"N.M.\",IF(ABS(X81/W81)>=10,\"N.M.\",X81/W81))))","v":0.15821026616326334},null,210499.84,null,209769.72,196182.75,209796.19,202976.24,209796.19,202976.24,209793.02000000002,209789.87,202973.07,209793.03,202973.07,209524.06,null,256640.43,231590.6,254888,247940,256289.95,237243.05000000002,245232.76,245238.46,237248.76,245235.61000000002,-245235.61000000002,0]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,523.76,733.94,{"$f":"+F82-G82","v":-210.18000000000006},{"$f":"IF(G82<0,IF(H82=0,0,IF(OR(G82=0,F82=0),\"N.M.\",IF(ABS(H82/G82)>=10,\"N.M.\",H82/(-G82)))),IF(H82=0,0,IF(OR(G82=0,F82=0),\"N.M.\",IF(ABS(H82/G82)>=10,\"N.M.\",H82/G82))))","v":-0.28637218301223538},null,5707.7300000000005,7737.14,{"$f":"+K82-L82","v":-2029.4099999999999},{"$f":"IF(L82<0,IF(M82=0,0,IF(OR(L82=0,K82=0),\"N.M.\",IF(ABS(M82/L82)>=10,\"N.M.\",M82/(-L82)))),IF(M82=0,0,IF(OR(L82=0,K82=0),\"N.M.\",IF(ABS(M82/L82)>=10,\"N.M.\",M82/L82))))","v":-0.26229459464349875},null,null,1649.92,2301.0500000000002,{"$f":"+Q82-R82","v":-651.13000000000011},{"$f":"IF(R82<0,IF(S82=0,0,IF(OR(R82=0,Q82=0),\"N.M.\",IF(ABS(S82/R82)>=10,\"N.M.\",S82/(-R82)))),IF(S82=0,0,IF(OR(R82=0,Q82=0),\"N.M.\",IF(ABS(S82/R82)>=10,\"N.M.\",S82/R82))))","v":-0.28297081767019405},null,7258.55,8812.25,{"$f":"+V82-W82","v":-1553.6999999999998},{"$f":"IF(W82<0,IF(X82=0,0,IF(OR(W82=0,V82=0),\"N.M.\",IF(ABS(X82/W82)>=10,\"N.M.\",X82/(-W82)))),IF(X82=0,0,IF(OR(W82=0,V82=0),\"N.M.\",IF(ABS(X82/W82)>=10,\"N.M.\",X82/W82))))","v":-0.17631138472013388},null,552.32000000000005,null,861.92000000000007,755.47,743.30000000000007,689.38,747.81000000000006,811.32,826.89,821.14,745.97,733.94,743.51,807.31000000000006,null,647.03,557.63,563.34,533.61,531.68000000000006,570.03,654.49,592.44000000000005,533.72,523.76,-526.98,0]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7544173.8899999997,6245334.71,{"$f":"+F83-G83","v":1298839.1799999997},{"$f":"IF(G83<0,IF(H83=0,0,IF(OR(G83=0,F83=0),\"N.M.\",IF(ABS(H83/G83)>=10,\"N.M.\",H83/(-G83)))),IF(H83=0,0,IF(OR(G83=0,F83=0),\"N.M.\",IF(ABS(H83/G83)>=10,\"N.M.\",H83/G83))))","v":0.20796950688972757},null,73940772.180000007,61440775.600000001,{"$f":"+K83-L83","v":12499996.580000006},{"$f":"IF(L83<0,IF(M83=0,0,IF(OR(L83=0,K83=0),\"N.M.\",IF(ABS(M83/L83)>=10,\"N.M.\",M83/(-L83)))),IF(M83=0,0,IF(OR(L83=0,K83=0),\"N.M.\",IF(ABS(M83/L83)>=10,\"N.M.\",M83/L83))))","v":0.20344789690447862},null,null,22386910.23,18532886.510000002,{"$f":"+Q83-R83","v":3854023.7199999988},{"$f":"IF(R83<0,IF(S83=0,0,IF(OR(R83=0,Q83=0),\"N.M.\",IF(ABS(S83/R83)>=10,\"N.M.\",S83/(-R83)))),IF(S83=0,0,IF(OR(R83=0,Q83=0),\"N.M.\",IF(ABS(S83/R83)>=10,\"N.M.\",S83/R83))))","v":0.20795593378939861},null,86220411.170000002,73701509.159999996,{"$f":"+V83-W83","v":12518902.010000005},{"$f":"IF(W83<0,IF(X83=0,0,IF(OR(W83=0,V83=0),\"N.M.\",IF(ABS(X83/W83)>=10,\"N.M.\",X83/(-W83)))),IF(X83=0,0,IF(OR(W83=0,V83=0),\"N.M.\",IF(ABS(X83/W83)>=10,\"N.M.\",X83/W83))))","v":0.16985950698543342},null,6231706.1200000001,null,6245126.6299999999,5841251.2300000004,6245936.6399999997,6042405.4800000004,6245428.9100000001,6042405.4800000004,6245334.7199999997,6245240.5099999998,6042311.29,6245334.71,6042311.29,6237327.7000000002,null,7552626.0499999998,6815525.8499999996,7501683.0700000003,7297555.3899999997,7544086.1600000001,7298299.2699999996,7544086.1600000001,7544261.6200000001,7298474.7199999997,7544173.8899999997,-7544173.8899999997,0]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,15869.93,18970.34,{"$f":"+F84-G84","v":-3100.41},{"$f":"IF(G84<0,IF(H84=0,0,IF(OR(G84=0,F84=0),\"N.M.\",IF(ABS(H84/G84)>=10,\"N.M.\",H84/(-G84)))),IF(H84=0,0,IF(OR(G84=0,F84=0),\"N.M.\",IF(ABS(H84/G84)>=10,\"N.M.\",H84/G84))))","v":-0.16343460370241122},null,166165.22,209512.58000000002,{"$f":"+K84-L84","v":-43347.360000000015},{"$f":"IF(L84<0,IF(M84=0,0,IF(OR(L84=0,K84=0),\"N.M.\",IF(ABS(M84/L84)>=10,\"N.M.\",M84/(-L84)))),IF(M84=0,0,IF(OR(L84=0,K84=0),\"N.M.\",IF(ABS(M84/L84)>=10,\"N.M.\",M84/L84))))","v":-0.20689621596946595},null,null,49835.58,61809.86,{"$f":"+Q84-R84","v":-11974.279999999999},{"$f":"IF(R84<0,IF(S84=0,0,IF(OR(R84=0,Q84=0),\"N.M.\",IF(ABS(S84/R84)>=10,\"N.M.\",S84/(-R84)))),IF(S84=0,0,IF(OR(R84=0,Q84=0),\"N.M.\",IF(ABS(S84/R84)>=10,\"N.M.\",S84/R84))))","v":-0.19372766739804942},null,208452.85,238485.29,{"$f":"+V84-W84","v":-30032.440000000002},{"$f":"IF(W84<0,IF(X84=0,0,IF(OR(W84=0,V84=0),\"N.M.\",IF(ABS(X84/W84)>=10,\"N.M.\",X84/(-W84)))),IF(X84=0,0,IF(OR(W84=0,V84=0),\"N.M.\",IF(ABS(X84/W84)>=10,\"N.M.\",X84/W84))))","v":-0.12592994729360457},null,15207.710000000001,null,24124.23,20167.310000000001,20103.600000000002,18280.52,19962.830000000002,22068.420000000002,22995.81,22795.87,20043.650000000001,18970.34,19367.79,22919.84,null,19433.2,16031.130000000001,15576.67,14333.09,14568.460000000001,17174.5,19212.59,18120.420000000002,15845.23,15869.93,-15886.59,0]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4909779.93,-5147951.29,{"$f":"+F85-G85","v":238171.36000000034},{"$f":"IF(G85<0,IF(H85=0,0,IF(OR(G85=0,F85=0),\"N.M.\",IF(ABS(H85/G85)>=10,\"N.M.\",H85/(-G85)))),IF(H85=0,0,IF(OR(G85=0,F85=0),\"N.M.\",IF(ABS(H85/G85)>=10,\"N.M.\",H85/G85))))","v":4.6265270703445278E-2},null,-48124330.530000001,-50643152.799999997,{"$f":"+K85-L85","v":2518822.2699999958},{"$f":"IF(L85<0,IF(M85=0,0,IF(OR(L85=0,K85=0),\"N.M.\",IF(ABS(M85/L85)>=10,\"N.M.\",M85/(-L85)))),IF(M85=0,0,IF(OR(L85=0,K85=0),\"N.M.\",IF(ABS(M85/L85)>=10,\"N.M.\",M85/L85))))","v":4.9736679703716945E-2},null,null,-14569494.84,-15276426.550000001,{"$f":"+Q85-R85","v":706931.71000000089},{"$f":"IF(R85<0,IF(S85=0,0,IF(OR(R85=0,Q85=0),\"N.M.\",IF(ABS(S85/R85)>=10,\"N.M.\",S85/(-R85)))),IF(S85=0,0,IF(OR(R85=0,Q85=0),\"N.M.\",IF(ABS(S85/R85)>=10,\"N.M.\",S85/R85))))","v":4.627598657881158E-2},null,-58246283.359999999,-60403119.799999997,{"$f":"+V85-W85","v":2156836.4399999976},{"$f":"IF(W85<0,IF(X85=0,0,IF(OR(W85=0,V85=0),\"N.M.\",IF(ABS(X85/W85)>=10,\"N.M.\",X85/(-W85)))),IF(X85=0,0,IF(OR(W85=0,V85=0),\"N.M.\",IF(ABS(X85/W85)>=10,\"N.M.\",X85/W85))))","v":3.570736821444772E-2},null,-4960653.1100000003,null,-5147379.34,-4813979.2,-5148028.9400000004,-4980679.2699999996,-5148028.9400000004,-4980679.2699999996,-5147951.29,-5147873.6399999997,-4980601.62,-5147951.29,-4980601.62,-5141351.21,null,-4916437.05,-4436559.62,-4882865.9800000004,-4749763.6900000004,-4909722.83,-4749763.6900000004,-4909722.83,-4909837.0199999996,-4749877.8899999997,-4909779.93,4909779.93,0]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-6626.47,-12207.23,{"$f":"+F86-G86","v":5580.7599999999993},{"$f":"IF(G86<0,IF(H86=0,0,IF(OR(G86=0,F86=0),\"N.M.\",IF(ABS(H86/G86)>=10,\"N.M.\",H86/(-G86)))),IF(H86=0,0,IF(OR(G86=0,F86=0),\"N.M.\",IF(ABS(H86/G86)>=10,\"N.M.\",H86/G86))))","v":0.45716841576672179},null,-79999.44,-137087.41,{"$f":"+K86-L86","v":57087.97},{"$f":"IF(L86<0,IF(M86=0,0,IF(OR(L86=0,K86=0),\"N.M.\",IF(ABS(M86/L86)>=10,\"N.M.\",M86/(-L86)))),IF(M86=0,0,IF(OR(L86=0,K86=0),\"N.M.\",IF(ABS(M86/L86)>=10,\"N.M.\",M86/L86))))","v":0.41643481337928845},null,null,-21422.260000000002,-38795.06,{"$f":"+Q86-R86","v":17372.799999999996},{"$f":"IF(R86<0,IF(S86=0,0,IF(OR(R86=0,Q86=0),\"N.M.\",IF(ABS(S86/R86)>=10,\"N.M.\",S86/(-R86)))),IF(S86=0,0,IF(OR(R86=0,Q86=0),\"N.M.\",IF(ABS(S86/R86)>=10,\"N.M.\",S86/R86))))","v":0.44780959225220934},null,-108034.70000000001,-150356.56,{"$f":"+V86-W86","v":42321.859999999986},{"$f":"IF(W86<0,IF(X86=0,0,IF(OR(W86=0,V86=0),\"N.M.\",IF(ABS(X86/W86)>=10,\"N.M.\",X86/(-W86)))),IF(X86=0,0,IF(OR(W86=0,V86=0),\"N.M.\",IF(ABS(X86/W86)>=10,\"N.M.\",X86/W86))))","v":0.28147664458404731},null,-7066.78,null,-17823.75,-13933.93,-13518.48,-11693.99,-12552.66,-13679.29,-15090.25,-14229.960000000001,-12357.87,-12207.23,-12253.89,-15781.37,null,-11216.7,-8542.7800000000007,-7998.52,-7031.6900000000005,-6746.27,-7968.2300000000005,-9072.99,-8058.55,-6737.24,-6626.47,6632.03,0]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1728,1994,{"$f":"+F87-G87","v":-266},{"$f":"IF(G87<0,IF(H87=0,0,IF(OR(G87=0,F87=0),\"N.M.\",IF(ABS(H87/G87)>=10,\"N.M.\",H87/(-G87)))),IF(H87=0,0,IF(OR(G87=0,F87=0),\"N.M.\",IF(ABS(H87/G87)>=10,\"N.M.\",H87/G87))))","v":-0.13340020060180541},null,18876.010000000002,7976,{"$f":"+K87-L87","v":10900.010000000002},{"$f":"IF(L87<0,IF(M87=0,0,IF(OR(L87=0,K87=0),\"N.M.\",IF(ABS(M87/L87)>=10,\"N.M.\",M87/(-L87)))),IF(M87=0,0,IF(OR(L87=0,K87=0),\"N.M.\",IF(ABS(M87/L87)>=10,\"N.M.\",M87/L87))))","v":1.3666010531594788},null,null,5184.01,6065,{"$f":"+Q87-R87","v":-880.98999999999978},{"$f":"IF(R87<0,IF(S87=0,0,IF(OR(R87=0,Q87=0),\"N.M.\",IF(ABS(S87/R87)>=10,\"N.M.\",S87/(-R87)))),IF(S87=0,0,IF(OR(R87=0,Q87=0),\"N.M.\",IF(ABS(S87/R87)>=10,\"N.M.\",S87/R87))))","v":-0.14525803792250613},null,22864.010000000002,7976,{"$f":"+V87-W87","v":14888.010000000002},{"$f":"IF(W87<0,IF(X87=0,0,IF(OR(W87=0,V87=0),\"N.M.\",IF(ABS(X87/W87)>=10,\"N.M.\",X87/(-W87)))),IF(X87=0,0,IF(OR(W87=0,V87=0),\"N.M.\",IF(ABS(X87/W87)>=10,\"N.M.\",X87/W87))))","v":1.8666010531594788},null,0,null,0,0,0,0,0,0,1911,2077,1994,1994,1994,1994,null,1994,1994,1994,1994,1994,1994,1728,1728,1728.01,1728,-1728,0]
["%,V4561058","4561058","NonAffil PJM Trans Enhncmt Rev",null,null,157873.97,143179.57,{"$f":"+F88-G88","v":14694.399999999994},{"$f":"IF(G88<0,IF(H88=0,0,IF(OR(G88=0,F88=0),\"N.M.\",IF(ABS(H88/G88)>=10,\"N.M.\",H88/(-G88)))),IF(H88=0,0,IF(OR(G88=0,F88=0),\"N.M.\",IF(ABS(H88/G88)>=10,\"N.M.\",H88/G88))))","v":0.10262916699638079},null,1577830.6800000002,1431751.45,{"$f":"+K88-L88","v":146079.23000000021},{"$f":"IF(L88<0,IF(M88=0,0,IF(OR(L88=0,K88=0),\"N.M.\",IF(ABS(M88/L88)>=10,\"N.M.\",M88/(-L88)))),IF(M88=0,0,IF(OR(L88=0,K88=0),\"N.M.\",IF(ABS(M88/L88)>=10,\"N.M.\",M88/L88))))","v":0.10202834437499625},null,null,473621.91000000003,429538.71,{"$f":"+Q88-R88","v":44083.200000000012},{"$f":"IF(R88<0,IF(S88=0,0,IF(OR(R88=0,Q88=0),\"N.M.\",IF(ABS(S88/R88)>=10,\"N.M.\",S88/(-R88)))),IF(S88=0,0,IF(OR(R88=0,Q88=0),\"N.M.\",IF(ABS(S88/R88)>=10,\"N.M.\",S88/R88))))","v":0.10262916699638086},null,1864189.8200000003,1733628.23,{"$f":"+V88-W88","v":130561.59000000032},{"$f":"IF(W88<0,IF(X88=0,0,IF(OR(W88=0,V88=0),\"N.M.\",IF(ABS(X88/W88)>=10,\"N.M.\",X88/(-W88)))),IF(X88=0,0,IF(OR(W88=0,V88=0),\"N.M.\",IF(ABS(X88/W88)>=10,\"N.M.\",X88/W88))))","v":7.531118133672772E-2},null,150938.39000000001,null,143169.56,143155.93,143168.97,143179.57,143179.57,143179.57,143179.57,143179.57,143179.57,143179.57,143179.57,143179.57,null,157704.9,157703.19,157693.48000000001,157686.63,157672.63,157873.97,157873.97,157873.97,157873.97,157873.97,-157873.93,0]
["%,V4561059","4561059","Affil PJM Trans Enhancmnt Rev",null,null,137371.08000000002,130246.52,{"$f":"+F89-G89","v":7124.5600000000122},{"$f":"IF(G89<0,IF(H89=0,0,IF(OR(G89=0,F89=0),\"N.M.\",IF(ABS(H89/G89)>=10,\"N.M.\",H89/(-G89)))),IF(H89=0,0,IF(OR(G89=0,F89=0),\"N.M.\",IF(ABS(H89/G89)>=10,\"N.M.\",H89/G89))))","v":5.4700578564402427E-2},null,1373613.08,1302509.57,{"$f":"+K89-L89","v":71103.510000000009},{"$f":"IF(L89<0,IF(M89=0,0,IF(OR(L89=0,K89=0),\"N.M.\",IF(ABS(M89/L89)>=10,\"N.M.\",M89/(-L89)))),IF(M89=0,0,IF(OR(L89=0,K89=0),\"N.M.\",IF(ABS(M89/L89)>=10,\"N.M.\",M89/L89))))","v":5.4589625779102723E-2},null,null,412113.24,390739.56,{"$f":"+Q89-R89","v":21373.679999999993},{"$f":"IF(R89<0,IF(S89=0,0,IF(OR(R89=0,Q89=0),\"N.M.\",IF(ABS(S89/R89)>=10,\"N.M.\",S89/(-R89)))),IF(S89=0,0,IF(OR(R89=0,Q89=0),\"N.M.\",IF(ABS(S89/R89)>=10,\"N.M.\",S89/R89))))","v":5.4700578564402316E-2},null,1634106.12,1545418.25,{"$f":"+V89-W89","v":88687.870000000112},{"$f":"IF(W89<0,IF(X89=0,0,IF(OR(W89=0,V89=0),\"N.M.\",IF(ABS(X89/W89)>=10,\"N.M.\",X89/(-W89)))),IF(X89=0,0,IF(OR(W89=0,V89=0),\"N.M.\",IF(ABS(X89/W89)>=10,\"N.M.\",X89/W89))))","v":5.7387616588583774E-2},null,121454.34,null,130256.66,130270.16,130257.11,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,130246.52,null,137338.76999999999,137340.51999999999,137350.23000000001,137357.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,137371.08000000002,-137371.08000000002,0]
["%,V4561060","4561060","Affil PJM Trans Enhancmnt Cost",null,null,-89401.67,-107360.58,{"$f":"+F90-G90","v":17958.910000000003},{"$f":"IF(G90<0,IF(H90=0,0,IF(OR(G90=0,F90=0),\"N.M.\",IF(ABS(H90/G90)>=10,\"N.M.\",H90/(-G90)))),IF(H90=0,0,IF(OR(G90=0,F90=0),\"N.M.\",IF(ABS(H90/G90)>=10,\"N.M.\",H90/G90))))","v":0.16727657395293508},null,-894016.70000000007,-1073605.8,{"$f":"+K90-L90","v":179589.09999999998},{"$f":"IF(L90<0,IF(M90=0,0,IF(OR(L90=0,K90=0),\"N.M.\",IF(ABS(M90/L90)>=10,\"N.M.\",M90/(-L90)))),IF(M90=0,0,IF(OR(L90=0,K90=0),\"N.M.\",IF(ABS(M90/L90)>=10,\"N.M.\",M90/L90))))","v":0.16727657395293502},null,null,-268205.01,-322081.74,{"$f":"+Q90-R90","v":53876.729999999981},{"$f":"IF(R90<0,IF(S90=0,0,IF(OR(R90=0,Q90=0),\"N.M.\",IF(ABS(S90/R90)>=10,\"N.M.\",S90/(-R90)))),IF(S90=0,0,IF(OR(R90=0,Q90=0),\"N.M.\",IF(ABS(S90/R90)>=10,\"N.M.\",S90/R90))))","v":0.16727657395293499},null,-1108737.8600000001,-1266969.48,{"$f":"+V90-W90","v":158231.61999999988},{"$f":"IF(W90<0,IF(X90=0,0,IF(OR(W90=0,V90=0),\"N.M.\",IF(ABS(X90/W90)>=10,\"N.M.\",X90/(-W90)))),IF(X90=0,0,IF(OR(W90=0,V90=0),\"N.M.\",IF(ABS(X90/W90)>=10,\"N.M.\",X90/W90))))","v":0.12488984343963824},null,-96681.84,null,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,-107360.58,null,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,-89401.67,89401.67,0]
["%,V4561061","4561061","NAff PJM RTEP Rev for Whsl-FR",null,null,4465.47,4375.24,{"$f":"+F91-G91","v":90.230000000000473},{"$f":"IF(G91<0,IF(H91=0,0,IF(OR(G91=0,F91=0),\"N.M.\",IF(ABS(H91/G91)>=10,\"N.M.\",H91/(-G91)))),IF(H91=0,0,IF(OR(G91=0,F91=0),\"N.M.\",IF(ABS(H91/G91)>=10,\"N.M.\",H91/G91))))","v":2.0622868688346348E-2},null,45661.4,43752.39,{"$f":"+K91-L91","v":1909.010000000002},{"$f":"IF(L91<0,IF(M91=0,0,IF(OR(L91=0,K91=0),\"N.M.\",IF(ABS(M91/L91)>=10,\"N.M.\",M91/(-L91)))),IF(M91=0,0,IF(OR(L91=0,K91=0),\"N.M.\",IF(ABS(M91/L91)>=10,\"N.M.\",M91/L91))))","v":4.3632130724744457E-2},null,null,13396.41,13125.710000000001,{"$f":"+Q91-R91","v":270.69999999999891},{"$f":"IF(R91<0,IF(S91=0,0,IF(OR(R91=0,Q91=0),\"N.M.\",IF(ABS(S91/R91)>=10,\"N.M.\",S91/(-R91)))),IF(S91=0,0,IF(OR(R91=0,Q91=0),\"N.M.\",IF(ABS(S91/R91)>=10,\"N.M.\",S91/R91))))","v":2.0623646263706791E-2},null,54411.880000000005,51957.57,{"$f":"+V91-W91","v":2454.3100000000049},{"$f":"IF(W91<0,IF(X91=0,0,IF(OR(W91=0,V91=0),\"N.M.\",IF(ABS(X91/W91)>=10,\"N.M.\",X91/(-W91)))),IF(X91=0,0,IF(OR(W91=0,V91=0),\"N.M.\",IF(ABS(X91/W91)>=10,\"N.M.\",X91/W91))))","v":4.7236812653093763E-2},null,4102.6099999999997,null,4375.22,4375.25,4375.2300000000005,4375.26,4375.25,4375.2300000000005,4375.24,4375.2300000000005,4375.24,4375.24,4375.24,4375.24,null,4666.8100000000004,4666.8100000000004,4666.8100000000004,4666.8100000000004,4666.8100000000004,4465.47,4465.47,4465.47,4465.47,4465.47,-4465.47,0]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,94426,145399,{"$f":"+F92-G92","v":-50973},{"$f":"IF(G92<0,IF(H92=0,0,IF(OR(G92=0,F92=0),\"N.M.\",IF(ABS(H92/G92)>=10,\"N.M.\",H92/(-G92)))),IF(H92=0,0,IF(OR(G92=0,F92=0),\"N.M.\",IF(ABS(H92/G92)>=10,\"N.M.\",H92/G92))))","v":-0.35057325015990481},null,-496745,800995,{"$f":"+K92-L92","v":-1297740},{"$f":"IF(L92<0,IF(M92=0,0,IF(OR(L92=0,K92=0),\"N.M.\",IF(ABS(M92/L92)>=10,\"N.M.\",M92/(-L92)))),IF(M92=0,0,IF(OR(L92=0,K92=0),\"N.M.\",IF(ABS(M92/L92)>=10,\"N.M.\",M92/L92))))","v":-1.6201599260919233},null,null,274970,435139,{"$f":"+Q92-R92","v":-160169},{"$f":"IF(R92<0,IF(S92=0,0,IF(OR(R92=0,Q92=0),\"N.M.\",IF(ABS(S92/R92)>=10,\"N.M.\",S92/(-R92)))),IF(S92=0,0,IF(OR(R92=0,Q92=0),\"N.M.\",IF(ABS(S92/R92)>=10,\"N.M.\",S92/R92))))","v":-0.36808697910322907},null,714150,1360625,{"$f":"+V92-W92","v":-646475},{"$f":"IF(W92<0,IF(X92=0,0,IF(OR(W92=0,V92=0),\"N.M.\",IF(ABS(X92/W92)>=10,\"N.M.\",X92/(-W92)))),IF(X92=0,0,IF(OR(W92=0,V92=0),\"N.M.\",IF(ABS(X92/W92)>=10,\"N.M.\",X92/W92))))","v":-0.47513091410197522},null,414811,null,101879,101879,198080,134388,180327,-538175,187478,144940,144800,145399,145243,1065652,null,138615,129352,131320,132925,133368,-1469769,32474,95918,84626,94426,405865,0]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,-16993,226375,{"$f":"+F93-G93","v":-243368},{"$f":"IF(G93<0,IF(H93=0,0,IF(OR(G93=0,F93=0),\"N.M.\",IF(ABS(H93/G93)>=10,\"N.M.\",H93/(-G93)))),IF(H93=0,0,IF(OR(G93=0,F93=0),\"N.M.\",IF(ABS(H93/G93)>=10,\"N.M.\",H93/G93))))","v":-1.0750657095527334},null,508439,2945774,{"$f":"+K93-L93","v":-2437335},{"$f":"IF(L93<0,IF(M93=0,0,IF(OR(L93=0,K93=0),\"N.M.\",IF(ABS(M93/L93)>=10,\"N.M.\",M93/(-L93)))),IF(M93=0,0,IF(OR(L93=0,K93=0),\"N.M.\",IF(ABS(M93/L93)>=10,\"N.M.\",M93/L93))))","v":-0.82740054057100099},null,null,-22820,679125,{"$f":"+Q93-R93","v":-701945},{"$f":"IF(R93<0,IF(S93=0,0,IF(OR(R93=0,Q93=0),\"N.M.\",IF(ABS(S93/R93)>=10,\"N.M.\",S93/(-R93)))),IF(S93=0,0,IF(OR(R93=0,Q93=0),\"N.M.\",IF(ABS(S93/R93)>=10,\"N.M.\",S93/R93))))","v":-1.0336020614761643},null,961189,3008991,{"$f":"+V93-W93","v":-2047802},{"$f":"IF(W93<0,IF(X93=0,0,IF(OR(W93=0,V93=0),\"N.M.\",IF(ABS(X93/W93)>=10,\"N.M.\",X93/(-W93)))),IF(X93=0,0,IF(OR(W93=0,V93=0),\"N.M.\",IF(ABS(X93/W93)>=10,\"N.M.\",X93/W93))))","v":-0.68056102527392071},null,533297,null,226375,226375,226375,226375,226375,908399,226375,226375,226375,226375,226375,226375,null,-27389,-27389,-27389,-27389,-27389,689219,-21015,-21015,15188,-16993,-1234573,0]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,-522,7641,{"$f":"+F94-G94","v":-8163},{"$f":"IF(G94<0,IF(H94=0,0,IF(OR(G94=0,F94=0),\"N.M.\",IF(ABS(H94/G94)>=10,\"N.M.\",H94/(-G94)))),IF(H94=0,0,IF(OR(G94=0,F94=0),\"N.M.\",IF(ABS(H94/G94)>=10,\"N.M.\",H94/G94))))","v":-1.0683156654888104},null,17554,99132,{"$f":"+K94-L94","v":-81578},{"$f":"IF(L94<0,IF(M94=0,0,IF(OR(L94=0,K94=0),\"N.M.\",IF(ABS(M94/L94)>=10,\"N.M.\",M94/(-L94)))),IF(M94=0,0,IF(OR(L94=0,K94=0),\"N.M.\",IF(ABS(M94/L94)>=10,\"N.M.\",M94/L94))))","v":-0.8229229713916798},null,null,-613,22923,{"$f":"+Q94-R94","v":-23536},{"$f":"IF(R94<0,IF(S94=0,0,IF(OR(R94=0,Q94=0),\"N.M.\",IF(ABS(S94/R94)>=10,\"N.M.\",S94/(-R94)))),IF(S94=0,0,IF(OR(R94=0,Q94=0),\"N.M.\",IF(ABS(S94/R94)>=10,\"N.M.\",S94/R94))))","v":-1.0267417004755051},null,32837,98314,{"$f":"+V94-W94","v":-65477},{"$f":"IF(W94<0,IF(X94=0,0,IF(OR(W94=0,V94=0),\"N.M.\",IF(ABS(X94/W94)>=10,\"N.M.\",X94/(-W94)))),IF(X94=0,0,IF(OR(W94=0,V94=0),\"N.M.\",IF(ABS(X94/W94)>=10,\"N.M.\",X94/W94))))","v":-0.66599873873507331},null,16538,null,7641,7641,7641,7641,7641,30363,7641,7641,7641,7641,7641,7642,null,-920,-920,-920,-920,-920,23428,-661,-660,569,-522,-41946,0]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-4508,31916,{"$f":"+F95-G95","v":-36424},{"$f":"IF(G95<0,IF(H95=0,0,IF(OR(G95=0,F95=0),\"N.M.\",IF(ABS(H95/G95)>=10,\"N.M.\",H95/(-G95)))),IF(H95=0,0,IF(OR(G95=0,F95=0),\"N.M.\",IF(ABS(H95/G95)>=10,\"N.M.\",H95/G95))))","v":-1.141245770146635},null,56828,430034,{"$f":"+K95-L95","v":-373206},{"$f":"IF(L95<0,IF(M95=0,0,IF(OR(L95=0,K95=0),\"N.M.\",IF(ABS(M95/L95)>=10,\"N.M.\",M95/(-L95)))),IF(M95=0,0,IF(OR(L95=0,K95=0),\"N.M.\",IF(ABS(M95/L95)>=10,\"N.M.\",M95/L95))))","v":-0.86785230935228375},null,null,-9739,95748,{"$f":"+Q95-R95","v":-105487},{"$f":"IF(R95<0,IF(S95=0,0,IF(OR(R95=0,Q95=0),\"N.M.\",IF(ABS(S95/R95)>=10,\"N.M.\",S95/(-R95)))),IF(S95=0,0,IF(OR(R95=0,Q95=0),\"N.M.\",IF(ABS(S95/R95)>=10,\"N.M.\",S95/R95))))","v":-1.1017149183272759},null,120662,431576,{"$f":"+V95-W95","v":-310914},{"$f":"IF(W95<0,IF(X95=0,0,IF(OR(W95=0,V95=0),\"N.M.\",IF(ABS(X95/W95)>=10,\"N.M.\",X95/(-W95)))),IF(X95=0,0,IF(OR(W95=0,V95=0),\"N.M.\",IF(ABS(X95/W95)>=10,\"N.M.\",X95/W95))))","v":-0.72041540771497947},null,71924,null,31911,31916,31916,31916,31916,142795,31916,31916,31916,31916,31916,31918,null,-4115,-4115,-4115,-4115,-4115,92190,-5048,-5049,-182,-4508,-165914,0]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,349.98,0,{"$f":"+F96-G96","v":349.98},{"$f":"IF(G96<0,IF(H96=0,0,IF(OR(G96=0,F96=0),\"N.M.\",IF(ABS(H96/G96)>=10,\"N.M.\",H96/(-G96)))),IF(H96=0,0,IF(OR(G96=0,F96=0),\"N.M.\",IF(ABS(H96/G96)>=10,\"N.M.\",H96/G96))))","v":"N.M."},null,3587.66,0,{"$f":"+K96-L96","v":3587.66},{"$f":"IF(L96<0,IF(M96=0,0,IF(OR(L96=0,K96=0),\"N.M.\",IF(ABS(M96/L96)>=10,\"N.M.\",M96/(-L96)))),IF(M96=0,0,IF(OR(L96=0,K96=0),\"N.M.\",IF(ABS(M96/L96)>=10,\"N.M.\",M96/L96))))","v":"N.M."},null,null,1772.92,0,{"$f":"+Q96-R96","v":1772.92},{"$f":"IF(R96<0,IF(S96=0,0,IF(OR(R96=0,Q96=0),\"N.M.\",IF(ABS(S96/R96)>=10,\"N.M.\",S96/(-R96)))),IF(S96=0,0,IF(OR(R96=0,Q96=0),\"N.M.\",IF(ABS(S96/R96)>=10,\"N.M.\",S96/R96))))","v":"N.M."},null,3587.66,0,{"$f":"+V96-W96","v":3587.66},{"$f":"IF(W96<0,IF(X96=0,0,IF(OR(W96=0,V96=0),\"N.M.\",IF(ABS(X96/W96)>=10,\"N.M.\",X96/(-W96)))),IF(X96=0,0,IF(OR(W96=0,V96=0),\"N.M.\",IF(ABS(X96/W96)>=10,\"N.M.\",X96/W96))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,421.26,1393.48,620.05000000000007,802.89,349.98,-566.64,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTHER_OPER_REVENUES",null,"Other Operating Revenues",null,null,5680128.2649999997,3872990.1949999998,{"$f":"+F97-G97","v":1807138.0699999998},{"$f":"IF(G97<0,IF(H97=0,0,IF(OR(G97=0,F97=0),\"N.M.\",IF(ABS(H97/G97)>=10,\"N.M.\",H97/(-G97)))),IF(H97=0,0,IF(OR(G97=0,F97=0),\"N.M.\",IF(ABS(H97/G97)>=10,\"N.M.\",H97/G97))))","v":0.46660021818103259},null,54255410.249999993,39813250.820000015,{"$f":"+K97-L97","v":14442159.429999977},{"$f":"IF(L97<0,IF(M97=0,0,IF(OR(L97=0,K97=0),\"N.M.\",IF(ABS(M97/L97)>=10,\"N.M.\",M97/(-L97)))),IF(M97=0,0,IF(OR(L97=0,K97=0),\"N.M.\",IF(ABS(M97/L97)>=10,\"N.M.\",M97/L97))))","v":0.36274755596558872},null,null,17124354.925000001,11601500.685000001,{"$f":"+Q97-R97","v":5522854.2400000002},{"$f":"IF(R97<0,IF(S97=0,0,IF(OR(R97=0,Q97=0),\"N.M.\",IF(ABS(S97/R97)>=10,\"N.M.\",S97/(-R97)))),IF(S97=0,0,IF(OR(R97=0,Q97=0),\"N.M.\",IF(ABS(S97/R97)>=10,\"N.M.\",S97/R97))))","v":0.47604653828454263},null,62892524.719999991,47782531.930000015,{"$f":"+V97-W97","v":15109992.789999977},{"$f":"IF(W97<0,IF(X97=0,0,IF(OR(W97=0,V97=0),\"N.M.\",IF(ABS(X97/W97)>=10,\"N.M.\",X97/(-W97)))),IF(X97=0,0,IF(OR(W97=0,V97=0),\"N.M.\",IF(ABS(X97/W97)>=10,\"N.M.\",X97/W97))))","v":0.31622419699599985},null,4899525.2300000004,null,4352333.8150000004,3789135.375,4137876.7849999992,3904442.665,3886159.0249999994,4153655.9949999996,3988146.4750000006,3973971.6349999993,3754538.8550000004,3872990.1949999998,3786679.6149999988,4850434.8550000004,null,5608078.7349999985,4770916.0250000004,5663666.9850000003,5419622.6449999977,5239207.0450000018,4812919.174999998,5616644.7149999999,6005323.3849999998,5438903.2749999985,5680128.2649999997,66988269.970000014,0]
[null,"Line 2","Operating Revenues (400)",null,null,{"$f":"+F14+F23+F27+F52+F60+F97","v":56923373.624999993},{"$f":"+G14+G23+G27+G52+G60+G97","v":53142028.465000004},{"$f":"+F98-G98","v":3781345.159999989},{"$f":"IF(G98<0,IF(H98=0,0,IF(OR(G98=0,F98=0),\"N.M.\",IF(ABS(H98/G98)>=10,\"N.M.\",H98/(-G98)))),IF(H98=0,0,IF(OR(G98=0,F98=0),\"N.M.\",IF(ABS(H98/G98)>=10,\"N.M.\",H98/G98))))","v":7.1155453964096033E-2},null,{"$f":"+K14+K23+K27+K52+K60+K97","v":634333152.97000003},{"$f":"+L14+L23+L27+L52+L60+L97","v":582488042.34000003},{"$f":"+K98-L98","v":51845110.629999995},{"$f":"IF(L98<0,IF(M98=0,0,IF(OR(L98=0,K98=0),\"N.M.\",IF(ABS(M98/L98)>=10,\"N.M.\",M98/(-L98)))),IF(M98=0,0,IF(OR(L98=0,K98=0),\"N.M.\",IF(ABS(M98/L98)>=10,\"N.M.\",M98/L98))))","v":8.9006308905029585E-2},null,null,{"$f":"+Q14+Q23+Q27+Q52+Q60+Q97","v":172416525.245},{"$f":"+R14+R23+R27+R52+R60+R97","v":168603107.595},{"$f":"+Q98-R98","v":3813417.650000006},{"$f":"IF(R98<0,IF(S98=0,0,IF(OR(R98=0,Q98=0),\"N.M.\",IF(ABS(S98/R98)>=10,\"N.M.\",S98/(-R98)))),IF(S98=0,0,IF(OR(R98=0,Q98=0),\"N.M.\",IF(ABS(S98/R98)>=10,\"N.M.\",S98/R98))))","v":2.2617718643479466E-2},null,{"$f":"+V14+V23+V27+V52+V60+V97","v":758427478.90999997},{"$f":"+W14+W23+W27+W52+W60+W97","v":682428949.05000007},{"$f":"+V98-W98","v":75998529.859999895},{"$f":"IF(W98<0,IF(X98=0,0,IF(OR(W98=0,V98=0),\"N.M.\",IF(ABS(X98/W98)>=10,\"N.M.\",X98/(-W98)))),IF(X98=0,0,IF(OR(W98=0,V98=0),\"N.M.\",IF(ABS(X98/W98)>=10,\"N.M.\",X98/W98))))","v":0.11136475081515285},null,{"$f":"+AA14+AA23+AA27+AA52+AA60+AA97","v":47788863.940000013},null,{"$f":"+AC14+AC23+AC27+AC52+AC60+AC97","v":67085831.844999999},{"$f":"+AD14+AD23+AD27+AD52+AD60+AD97","v":59803847.484999999},{"$f":"+AE14+AE23+AE27+AE52+AE60+AE97","v":58984766.124999993},{"$f":"+AF14+AF23+AF27+AF52+AF60+AF97","v":49769038.785000011},{"$f":"+AG14+AG23+AG27+AG52+AG60+AG97","v":57815442.865000002},{"$f":"+AH14+AH23+AH27+AH52+AH60+AH97","v":56386492.934999987},{"$f":"+AI14+AI23+AI27+AI52+AI60+AI97","v":64039514.704999998},{"$f":"+AJ14+AJ23+AJ27+AJ52+AJ60+AJ97","v":64720606.464999996},{"$f":"+AK14+AK23+AK27+AK52+AK60+AK97","v":50740472.665000007},{"$f":"+AL14+AL23+AL27+AL52+AL60+AL97","v":53142028.465000004},{"$f":"+AM14+AM23+AM27+AM52+AM60+AM97","v":57023806.305000007},{"$f":"+AN14+AN23+AN27+AN52+AN60+AN97","v":67070519.635000005},null,{"$f":"+AP14+AP23+AP27+AP52+AP60+AP97","v":82864908.614999995},{"$f":"+AQ14+AQ23+AQ27+AQ52+AQ60+AQ97","v":62306403.604999997},{"$f":"+AR14+AR23+AR27+AR52+AR60+AR97","v":66662575.704999998},{"$f":"+AS14+AS23+AS27+AS52+AS60+AS97","v":52815642.094999999},{"$f":"+AT14+AT23+AT27+AT52+AT60+AT97","v":49668783.765000001},{"$f":"+AU14+AU23+AU27+AU52+AU60+AU97","v":80265747.045000002},{"$f":"+AV14+AV23+AV27+AV52+AV60+AV97","v":67332566.894999996},{"$f":"+AW14+AW23+AW27+AW52+AW60+AW97","v":65046326.695},{"$f":"+AX14+AX23+AX27+AX52+AX60+AX97","v":50446824.924999997},{"$f":"+AY14+AY23+AY27+AY52+AY60+AY97","v":56923373.624999993},{"$f":"+AZ14+AZ23+AZ27+AZ52+AZ60+AZ97","v":409947864.02999997},{"$f":"+BA14+BA23+BA27+BA52+BA60+BA97","v":0}]
[null,"Line 3","Operating Expenses"]
[]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F101-G101","v":326066.78999999998},{"$f":"IF(G101<0,IF(H101=0,0,IF(OR(G101=0,F101=0),\"N.M.\",IF(ABS(H101/G101)>=10,\"N.M.\",H101/(-G101)))),IF(H101=0,0,IF(OR(G101=0,F101=0),\"N.M.\",IF(ABS(H101/G101)>=10,\"N.M.\",H101/G101))))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K101-L101","v":1097277.7199999997},{"$f":"IF(L101<0,IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/(-L101)))),IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/L101))))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q101-R101","v":-124313.43999999994},{"$f":"IF(R101<0,IF(S101=0,0,IF(OR(R101=0,Q101=0),\"N.M.\",IF(ABS(S101/R101)>=10,\"N.M.\",S101/(-R101)))),IF(S101=0,0,IF(OR(R101=0,Q101=0),\"N.M.\",IF(ABS(S101/R101)>=10,\"N.M.\",S101/R101))))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V101-W101","v":148659.76999999955},{"$f":"IF(W101<0,IF(X101=0,0,IF(OR(W101=0,V101=0),\"N.M.\",IF(ABS(X101/W101)>=10,\"N.M.\",X101/(-W101)))),IF(X101=0,0,IF(OR(W101=0,V101=0),\"N.M.\",IF(ABS(X101/W101)>=10,\"N.M.\",X101/W101))))","v":2.037144589456457E-2},null,1035031.41,null,872626.16,542641.94999999995,-196190.17,971461.29,423039.91000000003,461656.61,473977.3,941381.32000000007,791733.48,208202.56,390265.39,468044.21,null,618298.26,692259.20000000007,1391713.84,422235.9,536336.11,438840.56,671120.34,615530.47,667204.1,534269.35,0,0]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F102-G102","v":4027895.2199999997},{"$f":"IF(G102<0,IF(H102=0,0,IF(OR(G102=0,F102=0),\"N.M.\",IF(ABS(H102/G102)>=10,\"N.M.\",H102/(-G102)))),IF(H102=0,0,IF(OR(G102=0,F102=0),\"N.M.\",IF(ABS(H102/G102)>=10,\"N.M.\",H102/G102))))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K102-L102","v":-6076761.3999999985},{"$f":"IF(L102<0,IF(M102=0,0,IF(OR(L102=0,K102=0),\"N.M.\",IF(ABS(M102/L102)>=10,\"N.M.\",M102/(-L102)))),IF(M102=0,0,IF(OR(L102=0,K102=0),\"N.M.\",IF(ABS(M102/L102)>=10,\"N.M.\",M102/L102))))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q102-R102","v":3980802.5999999978},{"$f":"IF(R102<0,IF(S102=0,0,IF(OR(R102=0,Q102=0),\"N.M.\",IF(ABS(S102/R102)>=10,\"N.M.\",S102/(-R102)))),IF(S102=0,0,IF(OR(R102=0,Q102=0),\"N.M.\",IF(ABS(S102/R102)>=10,\"N.M.\",S102/R102))))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V102-W102","v":3997906.6900000125},{"$f":"IF(W102<0,IF(X102=0,0,IF(OR(W102=0,V102=0),\"N.M.\",IF(ABS(X102/W102)>=10,\"N.M.\",X102/(-W102)))),IF(X102=0,0,IF(OR(W102=0,V102=0),\"N.M.\",IF(ABS(X102/W102)>=10,\"N.M.\",X102/W102))))","v":5.5432357500841599E-2},null,5926775.2199999997,null,6815301.1799999997,8255204.4000000004,8366721.7599999998,2942490.98,1304469.51,10602993.08,10399040,8665987.1099999994,1065990.32,5748105.71,8015514.6299999999,10015105.619999999,null,12290393.289999999,3464421.5,1240119.1299999999,5166295.41,1362557.52,5465171.1200000001,9639698.9399999995,7211243.7999999998,2473641.0099999998,9776000.9299999997,0,0]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F103-G103","v":184586.83000000002},{"$f":"IF(G103<0,IF(H103=0,0,IF(OR(G103=0,F103=0),\"N.M.\",IF(ABS(H103/G103)>=10,\"N.M.\",H103/(-G103)))),IF(H103=0,0,IF(OR(G103=0,F103=0),\"N.M.\",IF(ABS(H103/G103)>=10,\"N.M.\",H103/G103))))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K103-L103","v":583619.10999999987},{"$f":"IF(L103<0,IF(M103=0,0,IF(OR(L103=0,K103=0),\"N.M.\",IF(ABS(M103/L103)>=10,\"N.M.\",M103/(-L103)))),IF(M103=0,0,IF(OR(L103=0,K103=0),\"N.M.\",IF(ABS(M103/L103)>=10,\"N.M.\",M103/L103))))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q103-R103","v":258196.29999999993},{"$f":"IF(R103<0,IF(S103=0,0,IF(OR(R103=0,Q103=0),\"N.M.\",IF(ABS(S103/R103)>=10,\"N.M.\",S103/(-R103)))),IF(S103=0,0,IF(OR(R103=0,Q103=0),\"N.M.\",IF(ABS(S103/R103)>=10,\"N.M.\",S103/R103))))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V103-W103","v":1200131.92},{"$f":"IF(W103<0,IF(X103=0,0,IF(OR(W103=0,V103=0),\"N.M.\",IF(ABS(X103/W103)>=10,\"N.M.\",X103/(-W103)))),IF(X103=0,0,IF(OR(W103=0,V103=0),\"N.M.\",IF(ABS(X103/W103)>=10,\"N.M.\",X103/W103))))","v":0.40900426563983161},null,206879.68,null,251776.31,241917.34,330129.3,119005.12,84110.31,468389.37,448366.93,395660.87,50727.28,279714.02,398927.76,482065.47000000003,null,617385.32000000007,176267.9,64924.42,309300.95,80402.990000000005,500918.55,519917.36,387404.5,132593.12,464300.85000000003,0,0]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F104-G104","v":-4832659.551},{"$f":"IF(G104<0,IF(H104=0,0,IF(OR(G104=0,F104=0),\"N.M.\",IF(ABS(H104/G104)>=10,\"N.M.\",H104/(-G104)))),IF(H104=0,0,IF(OR(G104=0,F104=0),\"N.M.\",IF(ABS(H104/G104)>=10,\"N.M.\",H104/G104))))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K104-L104","v":406514.93000000017},{"$f":"IF(L104<0,IF(M104=0,0,IF(OR(L104=0,K104=0),\"N.M.\",IF(ABS(M104/L104)>=10,\"N.M.\",M104/(-L104)))),IF(M104=0,0,IF(OR(L104=0,K104=0),\"N.M.\",IF(ABS(M104/L104)>=10,\"N.M.\",M104/L104))))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q104-R104","v":642314},{"$f":"IF(R104<0,IF(S104=0,0,IF(OR(R104=0,Q104=0),\"N.M.\",IF(ABS(S104/R104)>=10,\"N.M.\",S104/(-R104)))),IF(S104=0,0,IF(OR(R104=0,Q104=0),\"N.M.\",IF(ABS(S104/R104)>=10,\"N.M.\",S104/R104))))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V104-W104","v":5247813},{"$f":"IF(W104<0,IF(X104=0,0,IF(OR(W104=0,V104=0),\"N.M.\",IF(ABS(X104/W104)>=10,\"N.M.\",X104/(-W104)))),IF(X104=0,0,IF(OR(W104=0,V104=0),\"N.M.\",IF(ABS(X104/W104)>=10,\"N.M.\",X104/W104))))","v":1.8822359090899305},null,-5130859.3099999996,null,-2906738.69,3050820,2532334.04,776544.96,4562616,-4139638.98,-3400719.02,1180481,769849.84,765316.16,536171,-1673812.24,null,-5123318.9000000004,2751467.7310000001,1805156.56,1044760.324,4417871.5049999999,-3340582.92,-1315935.06,6623129,802175.39099999995,-4067343.3909999998,2772087,2265113]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F105-G105","v":296.13},{"$f":"IF(G105<0,IF(H105=0,0,IF(OR(G105=0,F105=0),\"N.M.\",IF(ABS(H105/G105)>=10,\"N.M.\",H105/(-G105)))),IF(H105=0,0,IF(OR(G105=0,F105=0),\"N.M.\",IF(ABS(H105/G105)>=10,\"N.M.\",H105/G105))))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K105-L105","v":-10563.79},{"$f":"IF(L105<0,IF(M105=0,0,IF(OR(L105=0,K105=0),\"N.M.\",IF(ABS(M105/L105)>=10,\"N.M.\",M105/(-L105)))),IF(M105=0,0,IF(OR(L105=0,K105=0),\"N.M.\",IF(ABS(M105/L105)>=10,\"N.M.\",M105/L105))))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q105-R105","v":-2909.5},{"$f":"IF(R105<0,IF(S105=0,0,IF(OR(R105=0,Q105=0),\"N.M.\",IF(ABS(S105/R105)>=10,\"N.M.\",S105/(-R105)))),IF(S105=0,0,IF(OR(R105=0,Q105=0),\"N.M.\",IF(ABS(S105/R105)>=10,\"N.M.\",S105/R105))))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V105-W105","v":-7383.0300000000007},{"$f":"IF(W105<0,IF(X105=0,0,IF(OR(W105=0,V105=0),\"N.M.\",IF(ABS(X105/W105)>=10,\"N.M.\",X105/(-W105)))),IF(X105=0,0,IF(OR(W105=0,V105=0),\"N.M.\",IF(ABS(X105/W105)>=10,\"N.M.\",X105/W105))))","v":-0.47105808671950816},null,0,null,0,0,0,2495.48,3982.69,2065.77,2129.9,1997.07,2418.11,584.27,1944.45,1236.31,null,992.95,2082.52,259.49,-1356.98,1777.24,-1796.76,1061.0899999999999,489.78000000000003,719.77,880.4,0,0]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F106-G106","v":0},{"$f":"IF(G106<0,IF(H106=0,0,IF(OR(G106=0,F106=0),\"N.M.\",IF(ABS(H106/G106)>=10,\"N.M.\",H106/(-G106)))),IF(H106=0,0,IF(OR(G106=0,F106=0),\"N.M.\",IF(ABS(H106/G106)>=10,\"N.M.\",H106/G106))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+K106-L106","v":4086757.3000000003},{"$f":"IF(L106<0,IF(M106=0,0,IF(OR(L106=0,K106=0),\"N.M.\",IF(ABS(M106/L106)>=10,\"N.M.\",M106/(-L106)))),IF(M106=0,0,IF(OR(L106=0,K106=0),\"N.M.\",IF(ABS(M106/L106)>=10,\"N.M.\",M106/L106))))","v":"N.M."},null,null,0,0,{"$f":"+Q106-R106","v":0},{"$f":"IF(R106<0,IF(S106=0,0,IF(OR(R106=0,Q106=0),\"N.M.\",IF(ABS(S106/R106)>=10,\"N.M.\",S106/(-R106)))),IF(S106=0,0,IF(OR(R106=0,Q106=0),\"N.M.\",IF(ABS(S106/R106)>=10,\"N.M.\",S106/R106))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+V106-W106","v":4086757.3000000003},{"$f":"IF(W106<0,IF(X106=0,0,IF(OR(W106=0,V106=0),\"N.M.\",IF(ABS(X106/W106)>=10,\"N.M.\",X106/(-W106)))),IF(X106=0,0,IF(OR(W106=0,V106=0),\"N.M.\",IF(ABS(X106/W106)>=10,\"N.M.\",X106/W106))))","v":"N.M."},null,0,null,0,0,0,0,49281.130000000005,0,0,0,0,0,0,0,null,0,0,0,0,0,4136038.43,0,0,0,0,0,0]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F107-G107","v":-412912.23000000004},{"$f":"IF(G107<0,IF(H107=0,0,IF(OR(G107=0,F107=0),\"N.M.\",IF(ABS(H107/G107)>=10,\"N.M.\",H107/(-G107)))),IF(H107=0,0,IF(OR(G107=0,F107=0),\"N.M.\",IF(ABS(H107/G107)>=10,\"N.M.\",H107/G107))))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K107-L107","v":-6165},{"$f":"IF(L107<0,IF(M107=0,0,IF(OR(L107=0,K107=0),\"N.M.\",IF(ABS(M107/L107)>=10,\"N.M.\",M107/(-L107)))),IF(M107=0,0,IF(OR(L107=0,K107=0),\"N.M.\",IF(ABS(M107/L107)>=10,\"N.M.\",M107/L107))))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q107-R107","v":-544929.66999999993},{"$f":"IF(R107<0,IF(S107=0,0,IF(OR(R107=0,Q107=0),\"N.M.\",IF(ABS(S107/R107)>=10,\"N.M.\",S107/(-R107)))),IF(S107=0,0,IF(OR(R107=0,Q107=0),\"N.M.\",IF(ABS(S107/R107)>=10,\"N.M.\",S107/R107))))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V107-W107","v":-474512.23},{"$f":"IF(W107<0,IF(X107=0,0,IF(OR(W107=0,V107=0),\"N.M.\",IF(ABS(X107/W107)>=10,\"N.M.\",X107/(-W107)))),IF(X107=0,0,IF(OR(W107=0,V107=0),\"N.M.\",IF(ABS(X107/W107)>=10,\"N.M.\",X107/W107))))","v":-0.11304158342472413},null,445710.76,null,209165.03,532032.34,328573.78999999998,52688.090000000004,347955.04,342039.11,348934.23,213404.01,339748.07,712070.8,142901.44,159819.37,null,170057.37,269009.72000000003,666930.93000000005,96647.53,160652.59,1026257.44,310596.72000000003,229206.49,191928.15,299158.57,0,0]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F108-G108","v":10366.93},{"$f":"IF(G108<0,IF(H108=0,0,IF(OR(G108=0,F108=0),\"N.M.\",IF(ABS(H108/G108)>=10,\"N.M.\",H108/(-G108)))),IF(H108=0,0,IF(OR(G108=0,F108=0),\"N.M.\",IF(ABS(H108/G108)>=10,\"N.M.\",H108/G108))))","v":"N.M."},null,30926113.949999999,24588025.920000002,{"$f":"+K108-L108","v":6338088.0299999975},{"$f":"IF(L108<0,IF(M108=0,0,IF(OR(L108=0,K108=0),\"N.M.\",IF(ABS(M108/L108)>=10,\"N.M.\",M108/(-L108)))),IF(M108=0,0,IF(OR(L108=0,K108=0),\"N.M.\",IF(ABS(M108/L108)>=10,\"N.M.\",M108/L108))))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q108-R108","v":1185086.5099999998},{"$f":"IF(R108<0,IF(S108=0,0,IF(OR(R108=0,Q108=0),\"N.M.\",IF(ABS(S108/R108)>=10,\"N.M.\",S108/(-R108)))),IF(S108=0,0,IF(OR(R108=0,Q108=0),\"N.M.\",IF(ABS(S108/R108)>=10,\"N.M.\",S108/R108))))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V108-W108","v":5395436.3999999948},{"$f":"IF(W108<0,IF(X108=0,0,IF(OR(W108=0,V108=0),\"N.M.\",IF(ABS(X108/W108)>=10,\"N.M.\",X108/(-W108)))),IF(X108=0,0,IF(OR(W108=0,V108=0),\"N.M.\",IF(ABS(X108/W108)>=10,\"N.M.\",X108/W108))))","v":0.18794336241636847},null,2253817.0499999998,null,3036479.56,3605427.52,2852729.58,2538606.5,2490780.35,2607257.08,3132492.51,3547914.08,776359.38,-20.64,49.17,3177051.68,null,4815547.63,5005197.6100000003,3092259.22,1956384.15,2453953.33,3625585.34,4467847.34,3920242.98,1578750.06,10346.290000000001,-10269.540000000001,0]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F109-G109","v":39293.279999999999},{"$f":"IF(G109<0,IF(H109=0,0,IF(OR(G109=0,F109=0),\"N.M.\",IF(ABS(H109/G109)>=10,\"N.M.\",H109/(-G109)))),IF(H109=0,0,IF(OR(G109=0,F109=0),\"N.M.\",IF(ABS(H109/G109)>=10,\"N.M.\",H109/G109))))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K109-L109","v":-122262.25},{"$f":"IF(L109<0,IF(M109=0,0,IF(OR(L109=0,K109=0),\"N.M.\",IF(ABS(M109/L109)>=10,\"N.M.\",M109/(-L109)))),IF(M109=0,0,IF(OR(L109=0,K109=0),\"N.M.\",IF(ABS(M109/L109)>=10,\"N.M.\",M109/L109))))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q109-R109","v":137682.88},{"$f":"IF(R109<0,IF(S109=0,0,IF(OR(R109=0,Q109=0),\"N.M.\",IF(ABS(S109/R109)>=10,\"N.M.\",S109/(-R109)))),IF(S109=0,0,IF(OR(R109=0,Q109=0),\"N.M.\",IF(ABS(S109/R109)>=10,\"N.M.\",S109/R109))))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V109-W109","v":-210868.39999999997},{"$f":"IF(W109<0,IF(X109=0,0,IF(OR(W109=0,V109=0),\"N.M.\",IF(ABS(X109/W109)>=10,\"N.M.\",X109/(-W109)))),IF(X109=0,0,IF(OR(W109=0,V109=0),\"N.M.\",IF(ABS(X109/W109)>=10,\"N.M.\",X109/W109))))","v":-0.29570577877730431},null,10442.07,null,43110.1,380679.99,35985.78,30861.41,5662.6900000000005,20964.580000000002,57813.520000000004,16573.64,9645.2100000000009,65739.41,-2183.5500000000002,-40356.870000000003,null,27014.100000000002,40059.22,41972.07,44452.54,40535.42,86157.96,34941.629999999997,55139.12,69469.33,105032.69,-143441.05000000002,0]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F110-G110","v":14420.709999999992},{"$f":"IF(G110<0,IF(H110=0,0,IF(OR(G110=0,F110=0),\"N.M.\",IF(ABS(H110/G110)>=10,\"N.M.\",H110/(-G110)))),IF(H110=0,0,IF(OR(G110=0,F110=0),\"N.M.\",IF(ABS(H110/G110)>=10,\"N.M.\",H110/G110))))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K110-L110","v":36724},{"$f":"IF(L110<0,IF(M110=0,0,IF(OR(L110=0,K110=0),\"N.M.\",IF(ABS(M110/L110)>=10,\"N.M.\",M110/(-L110)))),IF(M110=0,0,IF(OR(L110=0,K110=0),\"N.M.\",IF(ABS(M110/L110)>=10,\"N.M.\",M110/L110))))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q110-R110","v":60076.760000000009},{"$f":"IF(R110<0,IF(S110=0,0,IF(OR(R110=0,Q110=0),\"N.M.\",IF(ABS(S110/R110)>=10,\"N.M.\",S110/(-R110)))),IF(S110=0,0,IF(OR(R110=0,Q110=0),\"N.M.\",IF(ABS(S110/R110)>=10,\"N.M.\",S110/R110))))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V110-W110","v":53144.580000000075},{"$f":"IF(W110<0,IF(X110=0,0,IF(OR(W110=0,V110=0),\"N.M.\",IF(ABS(X110/W110)>=10,\"N.M.\",X110/(-W110)))),IF(X110=0,0,IF(OR(W110=0,V110=0),\"N.M.\",IF(ABS(X110/W110)>=10,\"N.M.\",X110/W110))))","v":3.8682925682412071E-2},null,184449.12,null,70654.37,106802.58,49508,74964.81,168309.59,210826.82,111889.49,170292.64,51232.41,122197.09,125888.53,127705.35,null,65968.69,149021.03,152673.25,106262.46,52426.61,119621.95,123628.91,175772.97,91408.13,136617.79999999999,0,0]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F111-G111","v":-41211.26},{"$f":"IF(G111<0,IF(H111=0,0,IF(OR(G111=0,F111=0),\"N.M.\",IF(ABS(H111/G111)>=10,\"N.M.\",H111/(-G111)))),IF(H111=0,0,IF(OR(G111=0,F111=0),\"N.M.\",IF(ABS(H111/G111)>=10,\"N.M.\",H111/G111))))","v":-0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K111-L111","v":66221.749999999884},{"$f":"IF(L111<0,IF(M111=0,0,IF(OR(L111=0,K111=0),\"N.M.\",IF(ABS(M111/L111)>=10,\"N.M.\",M111/(-L111)))),IF(M111=0,0,IF(OR(L111=0,K111=0),\"N.M.\",IF(ABS(M111/L111)>=10,\"N.M.\",M111/L111))))","v":5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q111-R111","v":-24097.809999999998},{"$f":"IF(R111<0,IF(S111=0,0,IF(OR(R111=0,Q111=0),\"N.M.\",IF(ABS(S111/R111)>=10,\"N.M.\",S111/(-R111)))),IF(S111=0,0,IF(OR(R111=0,Q111=0),\"N.M.\",IF(ABS(S111/R111)>=10,\"N.M.\",S111/R111))))","v":-7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V111-W111","v":21837.75},{"$f":"IF(W111<0,IF(X111=0,0,IF(OR(W111=0,V111=0),\"N.M.\",IF(ABS(X111/W111)>=10,\"N.M.\",X111/(-W111)))),IF(X111=0,0,IF(OR(W111=0,V111=0),\"N.M.\",IF(ABS(X111/W111)>=10,\"N.M.\",X111/W111))))","v":1.7592736789544643E-2},null,-80002.25,null,0,-327903.21000000002,-115514.48,-96854.21,-57989.73,-71261.650000000009,-120542.53,-152093.33000000002,-108505.54000000001,-59705.71,-85231.73,-90075.39,null,-242087.17,-120703.2,-36655.22,-55250.53,-96967.84,-57542.76,-90539.53,-126577.74,-116907.68000000001,-100916.97,0,0]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F112-G112","v":-46720.839999999967},{"$f":"IF(G112<0,IF(H112=0,0,IF(OR(G112=0,F112=0),\"N.M.\",IF(ABS(H112/G112)>=10,\"N.M.\",H112/(-G112)))),IF(H112=0,0,IF(OR(G112=0,F112=0),\"N.M.\",IF(ABS(H112/G112)>=10,\"N.M.\",H112/G112))))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K112-L112","v":-236494.85000000056},{"$f":"IF(L112<0,IF(M112=0,0,IF(OR(L112=0,K112=0),\"N.M.\",IF(ABS(M112/L112)>=10,\"N.M.\",M112/(-L112)))),IF(M112=0,0,IF(OR(L112=0,K112=0),\"N.M.\",IF(ABS(M112/L112)>=10,\"N.M.\",M112/L112))))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q112-R112","v":-140184.04999999981},{"$f":"IF(R112<0,IF(S112=0,0,IF(OR(R112=0,Q112=0),\"N.M.\",IF(ABS(S112/R112)>=10,\"N.M.\",S112/(-R112)))),IF(S112=0,0,IF(OR(R112=0,Q112=0),\"N.M.\",IF(ABS(S112/R112)>=10,\"N.M.\",S112/R112))))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V112-W112","v":-351171.25},{"$f":"IF(W112<0,IF(X112=0,0,IF(OR(W112=0,V112=0),\"N.M.\",IF(ABS(X112/W112)>=10,\"N.M.\",X112/(-W112)))),IF(X112=0,0,IF(OR(W112=0,V112=0),\"N.M.\",IF(ABS(X112/W112)>=10,\"N.M.\",X112/W112))))","v":-5.5277872914643887E-2},null,517533.84,null,517533.84,487573.2,515244.24,501989.04000000004,588954.96,538272,547200,549936,535536,549928.84,444712.48,461278.8,null,554413.68000000005,508975.2,552175.19999999995,537775.19999999995,455968.8,487940.4,503208,503204.39,488804.4,503208,-503208,0]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F113-G113","v":-325352.06200000003},{"$f":"IF(G113<0,IF(H113=0,0,IF(OR(G113=0,F113=0),\"N.M.\",IF(ABS(H113/G113)>=10,\"N.M.\",H113/(-G113)))),IF(H113=0,0,IF(OR(G113=0,F113=0),\"N.M.\",IF(ABS(H113/G113)>=10,\"N.M.\",H113/G113))))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K113-L113","v":-1119845.0499999998},{"$f":"IF(L113<0,IF(M113=0,0,IF(OR(L113=0,K113=0),\"N.M.\",IF(ABS(M113/L113)>=10,\"N.M.\",M113/(-L113)))),IF(M113=0,0,IF(OR(L113=0,K113=0),\"N.M.\",IF(ABS(M113/L113)>=10,\"N.M.\",M113/L113))))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q113-R113","v":-217131.93999999994},{"$f":"IF(R113<0,IF(S113=0,0,IF(OR(R113=0,Q113=0),\"N.M.\",IF(ABS(S113/R113)>=10,\"N.M.\",S113/(-R113)))),IF(S113=0,0,IF(OR(R113=0,Q113=0),\"N.M.\",IF(ABS(S113/R113)>=10,\"N.M.\",S113/R113))))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V113-W113","v":-286978.71999999997},{"$f":"IF(W113<0,IF(X113=0,0,IF(OR(W113=0,V113=0),\"N.M.\",IF(ABS(X113/W113)>=10,\"N.M.\",X113/(-W113)))),IF(X113=0,0,IF(OR(W113=0,V113=0),\"N.M.\",IF(ABS(X113/W113)>=10,\"N.M.\",X113/W113))))","v":-0.15379877074800788},null,91095.42,null,238539.78,463132.93,357814.79,-177.83,5400.41,75987,-0.22,999.98,-9.1999999999999998E-2,638344.96200000006,918760.78,0.21,null,122978.916,172291.54300000001,158017.731,-219487.01,4182.54,-4.5000000000000005E-2,7.4999999999999997E-2,-0.11,109220.12,312992.90000000002,-312992.96000000002,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5010",null,"Fuel Expense",null,null,7974547.4190000007,9030477.4719999991,{"$f":"+F114-G114","v":-1055930.0529999984},{"$f":"IF(G114<0,IF(H114=0,0,IF(OR(G114=0,F114=0),\"N.M.\",IF(ABS(H114/G114)>=10,\"N.M.\",H114/(-G114)))),IF(H114=0,0,IF(OR(G114=0,F114=0),\"N.M.\",IF(ABS(H114/G114)>=10,\"N.M.\",H114/G114))))","v":-0.11692959273460646},null,116445751.53999999,111402641.03999999,{"$f":"+K114-L114","v":5043110.5},{"$f":"IF(L114<0,IF(M114=0,0,IF(OR(L114=0,K114=0),\"N.M.\",IF(ABS(M114/L114)>=10,\"N.M.\",M114/(-L114)))),IF(M114=0,0,IF(OR(L114=0,K114=0),\"N.M.\",IF(ABS(M114/L114)>=10,\"N.M.\",M114/L114))))","v":4.5269218511518335E-2},null,null,34058338.969999991,28847746.330000006,{"$f":"+Q114-R114","v":5210592.6399999857},{"$f":"IF(R114<0,IF(S114=0,0,IF(OR(R114=0,Q114=0),\"N.M.\",IF(ABS(S114/R114)>=10,\"N.M.\",S114/(-R114)))),IF(S114=0,0,IF(OR(R114=0,Q114=0),\"N.M.\",IF(ABS(S114/R114)>=10,\"N.M.\",S114/R114))))","v":0.1806239066440094},null,140421534.41000006,121600760.63,{"$f":"+V114-W114","v":18820773.780000061},{"$f":"IF(W114<0,IF(X114=0,0,IF(OR(W114=0,V114=0),\"N.M.\",IF(ABS(X114/W114)>=10,\"N.M.\",X114/(-W114)))),IF(X114=0,0,IF(OR(W114=0,V114=0),\"N.M.\",IF(ABS(X114/W114)>=10,\"N.M.\",X114/W114))))","v":0.15477513201802134},null,5460873.0099999998,null,9148447.6399999969,17338329.039999999,15057336.629999997,7914075.6399999997,9976572.8599999994,11119550.789999999,12000582.110000001,15532534.390000001,4284734.4679999994,9030477.4719999991,10887720.349999996,13088062.520000001,null,13917644.135999996,13110349.973999999,9129546.6209999993,9408019.9440000001,9469696.8149999995,12486609.265000001,14865545.814999999,19594785.650000002,6489005.9010000005,7974547.4190000007,1802175.4500000002,2265113]
[]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F116-G116","v":118207.77000000002},{"$f":"IF(G116<0,IF(H116=0,0,IF(OR(G116=0,F116=0),\"N.M.\",IF(ABS(H116/G116)>=10,\"N.M.\",H116/(-G116)))),IF(H116=0,0,IF(OR(G116=0,F116=0),\"N.M.\",IF(ABS(H116/G116)>=10,\"N.M.\",H116/G116))))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K116-L116","v":-240837.27000000002},{"$f":"IF(L116<0,IF(M116=0,0,IF(OR(L116=0,K116=0),\"N.M.\",IF(ABS(M116/L116)>=10,\"N.M.\",M116/(-L116)))),IF(M116=0,0,IF(OR(L116=0,K116=0),\"N.M.\",IF(ABS(M116/L116)>=10,\"N.M.\",M116/L116))))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q116-R116","v":107578.06000000006},{"$f":"IF(R116<0,IF(S116=0,0,IF(OR(R116=0,Q116=0),\"N.M.\",IF(ABS(S116/R116)>=10,\"N.M.\",S116/(-R116)))),IF(S116=0,0,IF(OR(R116=0,Q116=0),\"N.M.\",IF(ABS(S116/R116)>=10,\"N.M.\",S116/R116))))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V116-W116","v":-403223.14999999944},{"$f":"IF(W116<0,IF(X116=0,0,IF(OR(W116=0,V116=0),\"N.M.\",IF(ABS(X116/W116)>=10,\"N.M.\",X116/(-W116)))),IF(X116=0,0,IF(OR(W116=0,V116=0),\"N.M.\",IF(ABS(X116/W116)>=10,\"N.M.\",X116/W116))))","v":-8.7861377262196963E-2},null,421795.31,null,372031.84,391866.57,426000.98,352953.66000000003,420061.15,374170.73,404117.81,427027.19,363249,248673.26,319519.15000000002,327253.38,null,336540.33,344075.13,306873.26,318921.28999999998,304828.88,340471.02,441077.5,405316.32,374330.16000000003,366881.03,-12146.25,0]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F117-G117","v":0},{"$f":"IF(G117<0,IF(H117=0,0,IF(OR(G117=0,F117=0),\"N.M.\",IF(ABS(H117/G117)>=10,\"N.M.\",H117/(-G117)))),IF(H117=0,0,IF(OR(G117=0,F117=0),\"N.M.\",IF(ABS(H117/G117)>=10,\"N.M.\",H117/G117))))","v":0},null,64.34,0,{"$f":"+K117-L117","v":64.34},{"$f":"IF(L117<0,IF(M117=0,0,IF(OR(L117=0,K117=0),\"N.M.\",IF(ABS(M117/L117)>=10,\"N.M.\",M117/(-L117)))),IF(M117=0,0,IF(OR(L117=0,K117=0),\"N.M.\",IF(ABS(M117/L117)>=10,\"N.M.\",M117/L117))))","v":"N.M."},null,null,64.34,0,{"$f":"+Q117-R117","v":64.34},{"$f":"IF(R117<0,IF(S117=0,0,IF(OR(R117=0,Q117=0),\"N.M.\",IF(ABS(S117/R117)>=10,\"N.M.\",S117/(-R117)))),IF(S117=0,0,IF(OR(R117=0,Q117=0),\"N.M.\",IF(ABS(S117/R117)>=10,\"N.M.\",S117/R117))))","v":"N.M."},null,64.34,0,{"$f":"+V117-W117","v":64.34},{"$f":"IF(W117<0,IF(X117=0,0,IF(OR(W117=0,V117=0),\"N.M.\",IF(ABS(X117/W117)>=10,\"N.M.\",X117/(-W117)))),IF(X117=0,0,IF(OR(W117=0,V117=0),\"N.M.\",IF(ABS(X117/W117)>=10,\"N.M.\",X117/W117))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,64.34,0,0,0,0]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F118-G118","v":0},{"$f":"IF(G118<0,IF(H118=0,0,IF(OR(G118=0,F118=0),\"N.M.\",IF(ABS(H118/G118)>=10,\"N.M.\",H118/(-G118)))),IF(H118=0,0,IF(OR(G118=0,F118=0),\"N.M.\",IF(ABS(H118/G118)>=10,\"N.M.\",H118/G118))))","v":0},null,0,0,{"$f":"+K118-L118","v":0},{"$f":"IF(L118<0,IF(M118=0,0,IF(OR(L118=0,K118=0),\"N.M.\",IF(ABS(M118/L118)>=10,\"N.M.\",M118/(-L118)))),IF(M118=0,0,IF(OR(L118=0,K118=0),\"N.M.\",IF(ABS(M118/L118)>=10,\"N.M.\",M118/L118))))","v":0},null,null,0,0,{"$f":"+Q118-R118","v":0},{"$f":"IF(R118<0,IF(S118=0,0,IF(OR(R118=0,Q118=0),\"N.M.\",IF(ABS(S118/R118)>=10,\"N.M.\",S118/(-R118)))),IF(S118=0,0,IF(OR(R118=0,Q118=0),\"N.M.\",IF(ABS(S118/R118)>=10,\"N.M.\",S118/R118))))","v":0},null,0,0,{"$f":"+V118-W118","v":0},{"$f":"IF(W118<0,IF(X118=0,0,IF(OR(W118=0,V118=0),\"N.M.\",IF(ABS(X118/W118)>=10,\"N.M.\",X118/(-W118)))),IF(X118=0,0,IF(OR(W118=0,V118=0),\"N.M.\",IF(ABS(X118/W118)>=10,\"N.M.\",X118/W118))))","v":0},null,0,null,0,0,0,17.080000000000002,-17.080000000000002,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F119-G119","v":59682.810000000012},{"$f":"IF(G119<0,IF(H119=0,0,IF(OR(G119=0,F119=0),\"N.M.\",IF(ABS(H119/G119)>=10,\"N.M.\",H119/(-G119)))),IF(H119=0,0,IF(OR(G119=0,F119=0),\"N.M.\",IF(ABS(H119/G119)>=10,\"N.M.\",H119/G119))))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K119-L119","v":417826.85999999987},{"$f":"IF(L119<0,IF(M119=0,0,IF(OR(L119=0,K119=0),\"N.M.\",IF(ABS(M119/L119)>=10,\"N.M.\",M119/(-L119)))),IF(M119=0,0,IF(OR(L119=0,K119=0),\"N.M.\",IF(ABS(M119/L119)>=10,\"N.M.\",M119/L119))))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q119-R119","v":133790.76},{"$f":"IF(R119<0,IF(S119=0,0,IF(OR(R119=0,Q119=0),\"N.M.\",IF(ABS(S119/R119)>=10,\"N.M.\",S119/(-R119)))),IF(S119=0,0,IF(OR(R119=0,Q119=0),\"N.M.\",IF(ABS(S119/R119)>=10,\"N.M.\",S119/R119))))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V119-W119","v":411964.84999999986},{"$f":"IF(W119<0,IF(X119=0,0,IF(OR(W119=0,V119=0),\"N.M.\",IF(ABS(X119/W119)>=10,\"N.M.\",X119/(-W119)))),IF(X119=0,0,IF(OR(W119=0,V119=0),\"N.M.\",IF(ABS(X119/W119)>=10,\"N.M.\",X119/W119))))","v":0.27362286448522893},null,122911.96,null,115485.12,108492.7,134855.71,134616.76,171132.59,125604.92,116043.45,133384.15,110678.66,109282.58,137591.82,102563.19,null,263752.03999999998,99111.260000000009,132712.56,183480.07,147448.07,161081.79,202681.56,163552.9,154617.86000000002,168965.39,0,0]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F120-G120","v":42160.729999999996},{"$f":"IF(G120<0,IF(H120=0,0,IF(OR(G120=0,F120=0),\"N.M.\",IF(ABS(H120/G120)>=10,\"N.M.\",H120/(-G120)))),IF(H120=0,0,IF(OR(G120=0,F120=0),\"N.M.\",IF(ABS(H120/G120)>=10,\"N.M.\",H120/G120))))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K120-L120","v":-275603.49},{"$f":"IF(L120<0,IF(M120=0,0,IF(OR(L120=0,K120=0),\"N.M.\",IF(ABS(M120/L120)>=10,\"N.M.\",M120/(-L120)))),IF(M120=0,0,IF(OR(L120=0,K120=0),\"N.M.\",IF(ABS(M120/L120)>=10,\"N.M.\",M120/L120))))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q120-R120","v":17376},{"$f":"IF(R120<0,IF(S120=0,0,IF(OR(R120=0,Q120=0),\"N.M.\",IF(ABS(S120/R120)>=10,\"N.M.\",S120/(-R120)))),IF(S120=0,0,IF(OR(R120=0,Q120=0),\"N.M.\",IF(ABS(S120/R120)>=10,\"N.M.\",S120/R120))))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V120-W120","v":-308536.04000000015},{"$f":"IF(W120<0,IF(X120=0,0,IF(OR(W120=0,V120=0),\"N.M.\",IF(ABS(X120/W120)>=10,\"N.M.\",X120/(-W120)))),IF(X120=0,0,IF(OR(W120=0,V120=0),\"N.M.\",IF(ABS(X120/W120)>=10,\"N.M.\",X120/W120))))","v":-0.23539304253341534},null,188912.43,null,162136.21,154546.36000000002,83655.59,46219.23,59042.270000000004,160407.34,107599.58,122742.36,12802.710000000001,95424.8,115114.25,158103.85,null,178812.53,40869.72,13553.710000000001,73029.31,1813.2,82902.210000000006,89646.41,88624.99,22135.350000000002,137585.53,0,0]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F121-G121","v":171454.81000000003},{"$f":"IF(G121<0,IF(H121=0,0,IF(OR(G121=0,F121=0),\"N.M.\",IF(ABS(H121/G121)>=10,\"N.M.\",H121/(-G121)))),IF(H121=0,0,IF(OR(G121=0,F121=0),\"N.M.\",IF(ABS(H121/G121)>=10,\"N.M.\",H121/G121))))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K121-L121","v":199815.72999999998},{"$f":"IF(L121<0,IF(M121=0,0,IF(OR(L121=0,K121=0),\"N.M.\",IF(ABS(M121/L121)>=10,\"N.M.\",M121/(-L121)))),IF(M121=0,0,IF(OR(L121=0,K121=0),\"N.M.\",IF(ABS(M121/L121)>=10,\"N.M.\",M121/L121))))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q121-R121","v":221456.24000000005},{"$f":"IF(R121<0,IF(S121=0,0,IF(OR(R121=0,Q121=0),\"N.M.\",IF(ABS(S121/R121)>=10,\"N.M.\",S121/(-R121)))),IF(S121=0,0,IF(OR(R121=0,Q121=0),\"N.M.\",IF(ABS(S121/R121)>=10,\"N.M.\",S121/R121))))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V121-W121","v":510475.68000000017},{"$f":"IF(W121<0,IF(X121=0,0,IF(OR(W121=0,V121=0),\"N.M.\",IF(ABS(X121/W121)>=10,\"N.M.\",X121/(-W121)))),IF(X121=0,0,IF(OR(W121=0,V121=0),\"N.M.\",IF(ABS(X121/W121)>=10,\"N.M.\",X121/W121))))","v":0.25977653349831187},null,198194.17,null,171562.82,113800.15000000001,192909.48,73195.990000000005,26350.34,297633.69,306248.52,260968.33000000002,47978.450000000004,187378.03,277619.22000000003,320071.87,null,293674.01,108042.89,28337.16,201531.73,56715.14,92368.08,379391.47000000003,285011.39,73936.820000000007,358832.84,0,0]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F122-G122","v":0},{"$f":"IF(G122<0,IF(H122=0,0,IF(OR(G122=0,F122=0),\"N.M.\",IF(ABS(H122/G122)>=10,\"N.M.\",H122/(-G122)))),IF(H122=0,0,IF(OR(G122=0,F122=0),\"N.M.\",IF(ABS(H122/G122)>=10,\"N.M.\",H122/G122))))","v":0},null,0,0,{"$f":"+K122-L122","v":0},{"$f":"IF(L122<0,IF(M122=0,0,IF(OR(L122=0,K122=0),\"N.M.\",IF(ABS(M122/L122)>=10,\"N.M.\",M122/(-L122)))),IF(M122=0,0,IF(OR(L122=0,K122=0),\"N.M.\",IF(ABS(M122/L122)>=10,\"N.M.\",M122/L122))))","v":0},null,null,0,0,{"$f":"+Q122-R122","v":0},{"$f":"IF(R122<0,IF(S122=0,0,IF(OR(R122=0,Q122=0),\"N.M.\",IF(ABS(S122/R122)>=10,\"N.M.\",S122/(-R122)))),IF(S122=0,0,IF(OR(R122=0,Q122=0),\"N.M.\",IF(ABS(S122/R122)>=10,\"N.M.\",S122/R122))))","v":0},null,0,-16103.08,{"$f":"+V122-W122","v":16103.08},{"$f":"IF(W122<0,IF(X122=0,0,IF(OR(W122=0,V122=0),\"N.M.\",IF(ABS(X122/W122)>=10,\"N.M.\",X122/(-W122)))),IF(X122=0,0,IF(OR(W122=0,V122=0),\"N.M.\",IF(ABS(X122/W122)>=10,\"N.M.\",X122/W122))))","v":"N.M."},null,-19725.080000000002,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F123-G123","v":-516.42000000000007},{"$f":"IF(G123<0,IF(H123=0,0,IF(OR(G123=0,F123=0),\"N.M.\",IF(ABS(H123/G123)>=10,\"N.M.\",H123/(-G123)))),IF(H123=0,0,IF(OR(G123=0,F123=0),\"N.M.\",IF(ABS(H123/G123)>=10,\"N.M.\",H123/G123))))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K123-L123","v":32388.86},{"$f":"IF(L123<0,IF(M123=0,0,IF(OR(L123=0,K123=0),\"N.M.\",IF(ABS(M123/L123)>=10,\"N.M.\",M123/(-L123)))),IF(M123=0,0,IF(OR(L123=0,K123=0),\"N.M.\",IF(ABS(M123/L123)>=10,\"N.M.\",M123/L123))))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q123-R123","v":10914.18},{"$f":"IF(R123<0,IF(S123=0,0,IF(OR(R123=0,Q123=0),\"N.M.\",IF(ABS(S123/R123)>=10,\"N.M.\",S123/(-R123)))),IF(S123=0,0,IF(OR(R123=0,Q123=0),\"N.M.\",IF(ABS(S123/R123)>=10,\"N.M.\",S123/R123))))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V123-W123","v":38164.710000000006},{"$f":"IF(W123<0,IF(X123=0,0,IF(OR(W123=0,V123=0),\"N.M.\",IF(ABS(X123/W123)>=10,\"N.M.\",X123/(-W123)))),IF(X123=0,0,IF(OR(W123=0,V123=0),\"N.M.\",IF(ABS(X123/W123)>=10,\"N.M.\",X123/W123))))","v":0.9875880982373626},null,4333.17,null,5801.35,857.08,4719.1099999999997,618.24,254.96,6030.3,6682.6900000000005,2315.2600000000002,2943.89,5479.62,9491.08,-773.37,null,1444.38,-433.93,1801.63,16578.740000000002,6537.93,13658.29,6851.37,12544.92,4144.83,4963.2,0,0]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F124-G124","v":46920.061999999976},{"$f":"IF(G124<0,IF(H124=0,0,IF(OR(G124=0,F124=0),\"N.M.\",IF(ABS(H124/G124)>=10,\"N.M.\",H124/(-G124)))),IF(H124=0,0,IF(OR(G124=0,F124=0),\"N.M.\",IF(ABS(H124/G124)>=10,\"N.M.\",H124/G124))))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K124-L124","v":-1532707.4440000001},{"$f":"IF(L124<0,IF(M124=0,0,IF(OR(L124=0,K124=0),\"N.M.\",IF(ABS(M124/L124)>=10,\"N.M.\",M124/(-L124)))),IF(M124=0,0,IF(OR(L124=0,K124=0),\"N.M.\",IF(ABS(M124/L124)>=10,\"N.M.\",M124/L124))))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q124-R124","v":-387108.73999999987},{"$f":"IF(R124<0,IF(S124=0,0,IF(OR(R124=0,Q124=0),\"N.M.\",IF(ABS(S124/R124)>=10,\"N.M.\",S124/(-R124)))),IF(S124=0,0,IF(OR(R124=0,Q124=0),\"N.M.\",IF(ABS(S124/R124)>=10,\"N.M.\",S124/R124))))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V124-W124","v":-1790357.0840000007},{"$f":"IF(W124<0,IF(X124=0,0,IF(OR(W124=0,V124=0),\"N.M.\",IF(ABS(X124/W124)>=10,\"N.M.\",X124/(-W124)))),IF(X124=0,0,IF(OR(W124=0,V124=0),\"N.M.\",IF(ABS(X124/W124)>=10,\"N.M.\",X124/W124))))","v":-0.27710158666485502},null,387516.82,null,535082.44999999995,391184.84,504702.22000000003,393753.88,335032.78999999998,1478949.49,348728.53,658988.77,383201.15,355781.25,373319.78,444638.68,null,417841.51,352355.37599999999,381726.44,374041.75,455065.62,412492.9,448311.9,264385.36,343775.75799999997,402701.31199999998,-2595.71,0]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F125-G125","v":-455.59999999999991},{"$f":"IF(G125<0,IF(H125=0,0,IF(OR(G125=0,F125=0),\"N.M.\",IF(ABS(H125/G125)>=10,\"N.M.\",H125/(-G125)))),IF(H125=0,0,IF(OR(G125=0,F125=0),\"N.M.\",IF(ABS(H125/G125)>=10,\"N.M.\",H125/G125))))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K125-L125","v":-2119.9300000000003},{"$f":"IF(L125<0,IF(M125=0,0,IF(OR(L125=0,K125=0),\"N.M.\",IF(ABS(M125/L125)>=10,\"N.M.\",M125/(-L125)))),IF(M125=0,0,IF(OR(L125=0,K125=0),\"N.M.\",IF(ABS(M125/L125)>=10,\"N.M.\",M125/L125))))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q125-R125","v":-866.47000000000116},{"$f":"IF(R125<0,IF(S125=0,0,IF(OR(R125=0,Q125=0),\"N.M.\",IF(ABS(S125/R125)>=10,\"N.M.\",S125/(-R125)))),IF(S125=0,0,IF(OR(R125=0,Q125=0),\"N.M.\",IF(ABS(S125/R125)>=10,\"N.M.\",S125/R125))))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V125-W125","v":-727.06999999999971},{"$f":"IF(W125<0,IF(X125=0,0,IF(OR(W125=0,V125=0),\"N.M.\",IF(ABS(X125/W125)>=10,\"N.M.\",X125/(-W125)))),IF(X125=0,0,IF(OR(W125=0,V125=0),\"N.M.\",IF(ABS(X125/W125)>=10,\"N.M.\",X125/W125))))","v":-1.4368833187188498E-2},null,4552.96,null,4014,4692.68,4482.46,4342,3972.35,5250.72,4125.12,4268.49,3753.34,3617.8,4441.55,5032.84,null,4967.41,5161.9800000000005,4254.84,4662.2,3472.2000000000003,3074.38,4032.86,3702.6,3908.36,3162.2000000000003,0,0]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F126-G126","v":0},{"$f":"IF(G126<0,IF(H126=0,0,IF(OR(G126=0,F126=0),\"N.M.\",IF(ABS(H126/G126)>=10,\"N.M.\",H126/(-G126)))),IF(H126=0,0,IF(OR(G126=0,F126=0),\"N.M.\",IF(ABS(H126/G126)>=10,\"N.M.\",H126/G126))))","v":0},null,0,10130,{"$f":"+K126-L126","v":-10130},{"$f":"IF(L126<0,IF(M126=0,0,IF(OR(L126=0,K126=0),\"N.M.\",IF(ABS(M126/L126)>=10,\"N.M.\",M126/(-L126)))),IF(M126=0,0,IF(OR(L126=0,K126=0),\"N.M.\",IF(ABS(M126/L126)>=10,\"N.M.\",M126/L126))))","v":"N.M."},null,null,0,0,{"$f":"+Q126-R126","v":0},{"$f":"IF(R126<0,IF(S126=0,0,IF(OR(R126=0,Q126=0),\"N.M.\",IF(ABS(S126/R126)>=10,\"N.M.\",S126/(-R126)))),IF(S126=0,0,IF(OR(R126=0,Q126=0),\"N.M.\",IF(ABS(S126/R126)>=10,\"N.M.\",S126/R126))))","v":0},null,0,10130,{"$f":"+V126-W126","v":-10130},{"$f":"IF(W126<0,IF(X126=0,0,IF(OR(W126=0,V126=0),\"N.M.\",IF(ABS(X126/W126)>=10,\"N.M.\",X126/(-W126)))),IF(X126=0,0,IF(OR(W126=0,V126=0),\"N.M.\",IF(ABS(X126/W126)>=10,\"N.M.\",X126/W126))))","v":"N.M."},null,0,null,0,0,10130,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F127-G127","v":0},{"$f":"IF(G127<0,IF(H127=0,0,IF(OR(G127=0,F127=0),\"N.M.\",IF(ABS(H127/G127)>=10,\"N.M.\",H127/(-G127)))),IF(H127=0,0,IF(OR(G127=0,F127=0),\"N.M.\",IF(ABS(H127/G127)>=10,\"N.M.\",H127/G127))))","v":0},null,0,367.46,{"$f":"+K127-L127","v":-367.46},{"$f":"IF(L127<0,IF(M127=0,0,IF(OR(L127=0,K127=0),\"N.M.\",IF(ABS(M127/L127)>=10,\"N.M.\",M127/(-L127)))),IF(M127=0,0,IF(OR(L127=0,K127=0),\"N.M.\",IF(ABS(M127/L127)>=10,\"N.M.\",M127/L127))))","v":"N.M."},null,null,0,0,{"$f":"+Q127-R127","v":0},{"$f":"IF(R127<0,IF(S127=0,0,IF(OR(R127=0,Q127=0),\"N.M.\",IF(ABS(S127/R127)>=10,\"N.M.\",S127/(-R127)))),IF(S127=0,0,IF(OR(R127=0,Q127=0),\"N.M.\",IF(ABS(S127/R127)>=10,\"N.M.\",S127/R127))))","v":0},null,0,489.34,{"$f":"+V127-W127","v":-489.34},{"$f":"IF(W127<0,IF(X127=0,0,IF(OR(W127=0,V127=0),\"N.M.\",IF(ABS(X127/W127)>=10,\"N.M.\",X127/(-W127)))),IF(X127=0,0,IF(OR(W127=0,V127=0),\"N.M.\",IF(ABS(X127/W127)>=10,\"N.M.\",X127/W127))))","v":"N.M."},null,121.88,null,-0.49,0,157.27000000000001,-3.17,214.95000000000002,-1.1000000000000001,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F128-G128","v":193.17000000000002},{"$f":"IF(G128<0,IF(H128=0,0,IF(OR(G128=0,F128=0),\"N.M.\",IF(ABS(H128/G128)>=10,\"N.M.\",H128/(-G128)))),IF(H128=0,0,IF(OR(G128=0,F128=0),\"N.M.\",IF(ABS(H128/G128)>=10,\"N.M.\",H128/G128))))","v":"N.M."},null,1931.7,0,{"$f":"+K128-L128","v":1931.7},{"$f":"IF(L128<0,IF(M128=0,0,IF(OR(L128=0,K128=0),\"N.M.\",IF(ABS(M128/L128)>=10,\"N.M.\",M128/(-L128)))),IF(M128=0,0,IF(OR(L128=0,K128=0),\"N.M.\",IF(ABS(M128/L128)>=10,\"N.M.\",M128/L128))))","v":"N.M."},null,null,579.51,0,{"$f":"+Q128-R128","v":579.51},{"$f":"IF(R128<0,IF(S128=0,0,IF(OR(R128=0,Q128=0),\"N.M.\",IF(ABS(S128/R128)>=10,\"N.M.\",S128/(-R128)))),IF(S128=0,0,IF(OR(R128=0,Q128=0),\"N.M.\",IF(ABS(S128/R128)>=10,\"N.M.\",S128/R128))))","v":"N.M."},null,1931.7,0,{"$f":"+V128-W128","v":1931.7},{"$f":"IF(W128<0,IF(X128=0,0,IF(OR(W128=0,V128=0),\"N.M.\",IF(ABS(X128/W128)>=10,\"N.M.\",X128/(-W128)))),IF(X128=0,0,IF(OR(W128=0,V128=0),\"N.M.\",IF(ABS(X128/W128)>=10,\"N.M.\",X128/W128))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,193.17000000000002,0,0]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F129-G129","v":-2512.75},{"$f":"IF(G129<0,IF(H129=0,0,IF(OR(G129=0,F129=0),\"N.M.\",IF(ABS(H129/G129)>=10,\"N.M.\",H129/(-G129)))),IF(H129=0,0,IF(OR(G129=0,F129=0),\"N.M.\",IF(ABS(H129/G129)>=10,\"N.M.\",H129/G129))))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K129-L129","v":-17769.949999999997},{"$f":"IF(L129<0,IF(M129=0,0,IF(OR(L129=0,K129=0),\"N.M.\",IF(ABS(M129/L129)>=10,\"N.M.\",M129/(-L129)))),IF(M129=0,0,IF(OR(L129=0,K129=0),\"N.M.\",IF(ABS(M129/L129)>=10,\"N.M.\",M129/L129))))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q129-R129","v":-7966.9},{"$f":"IF(R129<0,IF(S129=0,0,IF(OR(R129=0,Q129=0),\"N.M.\",IF(ABS(S129/R129)>=10,\"N.M.\",S129/(-R129)))),IF(S129=0,0,IF(OR(R129=0,Q129=0),\"N.M.\",IF(ABS(S129/R129)>=10,\"N.M.\",S129/R129))))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V129-W129","v":-13430.599999999999},{"$f":"IF(W129<0,IF(X129=0,0,IF(OR(W129=0,V129=0),\"N.M.\",IF(ABS(X129/W129)>=10,\"N.M.\",X129/(-W129)))),IF(X129=0,0,IF(OR(W129=0,V129=0),\"N.M.\",IF(ABS(X129/W129)>=10,\"N.M.\",X129/W129))))","v":-0.39682037869686815},null,1834.8600000000001,null,1756.06,1133.3399999999999,2590.5,1254.77,1214.3,5019.08,6961.95,7083.39,485.72,4250.03,3238.11,3197.64,null,2913.4700000000003,2114.9499999999998,226.6,944.17000000000007,339.90000000000003,1321.84,2266.02,1548.45,566.51,1737.28,0,0]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F130-G130","v":0},{"$f":"IF(G130<0,IF(H130=0,0,IF(OR(G130=0,F130=0),\"N.M.\",IF(ABS(H130/G130)>=10,\"N.M.\",H130/(-G130)))),IF(H130=0,0,IF(OR(G130=0,F130=0),\"N.M.\",IF(ABS(H130/G130)>=10,\"N.M.\",H130/G130))))","v":0},null,-157142.86000000002,42857.15,{"$f":"+K130-L130","v":-200000.01},{"$f":"IF(L130<0,IF(M130=0,0,IF(OR(L130=0,K130=0),\"N.M.\",IF(ABS(M130/L130)>=10,\"N.M.\",M130/(-L130)))),IF(M130=0,0,IF(OR(L130=0,K130=0),\"N.M.\",IF(ABS(M130/L130)>=10,\"N.M.\",M130/L130))))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q130-R130","v":-200000.01},{"$f":"IF(R130<0,IF(S130=0,0,IF(OR(R130=0,Q130=0),\"N.M.\",IF(ABS(S130/R130)>=10,\"N.M.\",S130/(-R130)))),IF(S130=0,0,IF(OR(R130=0,Q130=0),\"N.M.\",IF(ABS(S130/R130)>=10,\"N.M.\",S130/R130))))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V130-W130","v":-200000.01},{"$f":"IF(W130<0,IF(X130=0,0,IF(OR(W130=0,V130=0),\"N.M.\",IF(ABS(X130/W130)>=10,\"N.M.\",X130/(-W130)))),IF(X130=0,0,IF(OR(W130=0,V130=0),\"N.M.\",IF(ABS(X130/W130)>=10,\"N.M.\",X130/W130))))","v":-4.6666661222223134},null,0,null,0,0,0,0,0,0,0,0,42857.15,0,0,0,null,0,0,0,0,0,0,0,0,-157142.86000000002,0,0,0]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F131-G131","v":-11.99},{"$f":"IF(G131<0,IF(H131=0,0,IF(OR(G131=0,F131=0),\"N.M.\",IF(ABS(H131/G131)>=10,\"N.M.\",H131/(-G131)))),IF(H131=0,0,IF(OR(G131=0,F131=0),\"N.M.\",IF(ABS(H131/G131)>=10,\"N.M.\",H131/G131))))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K131-L131","v":-84.300000000000011},{"$f":"IF(L131<0,IF(M131=0,0,IF(OR(L131=0,K131=0),\"N.M.\",IF(ABS(M131/L131)>=10,\"N.M.\",M131/(-L131)))),IF(M131=0,0,IF(OR(L131=0,K131=0),\"N.M.\",IF(ABS(M131/L131)>=10,\"N.M.\",M131/L131))))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q131-R131","v":-38.07},{"$f":"IF(R131<0,IF(S131=0,0,IF(OR(R131=0,Q131=0),\"N.M.\",IF(ABS(S131/R131)>=10,\"N.M.\",S131/(-R131)))),IF(S131=0,0,IF(OR(R131=0,Q131=0),\"N.M.\",IF(ABS(S131/R131)>=10,\"N.M.\",S131/R131))))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V131-W131","v":-64.13},{"$f":"IF(W131<0,IF(X131=0,0,IF(OR(W131=0,V131=0),\"N.M.\",IF(ABS(X131/W131)>=10,\"N.M.\",X131/(-W131)))),IF(X131=0,0,IF(OR(W131=0,V131=0),\"N.M.\",IF(ABS(X131/W131)>=10,\"N.M.\",X131/W131))))","v":-0.39374961625836552},null,9.36,null,8.4600000000000009,5.43,12.41,6.01,5.82,24.05,33.380000000000003,33.950000000000003,2.3199999999999998,20.37,15.52,15.32,null,14.22,10.33,1.1100000000000001,4.62,1.6600000000000001,6.46,10.93,7.46,2.73,8.3800000000000008,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N500-509_EXC_501",null,"Steam Power Operations",null,null,1445030.3319999997,1009907.7400000001,{"$f":"+F132-G132","v":435122.5919999996},{"$f":"IF(G132<0,IF(H132=0,0,IF(OR(G132=0,F132=0),\"N.M.\",IF(ABS(H132/G132)>=10,\"N.M.\",H132/(-G132)))),IF(H132=0,0,IF(OR(G132=0,F132=0),\"N.M.\",IF(ABS(H132/G132)>=10,\"N.M.\",H132/G132))))","v":0.43085380452673783},null,11643621.495999999,13271213.860000001,{"$f":"+K132-L132","v":-1627592.3640000019},{"$f":"IF(L132<0,IF(M132=0,0,IF(OR(L132=0,K132=0),\"N.M.\",IF(ABS(M132/L132)>=10,\"N.M.\",M132/(-L132)))),IF(M132=0,0,IF(OR(L132=0,K132=0),\"N.M.\",IF(ABS(M132/L132)>=10,\"N.M.\",M132/L132))))","v":-0.12264080597070581},null,null,3490450.9200000004,3594672.02,{"$f":"+Q132-R132","v":-104221.09999999963},{"$f":"IF(R132<0,IF(S132=0,0,IF(OR(R132=0,Q132=0),\"N.M.\",IF(ABS(S132/R132)>=10,\"N.M.\",S132/(-R132)))),IF(S132=0,0,IF(OR(R132=0,Q132=0),\"N.M.\",IF(ABS(S132/R132)>=10,\"N.M.\",S132/R132))))","v":-2.8993215353204777E-2},null,14244075.375999996,15992328.440000003,{"$f":"+V132-W132","v":-1748253.0640000068},{"$f":"IF(W132<0,IF(X132=0,0,IF(OR(W132=0,V132=0),\"N.M.\",IF(ABS(X132/W132)>=10,\"N.M.\",X132/(-W132)))),IF(X132=0,0,IF(OR(W132=0,V132=0),\"N.M.\",IF(ABS(X132/W132)>=10,\"N.M.\",X132/W132))))","v":-0.10931823158579441},null,1310457.8400000001,null,1367877.82,1166579.1499999999,1364215.7299999997,1006974.4500000001,1017264.44,2453089.2199999997,1300541.03,1616811.89,967952.39,1009907.7400000001,1240350.48,1360103.4000000001,null,1500153.0699999998,951500.87599999993,869680.48,1173387.0499999998,976415.77000000014,1107570.1399999999,1574463.1900000004,1224951.9000000001,820468.68799999997,1445030.3319999997,-14741.96,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N517-525",null,"Nuclear Power Operations",null,null,0,0,{"$f":"+F134-G134","v":0},{"$f":"IF(G134<0,IF(H134=0,0,IF(OR(G134=0,F134=0),\"N.M.\",IF(ABS(H134/G134)>=10,\"N.M.\",H134/(-G134)))),IF(H134=0,0,IF(OR(G134=0,F134=0),\"N.M.\",IF(ABS(H134/G134)>=10,\"N.M.\",H134/G134))))","v":0},null,0,0,{"$f":"+K134-L134","v":0},{"$f":"IF(L134<0,IF(M134=0,0,IF(OR(L134=0,K134=0),\"N.M.\",IF(ABS(M134/L134)>=10,\"N.M.\",M134/(-L134)))),IF(M134=0,0,IF(OR(L134=0,K134=0),\"N.M.\",IF(ABS(M134/L134)>=10,\"N.M.\",M134/L134))))","v":0},null,null,0,0,{"$f":"+Q134-R134","v":0},{"$f":"IF(R134<0,IF(S134=0,0,IF(OR(R134=0,Q134=0),\"N.M.\",IF(ABS(S134/R134)>=10,\"N.M.\",S134/(-R134)))),IF(S134=0,0,IF(OR(R134=0,Q134=0),\"N.M.\",IF(ABS(S134/R134)>=10,\"N.M.\",S134/R134))))","v":0},null,0,0,{"$f":"+V134-W134","v":0},{"$f":"IF(W134<0,IF(X134=0,0,IF(OR(W134=0,V134=0),\"N.M.\",IF(ABS(X134/W134)>=10,\"N.M.\",X134/(-W134)))),IF(X134=0,0,IF(OR(W134=0,V134=0),\"N.M.\",IF(ABS(X134/W134)>=10,\"N.M.\",X134/W134))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N535-540",null,"Hydraulic Power Operations",null,null,0,0,{"$f":"+F136-G136","v":0},{"$f":"IF(G136<0,IF(H136=0,0,IF(OR(G136=0,F136=0),\"N.M.\",IF(ABS(H136/G136)>=10,\"N.M.\",H136/(-G136)))),IF(H136=0,0,IF(OR(G136=0,F136=0),\"N.M.\",IF(ABS(H136/G136)>=10,\"N.M.\",H136/G136))))","v":0},null,0,0,{"$f":"+K136-L136","v":0},{"$f":"IF(L136<0,IF(M136=0,0,IF(OR(L136=0,K136=0),\"N.M.\",IF(ABS(M136/L136)>=10,\"N.M.\",M136/(-L136)))),IF(M136=0,0,IF(OR(L136=0,K136=0),\"N.M.\",IF(ABS(M136/L136)>=10,\"N.M.\",M136/L136))))","v":0},null,null,0,0,{"$f":"+Q136-R136","v":0},{"$f":"IF(R136<0,IF(S136=0,0,IF(OR(R136=0,Q136=0),\"N.M.\",IF(ABS(S136/R136)>=10,\"N.M.\",S136/(-R136)))),IF(S136=0,0,IF(OR(R136=0,Q136=0),\"N.M.\",IF(ABS(S136/R136)>=10,\"N.M.\",S136/R136))))","v":0},null,0,0,{"$f":"+V136-W136","v":0},{"$f":"IF(W136<0,IF(X136=0,0,IF(OR(W136=0,V136=0),\"N.M.\",IF(ABS(X136/W136)>=10,\"N.M.\",X136/(-W136)))),IF(X136=0,0,IF(OR(W136=0,V136=0),\"N.M.\",IF(ABS(X136/W136)>=10,\"N.M.\",X136/W136))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F138-G138","v":0},{"$f":"IF(G138<0,IF(H138=0,0,IF(OR(G138=0,F138=0),\"N.M.\",IF(ABS(H138/G138)>=10,\"N.M.\",H138/(-G138)))),IF(H138=0,0,IF(OR(G138=0,F138=0),\"N.M.\",IF(ABS(H138/G138)>=10,\"N.M.\",H138/G138))))","v":0},null,0.01,0,{"$f":"+K138-L138","v":0.01},{"$f":"IF(L138<0,IF(M138=0,0,IF(OR(L138=0,K138=0),\"N.M.\",IF(ABS(M138/L138)>=10,\"N.M.\",M138/(-L138)))),IF(M138=0,0,IF(OR(L138=0,K138=0),\"N.M.\",IF(ABS(M138/L138)>=10,\"N.M.\",M138/L138))))","v":"N.M."},null,null,0.01,0,{"$f":"+Q138-R138","v":0.01},{"$f":"IF(R138<0,IF(S138=0,0,IF(OR(R138=0,Q138=0),\"N.M.\",IF(ABS(S138/R138)>=10,\"N.M.\",S138/(-R138)))),IF(S138=0,0,IF(OR(R138=0,Q138=0),\"N.M.\",IF(ABS(S138/R138)>=10,\"N.M.\",S138/R138))))","v":"N.M."},null,0.01,0,{"$f":"+V138-W138","v":0.01},{"$f":"IF(W138<0,IF(X138=0,0,IF(OR(W138=0,V138=0),\"N.M.\",IF(ABS(X138/W138)>=10,\"N.M.\",X138/(-W138)))),IF(X138=0,0,IF(OR(W138=0,V138=0),\"N.M.\",IF(ABS(X138/W138)>=10,\"N.M.\",X138/W138))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0.01,0,0,0]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F139-G139","v":0},{"$f":"IF(G139<0,IF(H139=0,0,IF(OR(G139=0,F139=0),\"N.M.\",IF(ABS(H139/G139)>=10,\"N.M.\",H139/(-G139)))),IF(H139=0,0,IF(OR(G139=0,F139=0),\"N.M.\",IF(ABS(H139/G139)>=10,\"N.M.\",H139/G139))))","v":0},null,0,1637.46,{"$f":"+K139-L139","v":-1637.46},{"$f":"IF(L139<0,IF(M139=0,0,IF(OR(L139=0,K139=0),\"N.M.\",IF(ABS(M139/L139)>=10,\"N.M.\",M139/(-L139)))),IF(M139=0,0,IF(OR(L139=0,K139=0),\"N.M.\",IF(ABS(M139/L139)>=10,\"N.M.\",M139/L139))))","v":"N.M."},null,null,0,0,{"$f":"+Q139-R139","v":0},{"$f":"IF(R139<0,IF(S139=0,0,IF(OR(R139=0,Q139=0),\"N.M.\",IF(ABS(S139/R139)>=10,\"N.M.\",S139/(-R139)))),IF(S139=0,0,IF(OR(R139=0,Q139=0),\"N.M.\",IF(ABS(S139/R139)>=10,\"N.M.\",S139/R139))))","v":0},null,-1637.46,1637.46,{"$f":"+V139-W139","v":-3274.92},{"$f":"IF(W139<0,IF(X139=0,0,IF(OR(W139=0,V139=0),\"N.M.\",IF(ABS(X139/W139)>=10,\"N.M.\",X139/(-W139)))),IF(X139=0,0,IF(OR(W139=0,V139=0),\"N.M.\",IF(ABS(X139/W139)>=10,\"N.M.\",X139/W139))))","v":-2},null,0,null,0,0,0,0,0,0,1637.46,0,0,0,0,-1637.46,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N546-550",null,"Other Power Operations",null,null,0,0,{"$f":"+F140-G140","v":0},{"$f":"IF(G140<0,IF(H140=0,0,IF(OR(G140=0,F140=0),\"N.M.\",IF(ABS(H140/G140)>=10,\"N.M.\",H140/(-G140)))),IF(H140=0,0,IF(OR(G140=0,F140=0),\"N.M.\",IF(ABS(H140/G140)>=10,\"N.M.\",H140/G140))))","v":0},null,0.01,1637.46,{"$f":"+K140-L140","v":-1637.45},{"$f":"IF(L140<0,IF(M140=0,0,IF(OR(L140=0,K140=0),\"N.M.\",IF(ABS(M140/L140)>=10,\"N.M.\",M140/(-L140)))),IF(M140=0,0,IF(OR(L140=0,K140=0),\"N.M.\",IF(ABS(M140/L140)>=10,\"N.M.\",M140/L140))))","v":-0.99999389298059194},null,null,0.01,0,{"$f":"+Q140-R140","v":0.01},{"$f":"IF(R140<0,IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/(-R140)))),IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/R140))))","v":"N.M."},null,-1637.45,1637.46,{"$f":"+V140-W140","v":-3274.91},{"$f":"IF(W140<0,IF(X140=0,0,IF(OR(W140=0,V140=0),\"N.M.\",IF(ABS(X140/W140)>=10,\"N.M.\",X140/(-W140)))),IF(X140=0,0,IF(OR(W140=0,V140=0),\"N.M.\",IF(ABS(X140/W140)>=10,\"N.M.\",X140/W140))))","v":-1.9999938929805918},null,0,null,0,0,0,0,0,0,1637.46,0,0,0,0,-1637.46,null,0,0,0,0,0,0,0,0,0.01,0,0,0]
[]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,8213710.3700000001,8938031.0199999996,{"$f":"+F142-G142","v":-724320.64999999944},{"$f":"IF(G142<0,IF(H142=0,0,IF(OR(G142=0,F142=0),\"N.M.\",IF(ABS(H142/G142)>=10,\"N.M.\",H142/(-G142)))),IF(H142=0,0,IF(OR(G142=0,F142=0),\"N.M.\",IF(ABS(H142/G142)>=10,\"N.M.\",H142/G142))))","v":-8.1038055068195489E-2},null,98834824.829999998,75101853.079999998,{"$f":"+K142-L142","v":23732971.75},{"$f":"IF(L142<0,IF(M142=0,0,IF(OR(L142=0,K142=0),\"N.M.\",IF(ABS(M142/L142)>=10,\"N.M.\",M142/(-L142)))),IF(M142=0,0,IF(OR(L142=0,K142=0),\"N.M.\",IF(ABS(M142/L142)>=10,\"N.M.\",M142/L142))))","v":0.31601046814010253},null,null,22438980.91,26381437.350000001,{"$f":"+Q142-R142","v":-3942456.4400000013},{"$f":"IF(R142<0,IF(S142=0,0,IF(OR(R142=0,Q142=0),\"N.M.\",IF(ABS(S142/R142)>=10,\"N.M.\",S142/(-R142)))),IF(S142=0,0,IF(OR(R142=0,Q142=0),\"N.M.\",IF(ABS(S142/R142)>=10,\"N.M.\",S142/R142))))","v":-0.14944054744613833},null,112740687.61,94803085.359999999,{"$f":"+V142-W142","v":17937602.25},{"$f":"IF(W142<0,IF(X142=0,0,IF(OR(W142=0,V142=0),\"N.M.\",IF(ABS(X142/W142)>=10,\"N.M.\",X142/(-W142)))),IF(X142=0,0,IF(OR(W142=0,V142=0),\"N.M.\",IF(ABS(X142/W142)>=10,\"N.M.\",X142/W142))))","v":0.18920905561126772},null,10107771.300000001,null,17773264.030000001,5535959.6100000003,3448491.5,7214323.6299999999,8158723.0300000003,3209524.98,3380128.95,4704623.1399999997,12738783.189999999,8938031.0199999996,6995636.3300000001,6910226.4500000002,null,15205502.66,14508733.279999999,14301194.83,7405117.8099999996,10541889.76,6715935.2800000003,7717470.2999999998,3967199.65,10258070.890000001,8213710.3700000001,-7692458.2300000004,0]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F143-G143","v":32587.75},{"$f":"IF(G143<0,IF(H143=0,0,IF(OR(G143=0,F143=0),\"N.M.\",IF(ABS(H143/G143)>=10,\"N.M.\",H143/(-G143)))),IF(H143=0,0,IF(OR(G143=0,F143=0),\"N.M.\",IF(ABS(H143/G143)>=10,\"N.M.\",H143/G143))))","v":"N.M."},null,160836.33000000002,373078.23,{"$f":"+K143-L143","v":-212241.89999999997},{"$f":"IF(L143<0,IF(M143=0,0,IF(OR(L143=0,K143=0),\"N.M.\",IF(ABS(M143/L143)>=10,\"N.M.\",M143/(-L143)))),IF(M143=0,0,IF(OR(L143=0,K143=0),\"N.M.\",IF(ABS(M143/L143)>=10,\"N.M.\",M143/L143))))","v":-0.56889382154514878},null,null,96712.040000000008,0,{"$f":"+Q143-R143","v":96712.040000000008},{"$f":"IF(R143<0,IF(S143=0,0,IF(OR(R143=0,Q143=0),\"N.M.\",IF(ABS(S143/R143)>=10,\"N.M.\",S143/(-R143)))),IF(S143=0,0,IF(OR(R143=0,Q143=0),\"N.M.\",IF(ABS(S143/R143)>=10,\"N.M.\",S143/R143))))","v":"N.M."},null,160836.33000000002,522800.41,{"$f":"+V143-W143","v":-361964.07999999996},{"$f":"IF(W143<0,IF(X143=0,0,IF(OR(W143=0,V143=0),\"N.M.\",IF(ABS(X143/W143)>=10,\"N.M.\",X143/(-W143)))),IF(X143=0,0,IF(OR(W143=0,V143=0),\"N.M.\",IF(ABS(X143/W143)>=10,\"N.M.\",X143/W143))))","v":-0.69235615174823595},null,76088.320000000007,null,76088.320000000007,71179.39,76088.320000000007,73633.86,76088.34,0,0,0,0,0,0,0,null,0,0,0,0,0,0,64124.29,32587.75,31536.54,32587.75,0,0]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-32126.82,201548.44,{"$f":"+F144-G144","v":-233675.26},{"$f":"IF(G144<0,IF(H144=0,0,IF(OR(G144=0,F144=0),\"N.M.\",IF(ABS(H144/G144)>=10,\"N.M.\",H144/(-G144)))),IF(H144=0,0,IF(OR(G144=0,F144=0),\"N.M.\",IF(ABS(H144/G144)>=10,\"N.M.\",H144/G144))))","v":-1.1593999933713206},null,1852152.69,1016160.01,{"$f":"+K144-L144","v":835992.67999999993},{"$f":"IF(L144<0,IF(M144=0,0,IF(OR(L144=0,K144=0),\"N.M.\",IF(ABS(M144/L144)>=10,\"N.M.\",M144/(-L144)))),IF(M144=0,0,IF(OR(L144=0,K144=0),\"N.M.\",IF(ABS(M144/L144)>=10,\"N.M.\",M144/L144))))","v":0.8226978741271268},null,null,-480389.31,604645.32000000007,{"$f":"+Q144-R144","v":-1085034.6300000001},{"$f":"IF(R144<0,IF(S144=0,0,IF(OR(R144=0,Q144=0),\"N.M.\",IF(ABS(S144/R144)>=10,\"N.M.\",S144/(-R144)))),IF(S144=0,0,IF(OR(R144=0,Q144=0),\"N.M.\",IF(ABS(S144/R144)>=10,\"N.M.\",S144/R144))))","v":-1.7944976899846012},null,2255249.5699999998,1016160.01,{"$f":"+V144-W144","v":1239089.5599999998},{"$f":"IF(W144<0,IF(X144=0,0,IF(OR(W144=0,V144=0),\"N.M.\",IF(ABS(X144/W144)>=10,\"N.M.\",X144/(-W144)))),IF(X144=0,0,IF(OR(W144=0,V144=0),\"N.M.\",IF(ABS(X144/W144)>=10,\"N.M.\",X144/W144))))","v":1.2193842975576257},null,0,null,0,0,0,0,0,220058.25,191456.44,201548.44,201548.44,201548.44,201548.44,201548.44,null,201548.44,201548.44,201548.44,201548.44,1043329.69,483018.55,0,-448262.49,0,-32126.82,17829.73,0]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F145-G145","v":0},{"$f":"IF(G145<0,IF(H145=0,0,IF(OR(G145=0,F145=0),\"N.M.\",IF(ABS(H145/G145)>=10,\"N.M.\",H145/(-G145)))),IF(H145=0,0,IF(OR(G145=0,F145=0),\"N.M.\",IF(ABS(H145/G145)>=10,\"N.M.\",H145/G145))))","v":0},null,0,0,{"$f":"+K145-L145","v":0},{"$f":"IF(L145<0,IF(M145=0,0,IF(OR(L145=0,K145=0),\"N.M.\",IF(ABS(M145/L145)>=10,\"N.M.\",M145/(-L145)))),IF(M145=0,0,IF(OR(L145=0,K145=0),\"N.M.\",IF(ABS(M145/L145)>=10,\"N.M.\",M145/L145))))","v":0},null,null,0,0,{"$f":"+Q145-R145","v":0},{"$f":"IF(R145<0,IF(S145=0,0,IF(OR(R145=0,Q145=0),\"N.M.\",IF(ABS(S145/R145)>=10,\"N.M.\",S145/(-R145)))),IF(S145=0,0,IF(OR(R145=0,Q145=0),\"N.M.\",IF(ABS(S145/R145)>=10,\"N.M.\",S145/R145))))","v":0},null,0,0,{"$f":"+V145-W145","v":0},{"$f":"IF(W145<0,IF(X145=0,0,IF(OR(W145=0,V145=0),\"N.M.\",IF(ABS(X145/W145)>=10,\"N.M.\",X145/(-W145)))),IF(X145=0,0,IF(OR(W145=0,V145=0),\"N.M.\",IF(ABS(X145/W145)>=10,\"N.M.\",X145/W145))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,359780628.56999999,0]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-993.12,224.95000000000002,{"$f":"+F146-G146","v":-1218.07},{"$f":"IF(G146<0,IF(H146=0,0,IF(OR(G146=0,F146=0),\"N.M.\",IF(ABS(H146/G146)>=10,\"N.M.\",H146/(-G146)))),IF(H146=0,0,IF(OR(G146=0,F146=0),\"N.M.\",IF(ABS(H146/G146)>=10,\"N.M.\",H146/G146))))","v":-5.4148477439430982},null,-2212.11,5604.8,{"$f":"+K146-L146","v":-7816.91},{"$f":"IF(L146<0,IF(M146=0,0,IF(OR(L146=0,K146=0),\"N.M.\",IF(ABS(M146/L146)>=10,\"N.M.\",M146/(-L146)))),IF(M146=0,0,IF(OR(L146=0,K146=0),\"N.M.\",IF(ABS(M146/L146)>=10,\"N.M.\",M146/L146))))","v":-1.394681344561804},null,null,-605.4,1257.42,{"$f":"+Q146-R146","v":-1862.8200000000002},{"$f":"IF(R146<0,IF(S146=0,0,IF(OR(R146=0,Q146=0),\"N.M.\",IF(ABS(S146/R146)>=10,\"N.M.\",S146/(-R146)))),IF(S146=0,0,IF(OR(R146=0,Q146=0),\"N.M.\",IF(ABS(S146/R146)>=10,\"N.M.\",S146/R146))))","v":-1.4814620413227084},null,-2904.62,5792.68,{"$f":"+V146-W146","v":-8697.2999999999993},{"$f":"IF(W146<0,IF(X146=0,0,IF(OR(W146=0,V146=0),\"N.M.\",IF(ABS(X146/W146)>=10,\"N.M.\",X146/(-W146)))),IF(X146=0,0,IF(OR(W146=0,V146=0),\"N.M.\",IF(ABS(X146/W146)>=10,\"N.M.\",X146/W146))))","v":-1.5014293901959022},null,-17.54,null,21.150000000000002,-113.36,-64.02,-71.12,440.40000000000003,1324.51,2809.82,835.77,196.70000000000002,224.95000000000002,-52.28,-640.23,null,-507.21000000000004,-183.3,-448.96000000000004,-477.24,-806.03,891.5,-75.47,666.12,-278.40000000000003,-993.12,973.72,0]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-8561.5,2240.5,{"$f":"+F147-G147","v":-10802},{"$f":"IF(G147<0,IF(H147=0,0,IF(OR(G147=0,F147=0),\"N.M.\",IF(ABS(H147/G147)>=10,\"N.M.\",H147/(-G147)))),IF(H147=0,0,IF(OR(G147=0,F147=0),\"N.M.\",IF(ABS(H147/G147)>=10,\"N.M.\",H147/G147))))","v":-4.8212452577549652},null,-50600.93,59909.81,{"$f":"+K147-L147","v":-110510.73999999999},{"$f":"IF(L147<0,IF(M147=0,0,IF(OR(L147=0,K147=0),\"N.M.\",IF(ABS(M147/L147)>=10,\"N.M.\",M147/(-L147)))),IF(M147=0,0,IF(OR(L147=0,K147=0),\"N.M.\",IF(ABS(M147/L147)>=10,\"N.M.\",M147/L147))))","v":-1.8446184356117969},null,null,-9898.0300000000007,16217.11,{"$f":"+Q147-R147","v":-26115.14},{"$f":"IF(R147<0,IF(S147=0,0,IF(OR(R147=0,Q147=0),\"N.M.\",IF(ABS(S147/R147)>=10,\"N.M.\",S147/(-R147)))),IF(S147=0,0,IF(OR(R147=0,Q147=0),\"N.M.\",IF(ABS(S147/R147)>=10,\"N.M.\",S147/R147))))","v":-1.6103448764915573},null,-54444.74,68136.239999999991,{"$f":"+V147-W147","v":-122580.97999999998},{"$f":"IF(W147<0,IF(X147=0,0,IF(OR(W147=0,V147=0),\"N.M.\",IF(ABS(X147/W147)>=10,\"N.M.\",X147/(-W147)))),IF(X147=0,0,IF(OR(W147=0,V147=0),\"N.M.\",IF(ABS(X147/W147)>=10,\"N.M.\",X147/W147))))","v":-1.7990570069613467},null,2096.9499999999998,null,5866.1900000000005,-103.19,-592.6,2261.9299999999998,6777.75,8576.02,20906.600000000002,9290.4500000000007,4686.16,2240.5,327,-4170.8100000000004,null,-3524.71,-5794.71,-7222.49,-8456.7800000000007,-9252.3000000000011,-4019.14,-2432.77,3370.29,-4706.82,-8561.5,7720.9400000000005,0]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,262768.59999999998,282186.28000000003,{"$f":"+F148-G148","v":-19417.680000000051},{"$f":"IF(G148<0,IF(H148=0,0,IF(OR(G148=0,F148=0),\"N.M.\",IF(ABS(H148/G148)>=10,\"N.M.\",H148/(-G148)))),IF(H148=0,0,IF(OR(G148=0,F148=0),\"N.M.\",IF(ABS(H148/G148)>=10,\"N.M.\",H148/G148))))","v":-6.8811566600615909E-2},null,2713469.56,2990777.1,{"$f":"+K148-L148","v":-277307.54000000004},{"$f":"IF(L148<0,IF(M148=0,0,IF(OR(L148=0,K148=0),\"N.M.\",IF(ABS(M148/L148)>=10,\"N.M.\",M148/(-L148)))),IF(M148=0,0,IF(OR(L148=0,K148=0),\"N.M.\",IF(ABS(M148/L148)>=10,\"N.M.\",M148/L148))))","v":-9.2720898525002093E-2},null,null,797563.63,865147.27,{"$f":"+Q148-R148","v":-67583.640000000014},{"$f":"IF(R148<0,IF(S148=0,0,IF(OR(R148=0,Q148=0),\"N.M.\",IF(ABS(S148/R148)>=10,\"N.M.\",S148/(-R148)))),IF(S148=0,0,IF(OR(R148=0,Q148=0),\"N.M.\",IF(ABS(S148/R148)>=10,\"N.M.\",S148/R148))))","v":-7.811807578147939E-2},null,3310163.94,3423273.9,{"$f":"+V148-W148","v":-113109.95999999996},{"$f":"IF(W148<0,IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/(-W148)))),IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/W148))))","v":-3.3041457769417741E-2},null,221082.71,null,343952.17,295559.10000000003,297206.90000000002,286920.78000000003,322672.51,301057.2,278261.17,290583.41000000003,292377.58,282186.28000000003,306532.84000000003,290161.53999999998,null,286667.43,273119.37,271025.49,273005.67,274383.7,271549.28999999998,266154.98,268149.33,266645.7,262768.59999999998,-266269.36,0]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F149-G149","v":0},{"$f":"IF(G149<0,IF(H149=0,0,IF(OR(G149=0,F149=0),\"N.M.\",IF(ABS(H149/G149)>=10,\"N.M.\",H149/(-G149)))),IF(H149=0,0,IF(OR(G149=0,F149=0),\"N.M.\",IF(ABS(H149/G149)>=10,\"N.M.\",H149/G149))))","v":0},null,-1195730,-1195730,{"$f":"+K149-L149","v":0},{"$f":"IF(L149<0,IF(M149=0,0,IF(OR(L149=0,K149=0),\"N.M.\",IF(ABS(M149/L149)>=10,\"N.M.\",M149/(-L149)))),IF(M149=0,0,IF(OR(L149=0,K149=0),\"N.M.\",IF(ABS(M149/L149)>=10,\"N.M.\",M149/L149))))","v":0},null,null,-358719,-358719,{"$f":"+Q149-R149","v":0},{"$f":"IF(R149<0,IF(S149=0,0,IF(OR(R149=0,Q149=0),\"N.M.\",IF(ABS(S149/R149)>=10,\"N.M.\",S149/(-R149)))),IF(S149=0,0,IF(OR(R149=0,Q149=0),\"N.M.\",IF(ABS(S149/R149)>=10,\"N.M.\",S149/R149))))","v":0},null,-1434876,-1434876,{"$f":"+V149-W149","v":0},{"$f":"IF(W149<0,IF(X149=0,0,IF(OR(W149=0,V149=0),\"N.M.\",IF(ABS(X149/W149)>=10,\"N.M.\",X149/(-W149)))),IF(X149=0,0,IF(OR(W149=0,V149=0),\"N.M.\",IF(ABS(X149/W149)>=10,\"N.M.\",X149/W149))))","v":0},null,-119573,null,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,null,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,-119573,119573,0]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,46995.64,95438.39,{"$f":"+F150-G150","v":-48442.75},{"$f":"IF(G150<0,IF(H150=0,0,IF(OR(G150=0,F150=0),\"N.M.\",IF(ABS(H150/G150)>=10,\"N.M.\",H150/(-G150)))),IF(H150=0,0,IF(OR(G150=0,F150=0),\"N.M.\",IF(ABS(H150/G150)>=10,\"N.M.\",H150/G150))))","v":-0.50758138313104406},null,378428.73,906888.32000000007,{"$f":"+K150-L150","v":-528459.59000000008},{"$f":"IF(L150<0,IF(M150=0,0,IF(OR(L150=0,K150=0),\"N.M.\",IF(ABS(M150/L150)>=10,\"N.M.\",M150/(-L150)))),IF(M150=0,0,IF(OR(L150=0,K150=0),\"N.M.\",IF(ABS(M150/L150)>=10,\"N.M.\",M150/L150))))","v":-0.58271738464996448},null,null,142930,286640.57,{"$f":"+Q150-R150","v":-143710.57},{"$f":"IF(R150<0,IF(S150=0,0,IF(OR(R150=0,Q150=0),\"N.M.\",IF(ABS(S150/R150)>=10,\"N.M.\",S150/(-R150)))),IF(S150=0,0,IF(OR(R150=0,Q150=0),\"N.M.\",IF(ABS(S150/R150)>=10,\"N.M.\",S150/R150))))","v":-0.50136158325389879},null,570355.67999999993,1051474.51,{"$f":"+V150-W150","v":-481118.83000000007},{"$f":"IF(W150<0,IF(X150=0,0,IF(OR(W150=0,V150=0),\"N.M.\",IF(ABS(X150/W150)>=10,\"N.M.\",X150/(-W150)))),IF(X150=0,0,IF(OR(W150=0,V150=0),\"N.M.\",IF(ABS(X150/W150)>=10,\"N.M.\",X150/W150))))","v":-0.45756585197676364},null,70955.91,null,91879.98,77452.86,86439.48,87197.85,87178.650000000009,95135.13,94963.8,95302.24,95899.94,95438.39,96936.35,94990.6,null,3383.75,46795.03,47260.05,46811.54,37522.050000000003,26888.600000000002,26837.71,58868.57,37065.79,46995.64,-42665.55,0]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,395562.56,67924.42,{"$f":"+F151-G151","v":327638.14},{"$f":"IF(G151<0,IF(H151=0,0,IF(OR(G151=0,F151=0),\"N.M.\",IF(ABS(H151/G151)>=10,\"N.M.\",H151/(-G151)))),IF(H151=0,0,IF(OR(G151=0,F151=0),\"N.M.\",IF(ABS(H151/G151)>=10,\"N.M.\",H151/G151))))","v":4.8235691964686636},null,1085202.1200000001,529653.51,{"$f":"+K151-L151","v":555548.6100000001},{"$f":"IF(L151<0,IF(M151=0,0,IF(OR(L151=0,K151=0),\"N.M.\",IF(ABS(M151/L151)>=10,\"N.M.\",M151/(-L151)))),IF(M151=0,0,IF(OR(L151=0,K151=0),\"N.M.\",IF(ABS(M151/L151)>=10,\"N.M.\",M151/L151))))","v":1.0488906417329322},null,null,505209.06,160793.26,{"$f":"+Q151-R151","v":344415.8},{"$f":"IF(R151<0,IF(S151=0,0,IF(OR(R151=0,Q151=0),\"N.M.\",IF(ABS(S151/R151)>=10,\"N.M.\",S151/(-R151)))),IF(S151=0,0,IF(OR(R151=0,Q151=0),\"N.M.\",IF(ABS(S151/R151)>=10,\"N.M.\",S151/R151))))","v":2.1419790854417653},null,1154071.7000000002,619995.80000000005,{"$f":"+V151-W151","v":534075.90000000014},{"$f":"IF(W151<0,IF(X151=0,0,IF(OR(W151=0,V151=0),\"N.M.\",IF(ABS(X151/W151)>=10,\"N.M.\",X151/(-W151)))),IF(X151=0,0,IF(OR(W151=0,V151=0),\"N.M.\",IF(ABS(X151/W151)>=10,\"N.M.\",X151/W151))))","v":0.86141857735165317},null,48878.97,null,75534.5,45628.26,33935.97,45967.590000000004,66854.820000000007,36486.33,64452.78,41150.629999999997,51718.21,67924.42,25831.31,43038.270000000004,null,127637.02,72549.02,76947.600000000006,72784.06,47347.26,108302.07,74426.03,49743.75,59902.75,395562.56,-370427.69,0]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-384669.63,-838.15,{"$f":"+F152-G152","v":-383831.48},{"$f":"IF(G152<0,IF(H152=0,0,IF(OR(G152=0,F152=0),\"N.M.\",IF(ABS(H152/G152)>=10,\"N.M.\",H152/(-G152)))),IF(H152=0,0,IF(OR(G152=0,F152=0),\"N.M.\",IF(ABS(H152/G152)>=10,\"N.M.\",H152/G152))))","v":"N.M."},null,-180755.66,-13013.32,{"$f":"+K152-L152","v":-167742.34},{"$f":"IF(L152<0,IF(M152=0,0,IF(OR(L152=0,K152=0),\"N.M.\",IF(ABS(M152/L152)>=10,\"N.M.\",M152/(-L152)))),IF(M152=0,0,IF(OR(L152=0,K152=0),\"N.M.\",IF(ABS(M152/L152)>=10,\"N.M.\",M152/L152))))","v":"N.M."},null,null,-388655.51,-2169.27,{"$f":"+Q152-R152","v":-386486.24},{"$f":"IF(R152<0,IF(S152=0,0,IF(OR(R152=0,Q152=0),\"N.M.\",IF(ABS(S152/R152)>=10,\"N.M.\",S152/(-R152)))),IF(S152=0,0,IF(OR(R152=0,Q152=0),\"N.M.\",IF(ABS(S152/R152)>=10,\"N.M.\",S152/R152))))","v":"N.M."},null,-407381.33999999997,-14907.539999999999,{"$f":"+V152-W152","v":-392473.8},{"$f":"IF(W152<0,IF(X152=0,0,IF(OR(W152=0,V152=0),\"N.M.\",IF(ABS(X152/W152)>=10,\"N.M.\",X152/(-W152)))),IF(X152=0,0,IF(OR(W152=0,V152=0),\"N.M.\",IF(ABS(X152/W152)>=10,\"N.M.\",X152/W152))))","v":"N.M."},null,-1088.77,null,-12297.58,6922.12,-1249.72,-1151.67,-1269.57,-368.62,-1429.01,-915.66,-415.46000000000004,-838.15,-415.21000000000004,-226210.47,null,215934.81,-1993.79,-1023.0600000000001,-274.49,-585.84,-961.09,-3196.69,-2761.37,-1224.51,-384669.63,384515.29,0]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,2318897.42,892702.71999999997,{"$f":"+F153-G153","v":1426194.7},{"$f":"IF(G153<0,IF(H153=0,0,IF(OR(G153=0,F153=0),\"N.M.\",IF(ABS(H153/G153)>=10,\"N.M.\",H153/(-G153)))),IF(H153=0,0,IF(OR(G153=0,F153=0),\"N.M.\",IF(ABS(H153/G153)>=10,\"N.M.\",H153/G153))))","v":1.5976143771579412},null,12893116.630000001,6720215.71,{"$f":"+K153-L153","v":6172900.9200000009},{"$f":"IF(L153<0,IF(M153=0,0,IF(OR(L153=0,K153=0),\"N.M.\",IF(ABS(M153/L153)>=10,\"N.M.\",M153/(-L153)))),IF(M153=0,0,IF(OR(L153=0,K153=0),\"N.M.\",IF(ABS(M153/L153)>=10,\"N.M.\",M153/L153))))","v":0.9185569610235027},null,null,4555637.75,2366926.11,{"$f":"+Q153-R153","v":2188711.64},{"$f":"IF(R153<0,IF(S153=0,0,IF(OR(R153=0,Q153=0),\"N.M.\",IF(ABS(S153/R153)>=10,\"N.M.\",S153/(-R153)))),IF(S153=0,0,IF(OR(R153=0,Q153=0),\"N.M.\",IF(ABS(S153/R153)>=10,\"N.M.\",S153/R153))))","v":0.92470636525277938},null,14785347.99,8187253.7000000002,{"$f":"+V153-W153","v":6598094.29},{"$f":"IF(W153<0,IF(X153=0,0,IF(OR(W153=0,V153=0),\"N.M.\",IF(ABS(X153/W153)>=10,\"N.M.\",X153/(-W153)))),IF(X153=0,0,IF(OR(W153=0,V153=0),\"N.M.\",IF(ABS(X153/W153)>=10,\"N.M.\",X153/W153))))","v":0.80589835514685471},null,1126033.5900000001,null,-668644.78,623788.69000000006,417183.27,-238954.63,479388.52,1941715.06,1798813.47,1355816.8599999999,118406.53,892702.71999999997,1176708.82,715522.54,null,783482.6,147910.84,407887.99,784752.9,754909.63,3619595.0300000003,1838939.8900000001,1322426.52,914313.81,2318897.42,-2320743.0699999998,0]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,77606.97,70002.990000000005,{"$f":"+F154-G154","v":7603.9799999999959},{"$f":"IF(G154<0,IF(H154=0,0,IF(OR(G154=0,F154=0),\"N.M.\",IF(ABS(H154/G154)>=10,\"N.M.\",H154/(-G154)))),IF(H154=0,0,IF(OR(G154=0,F154=0),\"N.M.\",IF(ABS(H154/G154)>=10,\"N.M.\",H154/G154))))","v":0.10862364593283795},null,925206.03,428912.02,{"$f":"+K154-L154","v":496294.01},{"$f":"IF(L154<0,IF(M154=0,0,IF(OR(L154=0,K154=0),\"N.M.\",IF(ABS(M154/L154)>=10,\"N.M.\",M154/(-L154)))),IF(M154=0,0,IF(OR(L154=0,K154=0),\"N.M.\",IF(ABS(M154/L154)>=10,\"N.M.\",M154/L154))))","v":1.157099794032352},null,null,239888,159653.35,{"$f":"+Q154-R154","v":80234.649999999994},{"$f":"IF(R154<0,IF(S154=0,0,IF(OR(R154=0,Q154=0),\"N.M.\",IF(ABS(S154/R154)>=10,\"N.M.\",S154/(-R154)))),IF(S154=0,0,IF(OR(R154=0,Q154=0),\"N.M.\",IF(ABS(S154/R154)>=10,\"N.M.\",S154/R154))))","v":0.50255538014078627},null,966270.04,515794.24,{"$f":"+V154-W154","v":450475.80000000005},{"$f":"IF(W154<0,IF(X154=0,0,IF(OR(W154=0,V154=0),\"N.M.\",IF(ABS(X154/W154)>=10,\"N.M.\",X154/(-W154)))),IF(X154=0,0,IF(OR(W154=0,V154=0),\"N.M.\",IF(ABS(X154/W154)>=10,\"N.M.\",X154/W154))))","v":0.87336337838902589},null,-16570.760000000002,null,22601.9,15333.01,20764.8,48655.67,58105.590000000004,53689.01,50108.69,39734.11,49916.25,70002.990000000005,18994.22,22069.79,null,102438.71,38724.19,133141.66,111429.76000000001,63425.69,95618.73,140539.29,107907.97,54373.06,77606.97,-66586.320000000007,0]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-27942.9,-9647.17,{"$f":"+F155-G155","v":-18295.730000000003},{"$f":"IF(G155<0,IF(H155=0,0,IF(OR(G155=0,F155=0),\"N.M.\",IF(ABS(H155/G155)>=10,\"N.M.\",H155/(-G155)))),IF(H155=0,0,IF(OR(G155=0,F155=0),\"N.M.\",IF(ABS(H155/G155)>=10,\"N.M.\",H155/G155))))","v":-1.8964867417076721},null,-151551.01,-42496.69,{"$f":"+K155-L155","v":-109054.32},{"$f":"IF(L155<0,IF(M155=0,0,IF(OR(L155=0,K155=0),\"N.M.\",IF(ABS(M155/L155)>=10,\"N.M.\",M155/(-L155)))),IF(M155=0,0,IF(OR(L155=0,K155=0),\"N.M.\",IF(ABS(M155/L155)>=10,\"N.M.\",M155/L155))))","v":-2.5661838604371305},null,null,-39635.85,-14967.470000000001,{"$f":"+Q155-R155","v":-24668.379999999997},{"$f":"IF(R155<0,IF(S155=0,0,IF(OR(R155=0,Q155=0),\"N.M.\",IF(ABS(S155/R155)>=10,\"N.M.\",S155/(-R155)))),IF(S155=0,0,IF(OR(R155=0,Q155=0),\"N.M.\",IF(ABS(S155/R155)>=10,\"N.M.\",S155/R155))))","v":-1.6481329175872739},null,-144939.48000000001,-36186.870000000003,{"$f":"+V155-W155","v":-108752.61000000002},{"$f":"IF(W155<0,IF(X155=0,0,IF(OR(W155=0,V155=0),\"N.M.\",IF(ABS(X155/W155)>=10,\"N.M.\",X155/(-W155)))),IF(X155=0,0,IF(OR(W155=0,V155=0),\"N.M.\",IF(ABS(X155/W155)>=10,\"N.M.\",X155/W155))))","v":-3.0053057918521278},null,8057.24,null,-4050.03,2871.71,9214.36,4580.6400000000003,-1331.14,-25283.119999999999,-13531.64,1800.21,-7120.51,-9647.17,3151.53,3460,null,-8869.23,786.63,-34856.53,-28724.06,-21726.2,-5237.4400000000005,-13288.33,-9614.59,-2078.36,-27942.9,22369.38,0]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F156-G156","v":0},{"$f":"IF(G156<0,IF(H156=0,0,IF(OR(G156=0,F156=0),\"N.M.\",IF(ABS(H156/G156)>=10,\"N.M.\",H156/(-G156)))),IF(H156=0,0,IF(OR(G156=0,F156=0),\"N.M.\",IF(ABS(H156/G156)>=10,\"N.M.\",H156/G156))))","v":0},null,0,0,{"$f":"+K156-L156","v":0},{"$f":"IF(L156<0,IF(M156=0,0,IF(OR(L156=0,K156=0),\"N.M.\",IF(ABS(M156/L156)>=10,\"N.M.\",M156/(-L156)))),IF(M156=0,0,IF(OR(L156=0,K156=0),\"N.M.\",IF(ABS(M156/L156)>=10,\"N.M.\",M156/L156))))","v":0},null,null,0,0,{"$f":"+Q156-R156","v":0},{"$f":"IF(R156<0,IF(S156=0,0,IF(OR(R156=0,Q156=0),\"N.M.\",IF(ABS(S156/R156)>=10,\"N.M.\",S156/(-R156)))),IF(S156=0,0,IF(OR(R156=0,Q156=0),\"N.M.\",IF(ABS(S156/R156)>=10,\"N.M.\",S156/R156))))","v":0},null,0,0,{"$f":"+V156-W156","v":0},{"$f":"IF(W156<0,IF(X156=0,0,IF(OR(W156=0,V156=0),\"N.M.\",IF(ABS(X156/W156)>=10,\"N.M.\",X156/(-W156)))),IF(X156=0,0,IF(OR(W156=0,V156=0),\"N.M.\",IF(ABS(X156/W156)>=10,\"N.M.\",X156/W156))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,229398.45,73840.56,{"$f":"+F157-G157","v":155557.89000000001},{"$f":"IF(G157<0,IF(H157=0,0,IF(OR(G157=0,F157=0),\"N.M.\",IF(ABS(H157/G157)>=10,\"N.M.\",H157/(-G157)))),IF(H157=0,0,IF(OR(G157=0,F157=0),\"N.M.\",IF(ABS(H157/G157)>=10,\"N.M.\",H157/G157))))","v":2.1066726742050714},null,4270355.43,1096543.18,{"$f":"+K157-L157","v":3173812.25},{"$f":"IF(L157<0,IF(M157=0,0,IF(OR(L157=0,K157=0),\"N.M.\",IF(ABS(M157/L157)>=10,\"N.M.\",M157/(-L157)))),IF(M157=0,0,IF(OR(L157=0,K157=0),\"N.M.\",IF(ABS(M157/L157)>=10,\"N.M.\",M157/L157))))","v":2.894379635829754},null,null,350060.95,203555.97,{"$f":"+Q157-R157","v":146504.98000000001},{"$f":"IF(R157<0,IF(S157=0,0,IF(OR(R157=0,Q157=0),\"N.M.\",IF(ABS(S157/R157)>=10,\"N.M.\",S157/(-R157)))),IF(S157=0,0,IF(OR(R157=0,Q157=0),\"N.M.\",IF(ABS(S157/R157)>=10,\"N.M.\",S157/R157))))","v":0.71972823985462087},null,4464209.6399999997,1189743.22,{"$f":"+V157-W157","v":3274466.42},{"$f":"IF(W157<0,IF(X157=0,0,IF(OR(W157=0,V157=0),\"N.M.\",IF(ABS(X157/W157)>=10,\"N.M.\",X157/(-W157)))),IF(X157=0,0,IF(OR(W157=0,V157=0),\"N.M.\",IF(ABS(X157/W157)>=10,\"N.M.\",X157/W157))))","v":2.7522463376593143},null,86031,null,376439.96,14457.050000000001,27749.86,103994.7,133110.39000000001,165939.33000000002,71295.92,79936.100000000006,49779.31,73840.56,71136.070000000007,122718.14,null,2956748.73,184745.69,171586,195018.63,131393.69,115041.68000000001,165760.06,79512.820000000007,41149.68,229398.45,-49575.25,0]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,352130.73,853123.14,{"$f":"+F158-G158","v":-500992.41000000003},{"$f":"IF(G158<0,IF(H158=0,0,IF(OR(G158=0,F158=0),\"N.M.\",IF(ABS(H158/G158)>=10,\"N.M.\",H158/(-G158)))),IF(H158=0,0,IF(OR(G158=0,F158=0),\"N.M.\",IF(ABS(H158/G158)>=10,\"N.M.\",H158/G158))))","v":-0.58724513087290076},null,3796126.06,5783557.2000000002,{"$f":"+K158-L158","v":-1987431.1400000001},{"$f":"IF(L158<0,IF(M158=0,0,IF(OR(L158=0,K158=0),\"N.M.\",IF(ABS(M158/L158)>=10,\"N.M.\",M158/(-L158)))),IF(M158=0,0,IF(OR(L158=0,K158=0),\"N.M.\",IF(ABS(M158/L158)>=10,\"N.M.\",M158/L158))))","v":-0.34363473400072886},null,null,1035957.23,1641070.48,{"$f":"+Q158-R158","v":-605113.25},{"$f":"IF(R158<0,IF(S158=0,0,IF(OR(R158=0,Q158=0),\"N.M.\",IF(ABS(S158/R158)>=10,\"N.M.\",S158/(-R158)))),IF(S158=0,0,IF(OR(R158=0,Q158=0),\"N.M.\",IF(ABS(S158/R158)>=10,\"N.M.\",S158/R158))))","v":-0.36873081161023624},null,4956312.22,6530244.1400000006,{"$f":"+V158-W158","v":-1573931.9200000009},{"$f":"IF(W158<0,IF(X158=0,0,IF(OR(W158=0,V158=0),\"N.M.\",IF(ABS(X158/W158)>=10,\"N.M.\",X158/(-W158)))),IF(X158=0,0,IF(OR(W158=0,V158=0),\"N.M.\",IF(ABS(X158/W158)>=10,\"N.M.\",X158/W158))))","v":-0.24102191070608284},null,441828.95,null,180862.84,268807.24,407981.07,481032.21,322176.43,814272.95000000007,1667353.98,403971.15,383976.19,853123.14,322603.07,837583.09,null,1254434.8700000001,539257.41,671542.15,638168.13,-356477.75,652934.32000000007,-639690.30000000005,176273.08000000002,507553.42,352130.73,-347143.67999999999,0]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-933982.99,-1162769.67,{"$f":"+F159-G159","v":228786.67999999993},{"$f":"IF(G159<0,IF(H159=0,0,IF(OR(G159=0,F159=0),\"N.M.\",IF(ABS(H159/G159)>=10,\"N.M.\",H159/(-G159)))),IF(H159=0,0,IF(OR(G159=0,F159=0),\"N.M.\",IF(ABS(H159/G159)>=10,\"N.M.\",H159/G159))))","v":0.19676010297035004},null,-7827862.0999999996,-6522722.2800000003,{"$f":"+K159-L159","v":-1305139.8199999994},{"$f":"IF(L159<0,IF(M159=0,0,IF(OR(L159=0,K159=0),\"N.M.\",IF(ABS(M159/L159)>=10,\"N.M.\",M159/(-L159)))),IF(M159=0,0,IF(OR(L159=0,K159=0),\"N.M.\",IF(ABS(M159/L159)>=10,\"N.M.\",M159/L159))))","v":-0.20009127538693849},null,null,-1478689.93,-2014194.79,{"$f":"+Q159-R159","v":535504.8600000001},{"$f":"IF(R159<0,IF(S159=0,0,IF(OR(R159=0,Q159=0),\"N.M.\",IF(ABS(S159/R159)>=10,\"N.M.\",S159/(-R159)))),IF(S159=0,0,IF(OR(R159=0,Q159=0),\"N.M.\",IF(ABS(S159/R159)>=10,\"N.M.\",S159/R159))))","v":0.26586547768798474},null,-8860266.1400000006,-7028387.3900000006,{"$f":"+V159-W159","v":-1831878.75},{"$f":"IF(W159<0,IF(X159=0,0,IF(OR(W159=0,V159=0),\"N.M.\",IF(ABS(X159/W159)>=10,\"N.M.\",X159/(-W159)))),IF(X159=0,0,IF(OR(W159=0,V159=0),\"N.M.\",IF(ABS(X159/W159)>=10,\"N.M.\",X159/W159))))","v":-0.26063998017616385},null,-249040.19,null,-982881.57000000007,-196844.43,-664425.31000000006,-509625.93,-1060831.49,-356099.49,-737819.27,-379914.83,-471510.29000000004,-1162769.67,-468053.3,-564350.74,null,-4080094.46,-461599.88,-236460.55000000002,-617167.97,-647292.26,-77097.56,-229459.49,96096.39,-640803.32999999996,-933982.99,868776.81,0]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-53378.42,-5.95,{"$f":"+F160-G160","v":-53372.47},{"$f":"IF(G160<0,IF(H160=0,0,IF(OR(G160=0,F160=0),\"N.M.\",IF(ABS(H160/G160)>=10,\"N.M.\",H160/(-G160)))),IF(H160=0,0,IF(OR(G160=0,F160=0),\"N.M.\",IF(ABS(H160/G160)>=10,\"N.M.\",H160/G160))))","v":"N.M."},null,-131714.01,-56271.56,{"$f":"+K160-L160","v":-75442.450000000012},{"$f":"IF(L160<0,IF(M160=0,0,IF(OR(L160=0,K160=0),\"N.M.\",IF(ABS(M160/L160)>=10,\"N.M.\",M160/(-L160)))),IF(M160=0,0,IF(OR(L160=0,K160=0),\"N.M.\",IF(ABS(M160/L160)>=10,\"N.M.\",M160/L160))))","v":-1.3406852413546029},null,null,-81857.48,-20202.52,{"$f":"+Q160-R160","v":-61654.959999999992},{"$f":"IF(R160<0,IF(S160=0,0,IF(OR(R160=0,Q160=0),\"N.M.\",IF(ABS(S160/R160)>=10,\"N.M.\",S160/(-R160)))),IF(S160=0,0,IF(OR(R160=0,Q160=0),\"N.M.\",IF(ABS(S160/R160)>=10,\"N.M.\",S160/R160))))","v":-3.0518450173542702},null,-139716.77000000002,-46376.909999999996,{"$f":"+V160-W160","v":-93339.860000000015},{"$f":"IF(W160<0,IF(X160=0,0,IF(OR(W160=0,V160=0),\"N.M.\",IF(ABS(X160/W160)>=10,\"N.M.\",X160/(-W160)))),IF(X160=0,0,IF(OR(W160=0,V160=0),\"N.M.\",IF(ABS(X160/W160)>=10,\"N.M.\",X160/W160))))","v":-2.0126364606870104},null,11679.2,null,-12245.48,-43.87,1.53,-204.5,-15484.78,-8086.54,-5.4,-13543.07,-6653.5,-5.95,-3826.88,-4175.88,null,-11216.43,-2505.7600000000002,-2365.08,-2498.5300000000002,-18184.939999999999,-356.27,-12729.52,-9779.7900000000009,-18699.27,-53378.42,54691.19,0]
["%,V5550139","5550139","Generation Deactivation expens",null,null,48466.54,0,{"$f":"+F161-G161","v":48466.54},{"$f":"IF(G161<0,IF(H161=0,0,IF(OR(G161=0,F161=0),\"N.M.\",IF(ABS(H161/G161)>=10,\"N.M.\",H161/(-G161)))),IF(H161=0,0,IF(OR(G161=0,F161=0),\"N.M.\",IF(ABS(H161/G161)>=10,\"N.M.\",H161/G161))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+K161-L161","v":63951.450000000004},{"$f":"IF(L161<0,IF(M161=0,0,IF(OR(L161=0,K161=0),\"N.M.\",IF(ABS(M161/L161)>=10,\"N.M.\",M161/(-L161)))),IF(M161=0,0,IF(OR(L161=0,K161=0),\"N.M.\",IF(ABS(M161/L161)>=10,\"N.M.\",M161/L161))))","v":"N.M."},null,null,64236.72,0,{"$f":"+Q161-R161","v":64236.72},{"$f":"IF(R161<0,IF(S161=0,0,IF(OR(R161=0,Q161=0),\"N.M.\",IF(ABS(S161/R161)>=10,\"N.M.\",S161/(-R161)))),IF(S161=0,0,IF(OR(R161=0,Q161=0),\"N.M.\",IF(ABS(S161/R161)>=10,\"N.M.\",S161/R161))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+V161-W161","v":63951.450000000004},{"$f":"IF(W161<0,IF(X161=0,0,IF(OR(W161=0,V161=0),\"N.M.\",IF(ABS(X161/W161)>=10,\"N.M.\",X161/(-W161)))),IF(X161=0,0,IF(OR(W161=0,V161=0),\"N.M.\",IF(ABS(X161/W161)>=10,\"N.M.\",X161/W161))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,-285.27,0,15770.18,48466.54,-24233.27,0]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F162-G162","v":0},{"$f":"IF(G162<0,IF(H162=0,0,IF(OR(G162=0,F162=0),\"N.M.\",IF(ABS(H162/G162)>=10,\"N.M.\",H162/(-G162)))),IF(H162=0,0,IF(OR(G162=0,F162=0),\"N.M.\",IF(ABS(H162/G162)>=10,\"N.M.\",H162/G162))))","v":0},null,0,152679.92000000001,{"$f":"+K162-L162","v":-152679.92000000001},{"$f":"IF(L162<0,IF(M162=0,0,IF(OR(L162=0,K162=0),\"N.M.\",IF(ABS(M162/L162)>=10,\"N.M.\",M162/(-L162)))),IF(M162=0,0,IF(OR(L162=0,K162=0),\"N.M.\",IF(ABS(M162/L162)>=10,\"N.M.\",M162/L162))))","v":"N.M."},null,null,0,0,{"$f":"+Q162-R162","v":0},{"$f":"IF(R162<0,IF(S162=0,0,IF(OR(R162=0,Q162=0),\"N.M.\",IF(ABS(S162/R162)>=10,\"N.M.\",S162/(-R162)))),IF(S162=0,0,IF(OR(R162=0,Q162=0),\"N.M.\",IF(ABS(S162/R162)>=10,\"N.M.\",S162/R162))))","v":0},null,0,1631169.17,{"$f":"+V162-W162","v":-1631169.17},{"$f":"IF(W162<0,IF(X162=0,0,IF(OR(W162=0,V162=0),\"N.M.\",IF(ABS(X162/W162)>=10,\"N.M.\",X162/(-W162)))),IF(X162=0,0,IF(OR(W162=0,V162=0),\"N.M.\",IF(ABS(X162/W162)>=10,\"N.M.\",X162/W162))))","v":"N.M."},null,741125.62,null,162567.01,738834.34,-748721.43,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,169132.19,399474.89,{"$f":"+F163-G163","v":-230342.7},{"$f":"IF(G163<0,IF(H163=0,0,IF(OR(G163=0,F163=0),\"N.M.\",IF(ABS(H163/G163)>=10,\"N.M.\",H163/(-G163)))),IF(H163=0,0,IF(OR(G163=0,F163=0),\"N.M.\",IF(ABS(H163/G163)>=10,\"N.M.\",H163/G163))))","v":-0.57661371406848627},null,5909375.9000000004,4615130.0199999996,{"$f":"+K163-L163","v":1294245.8800000008},{"$f":"IF(L163<0,IF(M163=0,0,IF(OR(L163=0,K163=0),\"N.M.\",IF(ABS(M163/L163)>=10,\"N.M.\",M163/(-L163)))),IF(M163=0,0,IF(OR(L163=0,K163=0),\"N.M.\",IF(ABS(M163/L163)>=10,\"N.M.\",M163/L163))))","v":0.28043541013823936},null,null,1278474.93,1162666.6400000001,{"$f":"+Q163-R163","v":115808.2899999998},{"$f":"IF(R163<0,IF(S163=0,0,IF(OR(R163=0,Q163=0),\"N.M.\",IF(ABS(S163/R163)>=10,\"N.M.\",S163/(-R163)))),IF(S163=0,0,IF(OR(R163=0,Q163=0),\"N.M.\",IF(ABS(S163/R163)>=10,\"N.M.\",S163/R163))))","v":9.9605756298296988E-2},null,6945687.5300000003,5457284.0599999996,{"$f":"+V163-W163","v":1488403.4700000007},{"$f":"IF(W163<0,IF(X163=0,0,IF(OR(W163=0,V163=0),\"N.M.\",IF(ABS(X163/W163)>=10,\"N.M.\",X163/(-W163)))),IF(X163=0,0,IF(OR(W163=0,V163=0),\"N.M.\",IF(ABS(X163/W163)>=10,\"N.M.\",X163/W163))))","v":0.27273703432619206},null,390342.23,null,1086234.28,337365.55,311775.13,253246.82,261156.69,514991.33,687693.58,495765.16000000003,267426.59000000003,399474.89,446469.41000000003,589842.22,null,1575293.8399999999,603005.29,166161.61000000002,428411.60000000003,203143.94,547423.21,1107461.48,794704.73,314638.01,169132.19,-161271.96,0]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-249617.73,-174055.51,{"$f":"+F164-G164","v":-75562.22},{"$f":"IF(G164<0,IF(H164=0,0,IF(OR(G164=0,F164=0),\"N.M.\",IF(ABS(H164/G164)>=10,\"N.M.\",H164/(-G164)))),IF(H164=0,0,IF(OR(G164=0,F164=0),\"N.M.\",IF(ABS(H164/G164)>=10,\"N.M.\",H164/G164))))","v":-0.43412713564770228},null,-3002185.32,-1924550.37,{"$f":"+K164-L164","v":-1077634.9499999997},{"$f":"IF(L164<0,IF(M164=0,0,IF(OR(L164=0,K164=0),\"N.M.\",IF(ABS(M164/L164)>=10,\"N.M.\",M164/(-L164)))),IF(M164=0,0,IF(OR(L164=0,K164=0),\"N.M.\",IF(ABS(M164/L164)>=10,\"N.M.\",M164/L164))))","v":-0.55994115134539169},null,null,-687187.37,-560385.93000000005,{"$f":"+Q164-R164","v":-126801.43999999994},{"$f":"IF(R164<0,IF(S164=0,0,IF(OR(R164=0,Q164=0),\"N.M.\",IF(ABS(S164/R164)>=10,\"N.M.\",S164/(-R164)))),IF(S164=0,0,IF(OR(R164=0,Q164=0),\"N.M.\",IF(ABS(S164/R164)>=10,\"N.M.\",S164/R164))))","v":-0.22627520287670308},null,-3412209.71,-2261254.8000000003,{"$f":"+V164-W164","v":-1150954.9099999997},{"$f":"IF(W164<0,IF(X164=0,0,IF(OR(W164=0,V164=0),\"N.M.\",IF(ABS(X164/W164)>=10,\"N.M.\",X164/(-W164)))),IF(X164=0,0,IF(OR(W164=0,V164=0),\"N.M.\",IF(ABS(X164/W164)>=10,\"N.M.\",X164/W164))))","v":-0.50898948229982732},null,-178377.94,null,-348522.83,-119399.23,-99483,-103147.88,-189871.04,-184463.02,-319277.44,-252490.44,-133839.98000000001,-174055.51,-115998.35,-294026.03999999998,null,-720312.77,-267904.83,-230131.31,-212977.36000000002,-178636.44,-279161.09000000003,-425874.15,-239304.5,-198265.14,-249617.73,244443.64,0]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-5.0600000000000005,{"$f":"+F165-G165","v":5.0600000000000005},{"$f":"IF(G165<0,IF(H165=0,0,IF(OR(G165=0,F165=0),\"N.M.\",IF(ABS(H165/G165)>=10,\"N.M.\",H165/(-G165)))),IF(H165=0,0,IF(OR(G165=0,F165=0),\"N.M.\",IF(ABS(H165/G165)>=10,\"N.M.\",H165/G165))))","v":"N.M."},null,-2584.2400000000002,-2883.27,{"$f":"+K165-L165","v":299.02999999999975},{"$f":"IF(L165<0,IF(M165=0,0,IF(OR(L165=0,K165=0),\"N.M.\",IF(ABS(M165/L165)>=10,\"N.M.\",M165/(-L165)))),IF(M165=0,0,IF(OR(L165=0,K165=0),\"N.M.\",IF(ABS(M165/L165)>=10,\"N.M.\",M165/L165))))","v":0.10371210465894617},null,null,-327.29000000000002,-430.18,{"$f":"+Q165-R165","v":102.88999999999999},{"$f":"IF(R165<0,IF(S165=0,0,IF(OR(R165=0,Q165=0),\"N.M.\",IF(ABS(S165/R165)>=10,\"N.M.\",S165/(-R165)))),IF(S165=0,0,IF(OR(R165=0,Q165=0),\"N.M.\",IF(ABS(S165/R165)>=10,\"N.M.\",S165/R165))))","v":0.23917894834720346},null,-2618.7500000000005,-3175.2799999999997,{"$f":"+V165-W165","v":556.52999999999929},{"$f":"IF(W165<0,IF(X165=0,0,IF(OR(W165=0,V165=0),\"N.M.\",IF(ABS(X165/W165)>=10,\"N.M.\",X165/(-W165)))),IF(X165=0,0,IF(OR(W165=0,V165=0),\"N.M.\",IF(ABS(X165/W165)>=10,\"N.M.\",X165/W165))))","v":0.17526958252500546},null,-96.460000000000008,null,0,-8.8000000000000007,-1514.08,-428.93,-519.13,75.58,-57.730000000000004,-395.26,-29.86,-5.0600000000000005,-21.7,-12.81,null,-934.65,-419.65000000000003,-242.85,-371.77,0,-288.03000000000003,0,0,-327.29000000000002,0,0,0]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F166-G166","v":-3180.7},{"$f":"IF(G166<0,IF(H166=0,0,IF(OR(G166=0,F166=0),\"N.M.\",IF(ABS(H166/G166)>=10,\"N.M.\",H166/(-G166)))),IF(H166=0,0,IF(OR(G166=0,F166=0),\"N.M.\",IF(ABS(H166/G166)>=10,\"N.M.\",H166/G166))))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K166-L166","v":-14901.620000000003},{"$f":"IF(L166<0,IF(M166=0,0,IF(OR(L166=0,K166=0),\"N.M.\",IF(ABS(M166/L166)>=10,\"N.M.\",M166/(-L166)))),IF(M166=0,0,IF(OR(L166=0,K166=0),\"N.M.\",IF(ABS(M166/L166)>=10,\"N.M.\",M166/L166))))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q166-R166","v":-7549.98},{"$f":"IF(R166<0,IF(S166=0,0,IF(OR(R166=0,Q166=0),\"N.M.\",IF(ABS(S166/R166)>=10,\"N.M.\",S166/(-R166)))),IF(S166=0,0,IF(OR(R166=0,Q166=0),\"N.M.\",IF(ABS(S166/R166)>=10,\"N.M.\",S166/R166))))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V166-W166","v":-17495.159999999996},{"$f":"IF(W166<0,IF(X166=0,0,IF(OR(W166=0,V166=0),\"N.M.\",IF(ABS(X166/W166)>=10,\"N.M.\",X166/(-W166)))),IF(X166=0,0,IF(OR(W166=0,V166=0),\"N.M.\",IF(ABS(X166/W166)>=10,\"N.M.\",X166/W166))))","v":-0.24141641072897427},null,4177.21,null,5548.93,5216.7700000000004,5759.68,5316.04,4751.2700000000004,4278.08,5800.75,6203.04,6428.24,7474.29,6743.02,6355.16,null,5359.34,4293.0600000000004,3576.8,3967.26,2782.06,3584.03,5757.33,3313.8,4948.2,4293.59,0,0]
["%,V5570000","5570000","Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F167-G167","v":9792.9000000000087},{"$f":"IF(G167<0,IF(H167=0,0,IF(OR(G167=0,F167=0),\"N.M.\",IF(ABS(H167/G167)>=10,\"N.M.\",H167/(-G167)))),IF(H167=0,0,IF(OR(G167=0,F167=0),\"N.M.\",IF(ABS(H167/G167)>=10,\"N.M.\",H167/G167))))","v":0.16756788296787617},null,655694.9,693511.07000000007,{"$f":"+K167-L167","v":-37816.170000000042},{"$f":"IF(L167<0,IF(M167=0,0,IF(OR(L167=0,K167=0),\"N.M.\",IF(ABS(M167/L167)>=10,\"N.M.\",M167/(-L167)))),IF(M167=0,0,IF(OR(L167=0,K167=0),\"N.M.\",IF(ABS(M167/L167)>=10,\"N.M.\",M167/L167))))","v":-5.452857443212844E-2},null,null,196407.32,179830.93,{"$f":"+Q167-R167","v":16576.390000000014},{"$f":"IF(R167<0,IF(S167=0,0,IF(OR(R167=0,Q167=0),\"N.M.\",IF(ABS(S167/R167)>=10,\"N.M.\",S167/(-R167)))),IF(S167=0,0,IF(OR(R167=0,Q167=0),\"N.M.\",IF(ABS(S167/R167)>=10,\"N.M.\",S167/R167))))","v":9.2177635960621535E-2},null,760493.38,801151.79,{"$f":"+V167-W167","v":-40658.410000000033},{"$f":"IF(W167<0,IF(X167=0,0,IF(OR(W167=0,V167=0),\"N.M.\",IF(ABS(X167/W167)>=10,\"N.M.\",X167/(-W167)))),IF(X167=0,0,IF(OR(W167=0,V167=0),\"N.M.\",IF(ABS(X167/W167)>=10,\"N.M.\",X167/W167))))","v":-5.0749945899765177E-2},null,45218.71,null,63905.75,67993.399999999994,59577.440000000002,62928.36,65870.64,137783.09,55621.46,63735.520000000004,57654.020000000004,58441.39,53459.020000000004,51339.46,null,65627.83,64770.11,62054.19,59972.58,62901.43,61090.1,82871.34,64405.17,63767.86,68234.290000000008,0,0]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F168-G168","v":0},{"$f":"IF(G168<0,IF(H168=0,0,IF(OR(G168=0,F168=0),\"N.M.\",IF(ABS(H168/G168)>=10,\"N.M.\",H168/(-G168)))),IF(H168=0,0,IF(OR(G168=0,F168=0),\"N.M.\",IF(ABS(H168/G168)>=10,\"N.M.\",H168/G168))))","v":0},null,243.15,245.05,{"$f":"+K168-L168","v":-1.9000000000000057},{"$f":"IF(L168<0,IF(M168=0,0,IF(OR(L168=0,K168=0),\"N.M.\",IF(ABS(M168/L168)>=10,\"N.M.\",M168/(-L168)))),IF(M168=0,0,IF(OR(L168=0,K168=0),\"N.M.\",IF(ABS(M168/L168)>=10,\"N.M.\",M168/L168))))","v":-7.7535196898592352E-3},null,null,0,0,{"$f":"+Q168-R168","v":0},{"$f":"IF(R168<0,IF(S168=0,0,IF(OR(R168=0,Q168=0),\"N.M.\",IF(ABS(S168/R168)>=10,\"N.M.\",S168/(-R168)))),IF(S168=0,0,IF(OR(R168=0,Q168=0),\"N.M.\",IF(ABS(S168/R168)>=10,\"N.M.\",S168/R168))))","v":0},null,243.15,245.05,{"$f":"+V168-W168","v":-1.9000000000000057},{"$f":"IF(W168<0,IF(X168=0,0,IF(OR(W168=0,V168=0),\"N.M.\",IF(ABS(X168/W168)>=10,\"N.M.\",X168/(-W168)))),IF(X168=0,0,IF(OR(W168=0,V168=0),\"N.M.\",IF(ABS(X168/W168)>=10,\"N.M.\",X168/W168))))","v":-7.7535196898592352E-3},null,0,null,245.05,0,0,0,0,0,0,0,0,0,0,0,null,243.15,0,0,0,0,0,0,0,0,0,0,0]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,{"$f":"+F169-G169","v":0},{"$f":"IF(G169<0,IF(H169=0,0,IF(OR(G169=0,F169=0),\"N.M.\",IF(ABS(H169/G169)>=10,\"N.M.\",H169/(-G169)))),IF(H169=0,0,IF(OR(G169=0,F169=0),\"N.M.\",IF(ABS(H169/G169)>=10,\"N.M.\",H169/G169))))","v":0},null,0,446.40000000000003,{"$f":"+K169-L169","v":-446.40000000000003},{"$f":"IF(L169<0,IF(M169=0,0,IF(OR(L169=0,K169=0),\"N.M.\",IF(ABS(M169/L169)>=10,\"N.M.\",M169/(-L169)))),IF(M169=0,0,IF(OR(L169=0,K169=0),\"N.M.\",IF(ABS(M169/L169)>=10,\"N.M.\",M169/L169))))","v":"N.M."},null,null,0,0,{"$f":"+Q169-R169","v":0},{"$f":"IF(R169<0,IF(S169=0,0,IF(OR(R169=0,Q169=0),\"N.M.\",IF(ABS(S169/R169)>=10,\"N.M.\",S169/(-R169)))),IF(S169=0,0,IF(OR(R169=0,Q169=0),\"N.M.\",IF(ABS(S169/R169)>=10,\"N.M.\",S169/R169))))","v":0},null,0,446.40000000000003,{"$f":"+V169-W169","v":-446.40000000000003},{"$f":"IF(W169<0,IF(X169=0,0,IF(OR(W169=0,V169=0),\"N.M.\",IF(ABS(X169/W169)>=10,\"N.M.\",X169/(-W169)))),IF(X169=0,0,IF(OR(W169=0,V169=0),\"N.M.\",IF(ABS(X169/W169)>=10,\"N.M.\",X169/W169))))","v":"N.M."},null,0,null,0,0,0,0,446.40000000000003,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,{"$f":"+F170-G170","v":0},{"$f":"IF(G170<0,IF(H170=0,0,IF(OR(G170=0,F170=0),\"N.M.\",IF(ABS(H170/G170)>=10,\"N.M.\",H170/(-G170)))),IF(H170=0,0,IF(OR(G170=0,F170=0),\"N.M.\",IF(ABS(H170/G170)>=10,\"N.M.\",H170/G170))))","v":0},null,0,5.79,{"$f":"+K170-L170","v":-5.79},{"$f":"IF(L170<0,IF(M170=0,0,IF(OR(L170=0,K170=0),\"N.M.\",IF(ABS(M170/L170)>=10,\"N.M.\",M170/(-L170)))),IF(M170=0,0,IF(OR(L170=0,K170=0),\"N.M.\",IF(ABS(M170/L170)>=10,\"N.M.\",M170/L170))))","v":"N.M."},null,null,0,0,{"$f":"+Q170-R170","v":0},{"$f":"IF(R170<0,IF(S170=0,0,IF(OR(R170=0,Q170=0),\"N.M.\",IF(ABS(S170/R170)>=10,\"N.M.\",S170/(-R170)))),IF(S170=0,0,IF(OR(R170=0,Q170=0),\"N.M.\",IF(ABS(S170/R170)>=10,\"N.M.\",S170/R170))))","v":0},null,0,5.94,{"$f":"+V170-W170","v":-5.94},{"$f":"IF(W170<0,IF(X170=0,0,IF(OR(W170=0,V170=0),\"N.M.\",IF(ABS(X170/W170)>=10,\"N.M.\",X170/(-W170)))),IF(X170=0,0,IF(OR(W170=0,V170=0),\"N.M.\",IF(ABS(X170/W170)>=10,\"N.M.\",X170/W170))))","v":"N.M."},null,0.15,null,0,0,0,0,0.11,5.68,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,{"$f":"+F171-G171","v":0},{"$f":"IF(G171<0,IF(H171=0,0,IF(OR(G171=0,F171=0),\"N.M.\",IF(ABS(H171/G171)>=10,\"N.M.\",H171/(-G171)))),IF(H171=0,0,IF(OR(G171=0,F171=0),\"N.M.\",IF(ABS(H171/G171)>=10,\"N.M.\",H171/G171))))","v":0},null,0.93,0,{"$f":"+K171-L171","v":0.93},{"$f":"IF(L171<0,IF(M171=0,0,IF(OR(L171=0,K171=0),\"N.M.\",IF(ABS(M171/L171)>=10,\"N.M.\",M171/(-L171)))),IF(M171=0,0,IF(OR(L171=0,K171=0),\"N.M.\",IF(ABS(M171/L171)>=10,\"N.M.\",M171/L171))))","v":"N.M."},null,null,0,0,{"$f":"+Q171-R171","v":0},{"$f":"IF(R171<0,IF(S171=0,0,IF(OR(R171=0,Q171=0),\"N.M.\",IF(ABS(S171/R171)>=10,\"N.M.\",S171/(-R171)))),IF(S171=0,0,IF(OR(R171=0,Q171=0),\"N.M.\",IF(ABS(S171/R171)>=10,\"N.M.\",S171/R171))))","v":0},null,0.93,0,{"$f":"+V171-W171","v":0.93},{"$f":"IF(W171<0,IF(X171=0,0,IF(OR(W171=0,V171=0),\"N.M.\",IF(ABS(X171/W171)>=10,\"N.M.\",X171/(-W171)))),IF(X171=0,0,IF(OR(W171=0,V171=0),\"N.M.\",IF(ABS(X171/W171)>=10,\"N.M.\",X171/W171))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0.93,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N555-557",null,"Purchased Power",null,null,10408938.989999996,10475759.470000001,{"$f":"+F172-G172","v":-66820.480000004172},{"$f":"IF(G172<0,IF(H172=0,0,IF(OR(G172=0,F172=0),\"N.M.\",IF(ABS(H172/G172)>=10,\"N.M.\",H172/(-G172)))),IF(H172=0,0,IF(OR(G172=0,F172=0),\"N.M.\",IF(ABS(H172/G172)>=10,\"N.M.\",H172/G172))))","v":-6.3785809698439144E-3},null,121035664.83000003,90774280.820000008,{"$f":"+K172-L172","v":30261384.01000002},{"$f":"IF(L172<0,IF(M172=0,0,IF(OR(L172=0,K172=0),\"N.M.\",IF(ABS(M172/L172)>=10,\"N.M.\",M172/(-L172)))),IF(M172=0,0,IF(OR(L172=0,K172=0),\"N.M.\",IF(ABS(M172/L172)>=10,\"N.M.\",M172/L172))))","v":0.33336958152283841},null,null,28188648.959999993,31078878.190000009,{"$f":"+Q172-R172","v":-2890229.2300000153},{"$f":"IF(R172<0,IF(S172=0,0,IF(OR(R172=0,Q172=0),\"N.M.\",IF(ABS(S172/R172)>=10,\"N.M.\",S172/(-R172)))),IF(S172=0,0,IF(OR(R172=0,Q172=0),\"N.M.\",IF(ABS(S172/R172)>=10,\"N.M.\",S172/R172))))","v":-9.2996575112224616E-2},null,138729497.26000002,115071360.64,{"$f":"+V172-W172","v":23658136.62000002},{"$f":"IF(W172<0,IF(X172=0,0,IF(OR(W172=0,V172=0),\"N.M.\",IF(ABS(X172/W172)>=10,\"N.M.\",X172/(-W172)))),IF(X172=0,0,IF(OR(W172=0,V172=0),\"N.M.\",IF(ABS(X172/W172)>=10,\"N.M.\",X172/W172))))","v":0.20559534960235976},null,12816603.400000004,null,18116796.790000007,7671283.2199999988,3566546.15,7696902.4200000009,8654861.3900000006,6811038.7399999993,7177973.9199999999,7023463.9699999988,13579654.749999998,10475759.470000001,9018136.709999999,8675695.7200000007,null,17839270.719999995,15826263.439999996,15881602.979999999,9230468.1099999994,11810494.140000001,12215178.770000001,10043737.709999999,6195930.2000000002,11583779.769999998,10408938.989999996,350160147.89000005,0]
[]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,122.28,0,{"$f":"+F174-G174","v":122.28},{"$f":"IF(G174<0,IF(H174=0,0,IF(OR(G174=0,F174=0),\"N.M.\",IF(ABS(H174/G174)>=10,\"N.M.\",H174/(-G174)))),IF(H174=0,0,IF(OR(G174=0,F174=0),\"N.M.\",IF(ABS(H174/G174)>=10,\"N.M.\",H174/G174))))","v":"N.M."},null,993.55000000000007,0,{"$f":"+K174-L174","v":993.55000000000007},{"$f":"IF(L174<0,IF(M174=0,0,IF(OR(L174=0,K174=0),\"N.M.\",IF(ABS(M174/L174)>=10,\"N.M.\",M174/(-L174)))),IF(M174=0,0,IF(OR(L174=0,K174=0),\"N.M.\",IF(ABS(M174/L174)>=10,\"N.M.\",M174/L174))))","v":"N.M."},null,null,525.54999999999995,0,{"$f":"+Q174-R174","v":525.54999999999995},null,null,993.55000000000007,0,{"$f":"+V174-W174","v":993.55000000000007},{"$f":"IF(W174<0,IF(X174=0,0,IF(OR(W174=0,V174=0),\"N.M.\",IF(ABS(X174/W174)>=10,\"N.M.\",X174/(-W174)))),IF(X174=0,0,IF(OR(W174=0,V174=0),\"N.M.\",IF(ABS(X174/W174)>=10,\"N.M.\",X174/W174))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,25.32,120.97,78.59,243.12,249.48000000000002,153.79,122.28,0,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,751.76,0,{"$f":"+F175-G175","v":751.76},{"$f":"IF(G175<0,IF(H175=0,0,IF(OR(G175=0,F175=0),\"N.M.\",IF(ABS(H175/G175)>=10,\"N.M.\",H175/(-G175)))),IF(H175=0,0,IF(OR(G175=0,F175=0),\"N.M.\",IF(ABS(H175/G175)>=10,\"N.M.\",H175/G175))))","v":"N.M."},null,6747.3,0,{"$f":"+K175-L175","v":6747.3},{"$f":"IF(L175<0,IF(M175=0,0,IF(OR(L175=0,K175=0),\"N.M.\",IF(ABS(M175/L175)>=10,\"N.M.\",M175/(-L175)))),IF(M175=0,0,IF(OR(L175=0,K175=0),\"N.M.\",IF(ABS(M175/L175)>=10,\"N.M.\",M175/L175))))","v":"N.M."},null,null,2000.19,0,{"$f":"+Q175-R175","v":2000.19},null,null,6747.3,0,{"$f":"+V175-W175","v":6747.3},{"$f":"IF(W175<0,IF(X175=0,0,IF(OR(W175=0,V175=0),\"N.M.\",IF(ABS(X175/W175)>=10,\"N.M.\",X175/(-W175)))),IF(X175=0,0,IF(OR(W175=0,V175=0),\"N.M.\",IF(ABS(X175/W175)>=10,\"N.M.\",X175/W175))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,154.41,217.33,-136.13,2099.44,1636.25,775.81000000000006,616.48,631.95000000000005,751.76,0,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-645.16,0,{"$f":"+F176-G176","v":-645.16},{"$f":"IF(G176<0,IF(H176=0,0,IF(OR(G176=0,F176=0),\"N.M.\",IF(ABS(H176/G176)>=10,\"N.M.\",H176/(-G176)))),IF(H176=0,0,IF(OR(G176=0,F176=0),\"N.M.\",IF(ABS(H176/G176)>=10,\"N.M.\",H176/G176))))","v":"N.M."},null,429.28000000000003,0,{"$f":"+K176-L176","v":429.28000000000003},{"$f":"IF(L176<0,IF(M176=0,0,IF(OR(L176=0,K176=0),\"N.M.\",IF(ABS(M176/L176)>=10,\"N.M.\",M176/(-L176)))),IF(M176=0,0,IF(OR(L176=0,K176=0),\"N.M.\",IF(ABS(M176/L176)>=10,\"N.M.\",M176/L176))))","v":"N.M."},null,null,-166.74,0,{"$f":"+Q176-R176","v":-166.74},null,null,429.28000000000003,0,{"$f":"+V176-W176","v":429.28000000000003},{"$f":"IF(W176<0,IF(X176=0,0,IF(OR(W176=0,V176=0),\"N.M.\",IF(ABS(X176/W176)>=10,\"N.M.\",X176/(-W176)))),IF(X176=0,0,IF(OR(W176=0,V176=0),\"N.M.\",IF(ABS(X176/W176)>=10,\"N.M.\",X176/W176))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,-14.26,633.47,167.23,-788.53,103.28,81.960000000000008,171.49,306.93,-645.16,0,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-62.92,0,{"$f":"+F177-G177","v":-62.92},{"$f":"IF(G177<0,IF(H177=0,0,IF(OR(G177=0,F177=0),\"N.M.\",IF(ABS(H177/G177)>=10,\"N.M.\",H177/(-G177)))),IF(H177=0,0,IF(OR(G177=0,F177=0),\"N.M.\",IF(ABS(H177/G177)>=10,\"N.M.\",H177/G177))))","v":"N.M."},null,46.27,0,{"$f":"+K177-L177","v":46.27},{"$f":"IF(L177<0,IF(M177=0,0,IF(OR(L177=0,K177=0),\"N.M.\",IF(ABS(M177/L177)>=10,\"N.M.\",M177/(-L177)))),IF(M177=0,0,IF(OR(L177=0,K177=0),\"N.M.\",IF(ABS(M177/L177)>=10,\"N.M.\",M177/L177))))","v":"N.M."},null,null,-60.410000000000004,0,{"$f":"+Q177-R177","v":-60.410000000000004},null,null,46.27,0,{"$f":"+V177-W177","v":46.27},{"$f":"IF(W177<0,IF(X177=0,0,IF(OR(W177=0,V177=0),\"N.M.\",IF(ABS(X177/W177)>=10,\"N.M.\",X177/(-W177)))),IF(X177=0,0,IF(OR(W177=0,V177=0),\"N.M.\",IF(ABS(X177/W177)>=10,\"N.M.\",X177/W177))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,53.61,53.07,-9.42,11.93,-62.92,0,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,{"$f":"+F178-G178","v":0},{"$f":"IF(G178<0,IF(H178=0,0,IF(OR(G178=0,F178=0),\"N.M.\",IF(ABS(H178/G178)>=10,\"N.M.\",H178/(-G178)))),IF(H178=0,0,IF(OR(G178=0,F178=0),\"N.M.\",IF(ABS(H178/G178)>=10,\"N.M.\",H178/G178))))","v":0},null,2.0699999999999998,0,{"$f":"+K178-L178","v":2.0699999999999998},{"$f":"IF(L178<0,IF(M178=0,0,IF(OR(L178=0,K178=0),\"N.M.\",IF(ABS(M178/L178)>=10,\"N.M.\",M178/(-L178)))),IF(M178=0,0,IF(OR(L178=0,K178=0),\"N.M.\",IF(ABS(M178/L178)>=10,\"N.M.\",M178/L178))))","v":"N.M."},null,null,0,0,{"$f":"+Q178-R178","v":0},null,null,2.0699999999999998,0,{"$f":"+V178-W178","v":2.0699999999999998},{"$f":"IF(W178<0,IF(X178=0,0,IF(OR(W178=0,V178=0),\"N.M.\",IF(ABS(X178/W178)>=10,\"N.M.\",X178/(-W178)))),IF(X178=0,0,IF(OR(W178=0,V178=0),\"N.M.\",IF(ABS(X178/W178)>=10,\"N.M.\",X178/W178))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2.0699999999999998,8.32,-8.32,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5580",null,"Solar and Wind Operations Expenses",null,null,165.95999999999998,0,{"$f":"+F179-G179","v":165.95999999999998},{"$f":"IF(G179<0,IF(H179=0,0,IF(OR(G179=0,F179=0),\"N.M.\",IF(ABS(H179/G179)>=10,\"N.M.\",H179/(-G179)))),IF(H179=0,0,IF(OR(G179=0,F179=0),\"N.M.\",IF(ABS(H179/G179)>=10,\"N.M.\",H179/G179))))","v":"N.M."},null,8218.4699999999993,0,{"$f":"+K179-L179","v":8218.4699999999993},{"$f":"IF(L179<0,IF(M179=0,0,IF(OR(L179=0,K179=0),\"N.M.\",IF(ABS(M179/L179)>=10,\"N.M.\",M179/(-L179)))),IF(M179=0,0,IF(OR(L179=0,K179=0),\"N.M.\",IF(ABS(M179/L179)>=10,\"N.M.\",M179/L179))))","v":"N.M."},null,null,2298.59,0,{"$f":"+Q179-R179","v":2298.59},null,null,8218.4699999999993,0,{"$f":"+V179-W179","v":8218.4699999999993},{"$f":"IF(W179<0,IF(X179=0,0,IF(OR(W179=0,V179=0),\"N.M.\",IF(ABS(X179/W179)>=10,\"N.M.\",X179/(-W179)))),IF(X179=0,0,IF(OR(W179=0,V179=0),\"N.M.\",IF(ABS(X179/W179)>=10,\"N.M.\",X179/W179))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,412.87,142.22,859.12000000000012,48.099999999999987,1431.8799999999999,1871.7299999999998,1153.96,1028.03,1104.6000000000001,165.95999999999998,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5590",null,"Other Renewables Operations Expense",null,null,0,0,{"$f":"+F181-G181","v":0},{"$f":"IF(G181<0,IF(H181=0,0,IF(OR(G181=0,F181=0),\"N.M.\",IF(ABS(H181/G181)>=10,\"N.M.\",H181/(-G181)))),IF(H181=0,0,IF(OR(G181=0,F181=0),\"N.M.\",IF(ABS(H181/G181)>=10,\"N.M.\",H181/G181))))","v":0},null,0,0,{"$f":"+K181-L181","v":0},{"$f":"IF(L181<0,IF(M181=0,0,IF(OR(L181=0,K181=0),\"N.M.\",IF(ABS(M181/L181)>=10,\"N.M.\",M181/(-L181)))),IF(M181=0,0,IF(OR(L181=0,K181=0),\"N.M.\",IF(ABS(M181/L181)>=10,\"N.M.\",M181/L181))))","v":0},null,null,0,0,{"$f":"+Q181-R181","v":0},null,null,0,0,{"$f":"+V181-W181","v":0},{"$f":"IF(W181<0,IF(X181=0,0,IF(OR(W181=0,V181=0),\"N.M.\",IF(ABS(X181/W181)>=10,\"N.M.\",X181/(-W181)))),IF(X181=0,0,IF(OR(W181=0,V181=0),\"N.M.\",IF(ABS(X181/W181)>=10,\"N.M.\",X181/W181))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N401_OPERATION",null,"401 Operation Expense",null,null,0,0,{"$f":"+F183-G183","v":0},{"$f":"IF(G183<0,IF(H183=0,0,IF(OR(G183=0,F183=0),\"N.M.\",IF(ABS(H183/G183)>=10,\"N.M.\",H183/(-G183)))),IF(H183=0,0,IF(OR(G183=0,F183=0),\"N.M.\",IF(ABS(H183/G183)>=10,\"N.M.\",H183/G183))))","v":0},null,0,0,{"$f":"+K183-L183","v":0},{"$f":"IF(L183<0,IF(M183=0,0,IF(OR(L183=0,K183=0),\"N.M.\",IF(ABS(M183/L183)>=10,\"N.M.\",M183/(-L183)))),IF(M183=0,0,IF(OR(L183=0,K183=0),\"N.M.\",IF(ABS(M183/L183)>=10,\"N.M.\",M183/L183))))","v":0},null,null,0,0,{"$f":"+Q183-R183","v":0},{"$f":"IF(R183<0,IF(S183=0,0,IF(OR(R183=0,Q183=0),\"N.M.\",IF(ABS(S183/R183)>=10,\"N.M.\",S183/(-R183)))),IF(S183=0,0,IF(OR(R183=0,Q183=0),\"N.M.\",IF(ABS(S183/R183)>=10,\"N.M.\",S183/R183))))","v":0},null,0,0,{"$f":"+V183-W183","v":0},{"$f":"IF(W183<0,IF(X183=0,0,IF(OR(W183=0,V183=0),\"N.M.\",IF(ABS(X183/W183)>=10,\"N.M.\",X183/(-W183)))),IF(X183=0,0,IF(OR(W183=0,V183=0),\"N.M.\",IF(ABS(X183/W183)>=10,\"N.M.\",X183/W183))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,201931.02000000002,147084.64000000001,{"$f":"+F185-G185","v":54846.380000000005},{"$f":"IF(G185<0,IF(H185=0,0,IF(OR(G185=0,F185=0),\"N.M.\",IF(ABS(H185/G185)>=10,\"N.M.\",H185/(-G185)))),IF(H185=0,0,IF(OR(G185=0,F185=0),\"N.M.\",IF(ABS(H185/G185)>=10,\"N.M.\",H185/G185))))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K185-L185","v":152154.20999999996},{"$f":"IF(L185<0,IF(M185=0,0,IF(OR(L185=0,K185=0),\"N.M.\",IF(ABS(M185/L185)>=10,\"N.M.\",M185/(-L185)))),IF(M185=0,0,IF(OR(L185=0,K185=0),\"N.M.\",IF(ABS(M185/L185)>=10,\"N.M.\",M185/L185))))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q185-R185","v":43988.280000000028},{"$f":"IF(R185<0,IF(S185=0,0,IF(OR(R185=0,Q185=0),\"N.M.\",IF(ABS(S185/R185)>=10,\"N.M.\",S185/(-R185)))),IF(S185=0,0,IF(OR(R185=0,Q185=0),\"N.M.\",IF(ABS(S185/R185)>=10,\"N.M.\",S185/R185))))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V185-W185","v":74760.80999999959},{"$f":"IF(W185<0,IF(X185=0,0,IF(OR(W185=0,V185=0),\"N.M.\",IF(ABS(X185/W185)>=10,\"N.M.\",X185/(-W185)))),IF(X185=0,0,IF(OR(W185=0,V185=0),\"N.M.\",IF(ABS(X185/W185)>=10,\"N.M.\",X185/W185))))","v":3.4899641952505688E-2},null,168995.85,null,226312.48,177789.39,192333.2,173195.5,184209.88,137056.33000000002,178382.53,212445.31,214648.84,147084.64000000001,125215.99,96098.040000000008,null,228555.82,190482.01,174554.21,185380.88,127650.46,212175.87,258645.99000000002,189783.07,226452.98,201931.02000000002,0,0]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,63095.82,32035.74,{"$f":"+F186-G186","v":31060.079999999998},{"$f":"IF(G186<0,IF(H186=0,0,IF(OR(G186=0,F186=0),\"N.M.\",IF(ABS(H186/G186)>=10,\"N.M.\",H186/(-G186)))),IF(H186=0,0,IF(OR(G186=0,F186=0),\"N.M.\",IF(ABS(H186/G186)>=10,\"N.M.\",H186/G186))))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K186-L186","v":233157.13},{"$f":"IF(L186<0,IF(M186=0,0,IF(OR(L186=0,K186=0),\"N.M.\",IF(ABS(M186/L186)>=10,\"N.M.\",M186/(-L186)))),IF(M186=0,0,IF(OR(L186=0,K186=0),\"N.M.\",IF(ABS(M186/L186)>=10,\"N.M.\",M186/L186))))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q186-R186","v":77267.61},{"$f":"IF(R186<0,IF(S186=0,0,IF(OR(R186=0,Q186=0),\"N.M.\",IF(ABS(S186/R186)>=10,\"N.M.\",S186/(-R186)))),IF(S186=0,0,IF(OR(R186=0,Q186=0),\"N.M.\",IF(ABS(S186/R186)>=10,\"N.M.\",S186/R186))))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V186-W186","v":252397.37},{"$f":"IF(W186<0,IF(X186=0,0,IF(OR(W186=0,V186=0),\"N.M.\",IF(ABS(X186/W186)>=10,\"N.M.\",X186/(-W186)))),IF(X186=0,0,IF(OR(W186=0,V186=0),\"N.M.\",IF(ABS(X186/W186)>=10,\"N.M.\",X186/W186))))","v":0.6880218160797662},null,18683.850000000002,null,33127.11,33085.61,31198.84,30760.07,30590.93,30121.74,34160.410000000003,36512.020000000004,33511.410000000003,32035.74,28185.56,32795.81,null,39358.120000000003,35577.94,33249.93,103888.42,48131.090000000004,54208.05,64520.68,55995.37,60235.590000000004,63095.82,0,0]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-105.54,0,{"$f":"+F187-G187","v":-105.54},{"$f":"IF(G187<0,IF(H187=0,0,IF(OR(G187=0,F187=0),\"N.M.\",IF(ABS(H187/G187)>=10,\"N.M.\",H187/(-G187)))),IF(H187=0,0,IF(OR(G187=0,F187=0),\"N.M.\",IF(ABS(H187/G187)>=10,\"N.M.\",H187/G187))))","v":"N.M."},null,141.44,0,{"$f":"+K187-L187","v":141.44},{"$f":"IF(L187<0,IF(M187=0,0,IF(OR(L187=0,K187=0),\"N.M.\",IF(ABS(M187/L187)>=10,\"N.M.\",M187/(-L187)))),IF(M187=0,0,IF(OR(L187=0,K187=0),\"N.M.\",IF(ABS(M187/L187)>=10,\"N.M.\",M187/L187))))","v":"N.M."},null,null,36.75,0,{"$f":"+Q187-R187","v":36.75},{"$f":"IF(R187<0,IF(S187=0,0,IF(OR(R187=0,Q187=0),\"N.M.\",IF(ABS(S187/R187)>=10,\"N.M.\",S187/(-R187)))),IF(S187=0,0,IF(OR(R187=0,Q187=0),\"N.M.\",IF(ABS(S187/R187)>=10,\"N.M.\",S187/R187))))","v":"N.M."},null,271.49,0,{"$f":"+V187-W187","v":271.49},{"$f":"IF(W187<0,IF(X187=0,0,IF(OR(W187=0,V187=0),\"N.M.\",IF(ABS(X187/W187)>=10,\"N.M.\",X187/(-W187)))),IF(X187=0,0,IF(OR(W187=0,V187=0),\"N.M.\",IF(ABS(X187/W187)>=10,\"N.M.\",X187/W187))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,130.05000000000001,null,192.28,52.160000000000004,-70.100000000000009,-66.900000000000006,-162.4,80.16,79.489999999999995,60.99,81.3,-105.54,0,0]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,9864.81,4624.46,{"$f":"+F188-G188","v":5240.3499999999995},{"$f":"IF(G188<0,IF(H188=0,0,IF(OR(G188=0,F188=0),\"N.M.\",IF(ABS(H188/G188)>=10,\"N.M.\",H188/(-G188)))),IF(H188=0,0,IF(OR(G188=0,F188=0),\"N.M.\",IF(ABS(H188/G188)>=10,\"N.M.\",H188/G188))))","v":1.1331809551817942},null,80783.650000000009,62968.959999999999,{"$f":"+K188-L188","v":17814.69000000001},{"$f":"IF(L188<0,IF(M188=0,0,IF(OR(L188=0,K188=0),\"N.M.\",IF(ABS(M188/L188)>=10,\"N.M.\",M188/(-L188)))),IF(M188=0,0,IF(OR(L188=0,K188=0),\"N.M.\",IF(ABS(M188/L188)>=10,\"N.M.\",M188/L188))))","v":0.28291224755816213},null,null,27956.170000000002,16973.48,{"$f":"+Q188-R188","v":10982.690000000002},{"$f":"IF(R188<0,IF(S188=0,0,IF(OR(R188=0,Q188=0),\"N.M.\",IF(ABS(S188/R188)>=10,\"N.M.\",S188/(-R188)))),IF(S188=0,0,IF(OR(R188=0,Q188=0),\"N.M.\",IF(ABS(S188/R188)>=10,\"N.M.\",S188/R188))))","v":0.64704998621378773},null,95075.19,71107.81,{"$f":"+V188-W188","v":23967.380000000005},{"$f":"IF(W188<0,IF(X188=0,0,IF(OR(W188=0,V188=0),\"N.M.\",IF(ABS(X188/W188)>=10,\"N.M.\",X188/(-W188)))),IF(X188=0,0,IF(OR(W188=0,V188=0),\"N.M.\",IF(ABS(X188/W188)>=10,\"N.M.\",X188/W188))))","v":0.33705692806458259},null,2485.27,null,714.26,9941.76,2472.86,8597.01,4271.6099999999997,13322.58,6675.4000000000005,9127.24,3221.78,4624.46,4952.04,9339.5,null,6581.16,7185.07,3995.46,7351.26,7077.3,12356.26,8280.9699999999993,12482.78,5608.58,9864.81,-10104.18,0]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86514.87,105296.06,{"$f":"+F189-G189","v":-18781.190000000002},{"$f":"IF(G189<0,IF(H189=0,0,IF(OR(G189=0,F189=0),\"N.M.\",IF(ABS(H189/G189)>=10,\"N.M.\",H189/(-G189)))),IF(H189=0,0,IF(OR(G189=0,F189=0),\"N.M.\",IF(ABS(H189/G189)>=10,\"N.M.\",H189/G189))))","v":-0.1783655532790116},null,1080768.29,1087969.74,{"$f":"+K189-L189","v":-7201.4499999999534},{"$f":"IF(L189<0,IF(M189=0,0,IF(OR(L189=0,K189=0),\"N.M.\",IF(ABS(M189/L189)>=10,\"N.M.\",M189/(-L189)))),IF(M189=0,0,IF(OR(L189=0,K189=0),\"N.M.\",IF(ABS(M189/L189)>=10,\"N.M.\",M189/L189))))","v":-6.6191638749069932E-3},null,null,274396.72000000003,291040.96000000002,{"$f":"+Q189-R189","v":-16644.239999999991},{"$f":"IF(R189<0,IF(S189=0,0,IF(OR(R189=0,Q189=0),\"N.M.\",IF(ABS(S189/R189)>=10,\"N.M.\",S189/(-R189)))),IF(S189=0,0,IF(OR(R189=0,Q189=0),\"N.M.\",IF(ABS(S189/R189)>=10,\"N.M.\",S189/R189))))","v":-5.7188651384327445E-2},null,1308900.4100000001,1278642.8500000001,{"$f":"+V189-W189","v":30257.560000000056},{"$f":"IF(W189<0,IF(X189=0,0,IF(OR(W189=0,V189=0),\"N.M.\",IF(ABS(X189/W189)>=10,\"N.M.\",X189/(-W189)))),IF(X189=0,0,IF(OR(W189=0,V189=0),\"N.M.\",IF(ABS(X189/W189)>=10,\"N.M.\",X189/W189))))","v":2.3663808857962217E-2},null,114824.86,null,177950.44,98439.81,94710.36,145525.28,103350.43000000001,110596.15000000001,66356.31,98323.12,87421.78,105296.06,117890.6,110241.52,null,144999.86000000002,133517.82,101289.53,146971.6,103893.98,101015.23,74683.55,101237.23,86644.62,86514.87,-84438.790000000008,0]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,{"$f":"+F190-G190","v":0},{"$f":"IF(G190<0,IF(H190=0,0,IF(OR(G190=0,F190=0),\"N.M.\",IF(ABS(H190/G190)>=10,\"N.M.\",H190/(-G190)))),IF(H190=0,0,IF(OR(G190=0,F190=0),\"N.M.\",IF(ABS(H190/G190)>=10,\"N.M.\",H190/G190))))","v":0},null,0,0,{"$f":"+K190-L190","v":0},{"$f":"IF(L190<0,IF(M190=0,0,IF(OR(L190=0,K190=0),\"N.M.\",IF(ABS(M190/L190)>=10,\"N.M.\",M190/(-L190)))),IF(M190=0,0,IF(OR(L190=0,K190=0),\"N.M.\",IF(ABS(M190/L190)>=10,\"N.M.\",M190/L190))))","v":0},null,null,0,0,{"$f":"+Q190-R190","v":0},{"$f":"IF(R190<0,IF(S190=0,0,IF(OR(R190=0,Q190=0),\"N.M.\",IF(ABS(S190/R190)>=10,\"N.M.\",S190/(-R190)))),IF(S190=0,0,IF(OR(R190=0,Q190=0),\"N.M.\",IF(ABS(S190/R190)>=10,\"N.M.\",S190/R190))))","v":0},null,0,4112.75,{"$f":"+V190-W190","v":-4112.75},{"$f":"IF(W190<0,IF(X190=0,0,IF(OR(W190=0,V190=0),\"N.M.\",IF(ABS(X190/W190)>=10,\"N.M.\",X190/(-W190)))),IF(X190=0,0,IF(OR(W190=0,V190=0),\"N.M.\",IF(ABS(X190/W190)>=10,\"N.M.\",X190/W190))))","v":"N.M."},null,4112.75,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,{"$f":"+F191-G191","v":0},{"$f":"IF(G191<0,IF(H191=0,0,IF(OR(G191=0,F191=0),\"N.M.\",IF(ABS(H191/G191)>=10,\"N.M.\",H191/(-G191)))),IF(H191=0,0,IF(OR(G191=0,F191=0),\"N.M.\",IF(ABS(H191/G191)>=10,\"N.M.\",H191/G191))))","v":0},null,0,3534.9700000000003,{"$f":"+K191-L191","v":-3534.9700000000003},{"$f":"IF(L191<0,IF(M191=0,0,IF(OR(L191=0,K191=0),\"N.M.\",IF(ABS(M191/L191)>=10,\"N.M.\",M191/(-L191)))),IF(M191=0,0,IF(OR(L191=0,K191=0),\"N.M.\",IF(ABS(M191/L191)>=10,\"N.M.\",M191/L191))))","v":"N.M."},null,null,0,0,{"$f":"+Q191-R191","v":0},{"$f":"IF(R191<0,IF(S191=0,0,IF(OR(R191=0,Q191=0),\"N.M.\",IF(ABS(S191/R191)>=10,\"N.M.\",S191/(-R191)))),IF(S191=0,0,IF(OR(R191=0,Q191=0),\"N.M.\",IF(ABS(S191/R191)>=10,\"N.M.\",S191/R191))))","v":0},null,0,20393.730000000003,{"$f":"+V191-W191","v":-20393.730000000003},{"$f":"IF(W191<0,IF(X191=0,0,IF(OR(W191=0,V191=0),\"N.M.\",IF(ABS(X191/W191)>=10,\"N.M.\",X191/(-W191)))),IF(X191=0,0,IF(OR(W191=0,V191=0),\"N.M.\",IF(ABS(X191/W191)>=10,\"N.M.\",X191/W191))))","v":"N.M."},null,8429.380000000001,null,3534.9700000000003,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,20632.64,13046.32,{"$f":"+F192-G192","v":7586.32},{"$f":"IF(G192<0,IF(H192=0,0,IF(OR(G192=0,F192=0),\"N.M.\",IF(ABS(H192/G192)>=10,\"N.M.\",H192/(-G192)))),IF(H192=0,0,IF(OR(G192=0,F192=0),\"N.M.\",IF(ABS(H192/G192)>=10,\"N.M.\",H192/G192))))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K192-L192","v":15191.580000000002},{"$f":"IF(L192<0,IF(M192=0,0,IF(OR(L192=0,K192=0),\"N.M.\",IF(ABS(M192/L192)>=10,\"N.M.\",M192/(-L192)))),IF(M192=0,0,IF(OR(L192=0,K192=0),\"N.M.\",IF(ABS(M192/L192)>=10,\"N.M.\",M192/L192))))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q192-R192","v":565.38000000000102},{"$f":"IF(R192<0,IF(S192=0,0,IF(OR(R192=0,Q192=0),\"N.M.\",IF(ABS(S192/R192)>=10,\"N.M.\",S192/(-R192)))),IF(S192=0,0,IF(OR(R192=0,Q192=0),\"N.M.\",IF(ABS(S192/R192)>=10,\"N.M.\",S192/R192))))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V192-W192","v":18038.049999999988},{"$f":"IF(W192<0,IF(X192=0,0,IF(OR(W192=0,V192=0),\"N.M.\",IF(ABS(X192/W192)>=10,\"N.M.\",X192/(-W192)))),IF(X192=0,0,IF(OR(W192=0,V192=0),\"N.M.\",IF(ABS(X192/W192)>=10,\"N.M.\",X192/W192))))","v":0.23975657557634511},null,3003.27,null,6337.1500000000005,7074.21,6579.4400000000005,5501.97,4245.08,4827.24,5156.3500000000004,6422.07,6692.7,13046.32,7626.03,4572.76,null,5237.07,5257.11,3852.76,17798.100000000002,16125.02,2751.7400000000002,3325.84,2540.7000000000003,3553.13,20632.64,0,0]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2987.9700000000003,1328.13,{"$f":"+F193-G193","v":1659.8400000000001},{"$f":"IF(G193<0,IF(H193=0,0,IF(OR(G193=0,F193=0),\"N.M.\",IF(ABS(H193/G193)>=10,\"N.M.\",H193/(-G193)))),IF(H193=0,0,IF(OR(G193=0,F193=0),\"N.M.\",IF(ABS(H193/G193)>=10,\"N.M.\",H193/G193))))","v":1.249757177384744},null,24774.68,20310.580000000002,{"$f":"+K193-L193","v":4464.0999999999985},{"$f":"IF(L193<0,IF(M193=0,0,IF(OR(L193=0,K193=0),\"N.M.\",IF(ABS(M193/L193)>=10,\"N.M.\",M193/(-L193)))),IF(M193=0,0,IF(OR(L193=0,K193=0),\"N.M.\",IF(ABS(M193/L193)>=10,\"N.M.\",M193/L193))))","v":0.21979185232524123},null,null,10992.81,5610.09,{"$f":"+Q193-R193","v":5382.7199999999993},{"$f":"IF(R193<0,IF(S193=0,0,IF(OR(R193=0,Q193=0),\"N.M.\",IF(ABS(S193/R193)>=10,\"N.M.\",S193/(-R193)))),IF(S193=0,0,IF(OR(R193=0,Q193=0),\"N.M.\",IF(ABS(S193/R193)>=10,\"N.M.\",S193/R193))))","v":0.95947123842932991},null,28792.27,22297.58,{"$f":"+V193-W193","v":6494.6899999999987},{"$f":"IF(W193<0,IF(X193=0,0,IF(OR(W193=0,V193=0),\"N.M.\",IF(ABS(X193/W193)>=10,\"N.M.\",X193/(-W193)))),IF(X193=0,0,IF(OR(W193=0,V193=0),\"N.M.\",IF(ABS(X193/W193)>=10,\"N.M.\",X193/W193))))","v":0.29127331306805482},null,535.54999999999995,null,1549.07,2765.6,573,2070.15,1093.04,3350.4300000000003,3299.2000000000003,3185,1096.96,1328.13,1379.39,2638.2000000000003,null,3336.66,2383.17,887.63,1730.27,1108.19,3382.46,953.49,6494.27,1510.57,2987.9700000000003,-3024.7000000000003,0]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26155.4,30039.13,{"$f":"+F194-G194","v":-3883.7299999999996},{"$f":"IF(G194<0,IF(H194=0,0,IF(OR(G194=0,F194=0),\"N.M.\",IF(ABS(H194/G194)>=10,\"N.M.\",H194/(-G194)))),IF(H194=0,0,IF(OR(G194=0,F194=0),\"N.M.\",IF(ABS(H194/G194)>=10,\"N.M.\",H194/G194))))","v":-0.12928903067432376},null,321101.45,364193.48,{"$f":"+K194-L194","v":-43092.02999999997},{"$f":"IF(L194<0,IF(M194=0,0,IF(OR(L194=0,K194=0),\"N.M.\",IF(ABS(M194/L194)>=10,\"N.M.\",M194/(-L194)))),IF(M194=0,0,IF(OR(L194=0,K194=0),\"N.M.\",IF(ABS(M194/L194)>=10,\"N.M.\",M194/L194))))","v":-0.11832180521188894},null,null,105461.87,94224.98,{"$f":"+Q194-R194","v":11236.89},{"$f":"IF(R194<0,IF(S194=0,0,IF(OR(R194=0,Q194=0),\"N.M.\",IF(ABS(S194/R194)>=10,\"N.M.\",S194/(-R194)))),IF(S194=0,0,IF(OR(R194=0,Q194=0),\"N.M.\",IF(ABS(S194/R194)>=10,\"N.M.\",S194/R194))))","v":0.11925595526791304},null,384790.42000000004,438370.02999999997,{"$f":"+V194-W194","v":-53579.609999999928},{"$f":"IF(W194<0,IF(X194=0,0,IF(OR(W194=0,V194=0),\"N.M.\",IF(ABS(X194/W194)>=10,\"N.M.\",X194/(-W194)))),IF(X194=0,0,IF(OR(W194=0,V194=0),\"N.M.\",IF(ABS(X194/W194)>=10,\"N.M.\",X194/W194))))","v":-0.12222461923320792},null,25909.65,null,68948.570000000007,55784.36,22683.59,37449.89,26619.95,27992.28,30489.86,34253.879999999997,29931.97,30039.13,32919.86,30769.11,null,59349.11,44773.07,24292.170000000002,34095.870000000003,14289.28,31652.36,7187.72,55073.630000000005,24232.84,26155.4,-24998.440000000002,0]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,29046.670000000002,861.30000000000007,{"$f":"+F195-G195","v":28185.370000000003},{"$f":"IF(G195<0,IF(H195=0,0,IF(OR(G195=0,F195=0),\"N.M.\",IF(ABS(H195/G195)>=10,\"N.M.\",H195/(-G195)))),IF(H195=0,0,IF(OR(G195=0,F195=0),\"N.M.\",IF(ABS(H195/G195)>=10,\"N.M.\",H195/G195))))","v":"N.M."},null,262126.43,174657.52,{"$f":"+K195-L195","v":87468.91},{"$f":"IF(L195<0,IF(M195=0,0,IF(OR(L195=0,K195=0),\"N.M.\",IF(ABS(M195/L195)>=10,\"N.M.\",M195/(-L195)))),IF(M195=0,0,IF(OR(L195=0,K195=0),\"N.M.\",IF(ABS(M195/L195)>=10,\"N.M.\",M195/L195))))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q195-R195","v":26863.459999999992},{"$f":"IF(R195<0,IF(S195=0,0,IF(OR(R195=0,Q195=0),\"N.M.\",IF(ABS(S195/R195)>=10,\"N.M.\",S195/(-R195)))),IF(S195=0,0,IF(OR(R195=0,Q195=0),\"N.M.\",IF(ABS(S195/R195)>=10,\"N.M.\",S195/R195))))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V195-W195","v":85617.099999999977},{"$f":"IF(W195<0,IF(X195=0,0,IF(OR(W195=0,V195=0),\"N.M.\",IF(ABS(X195/W195)>=10,\"N.M.\",X195/(-W195)))),IF(X195=0,0,IF(OR(W195=0,V195=0),\"N.M.\",IF(ABS(X195/W195)>=10,\"N.M.\",X195/W195))))","v":0.41693574185105764},null,14956.52,null,15476.45,18953.3,11834.380000000001,20186.86,23692,19668.21,19006.8,15004.95,29973.27,861.30000000000007,28697.55,141.55000000000001,null,25544.2,17002.71,28419.13,31279.02,28896.07,28263.510000000002,30018.81,25540.66,18115.650000000001,29046.670000000002,74.540000000000006,0]
["%,V5630000","5630000","Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F196-G196","v":3533.1},{"$f":"IF(G196<0,IF(H196=0,0,IF(OR(G196=0,F196=0),\"N.M.\",IF(ABS(H196/G196)>=10,\"N.M.\",H196/(-G196)))),IF(H196=0,0,IF(OR(G196=0,F196=0),\"N.M.\",IF(ABS(H196/G196)>=10,\"N.M.\",H196/G196))))","v":1.3322096785140607},null,19070.91,25779.43,{"$f":"+K196-L196","v":-6708.52},{"$f":"IF(L196<0,IF(M196=0,0,IF(OR(L196=0,K196=0),\"N.M.\",IF(ABS(M196/L196)>=10,\"N.M.\",M196/(-L196)))),IF(M196=0,0,IF(OR(L196=0,K196=0),\"N.M.\",IF(ABS(M196/L196)>=10,\"N.M.\",M196/L196))))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q196-R196","v":-5514.0599999999995},{"$f":"IF(R196<0,IF(S196=0,0,IF(OR(R196=0,Q196=0),\"N.M.\",IF(ABS(S196/R196)>=10,\"N.M.\",S196/(-R196)))),IF(S196=0,0,IF(OR(R196=0,Q196=0),\"N.M.\",IF(ABS(S196/R196)>=10,\"N.M.\",S196/R196))))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V196-W196","v":-7168.3900000000031},{"$f":"IF(W196<0,IF(X196=0,0,IF(OR(W196=0,V196=0),\"N.M.\",IF(ABS(X196/W196)>=10,\"N.M.\",X196/(-W196)))),IF(X196=0,0,IF(OR(W196=0,V196=0),\"N.M.\",IF(ABS(X196/W196)>=10,\"N.M.\",X196/W196))))","v":-0.25932016810036251},null,807.6,null,1068.23,2437,1918.73,790.76,5563.56,1827.21,640.05000000000007,785.94,13400.01,-2652.06,722.81000000000006,680.9,null,864.88,732.27,1692.6200000000001,904.92000000000007,2268.44,3344.88,3243.07,1857.3400000000001,3281.4500000000003,881.04,54.9,0]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,{"$f":"+F197-G197","v":0},{"$f":"IF(G197<0,IF(H197=0,0,IF(OR(G197=0,F197=0),\"N.M.\",IF(ABS(H197/G197)>=10,\"N.M.\",H197/(-G197)))),IF(H197=0,0,IF(OR(G197=0,F197=0),\"N.M.\",IF(ABS(H197/G197)>=10,\"N.M.\",H197/G197))))","v":0},null,0,15.85,{"$f":"+K197-L197","v":-15.85},{"$f":"IF(L197<0,IF(M197=0,0,IF(OR(L197=0,K197=0),\"N.M.\",IF(ABS(M197/L197)>=10,\"N.M.\",M197/(-L197)))),IF(M197=0,0,IF(OR(L197=0,K197=0),\"N.M.\",IF(ABS(M197/L197)>=10,\"N.M.\",M197/L197))))","v":"N.M."},null,null,0,0,{"$f":"+Q197-R197","v":0},{"$f":"IF(R197<0,IF(S197=0,0,IF(OR(R197=0,Q197=0),\"N.M.\",IF(ABS(S197/R197)>=10,\"N.M.\",S197/(-R197)))),IF(S197=0,0,IF(OR(R197=0,Q197=0),\"N.M.\",IF(ABS(S197/R197)>=10,\"N.M.\",S197/R197))))","v":0},null,0,15.85,{"$f":"+V197-W197","v":-15.85},{"$f":"IF(W197<0,IF(X197=0,0,IF(OR(W197=0,V197=0),\"N.M.\",IF(ABS(X197/W197)>=10,\"N.M.\",X197/(-W197)))),IF(X197=0,0,IF(OR(W197=0,V197=0),\"N.M.\",IF(ABS(X197/W197)>=10,\"N.M.\",X197/W197))))","v":"N.M."},null,0,null,0,0,0,0,0,0,15.85,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6253.5,6175.5,{"$f":"+F198-G198","v":78},{"$f":"IF(G198<0,IF(H198=0,0,IF(OR(G198=0,F198=0),\"N.M.\",IF(ABS(H198/G198)>=10,\"N.M.\",H198/(-G198)))),IF(H198=0,0,IF(OR(G198=0,F198=0),\"N.M.\",IF(ABS(H198/G198)>=10,\"N.M.\",H198/G198))))","v":1.2630556230264756E-2},null,83793,77710.5,{"$f":"+K198-L198","v":6082.5},{"$f":"IF(L198<0,IF(M198=0,0,IF(OR(L198=0,K198=0),\"N.M.\",IF(ABS(M198/L198)>=10,\"N.M.\",M198/(-L198)))),IF(M198=0,0,IF(OR(L198=0,K198=0),\"N.M.\",IF(ABS(M198/L198)>=10,\"N.M.\",M198/L198))))","v":7.8271276082382685E-2},null,null,21783,21390,{"$f":"+Q198-R198","v":393},{"$f":"IF(R198<0,IF(S198=0,0,IF(OR(R198=0,Q198=0),\"N.M.\",IF(ABS(S198/R198)>=10,\"N.M.\",S198/(-R198)))),IF(S198=0,0,IF(OR(R198=0,Q198=0),\"N.M.\",IF(ABS(S198/R198)>=10,\"N.M.\",S198/R198))))","v":1.8373071528751752E-2},null,99372,97296,{"$f":"+V198-W198","v":2076},{"$f":"IF(W198<0,IF(X198=0,0,IF(OR(W198=0,V198=0),\"N.M.\",IF(ABS(X198/W198)>=10,\"N.M.\",X198/(-W198)))),IF(X198=0,0,IF(OR(W198=0,V198=0),\"N.M.\",IF(ABS(X198/W198)>=10,\"N.M.\",X198/W198))))","v":2.1336951159348791E-2},null,8842.5,null,11478,8179.5,6891,6115.5,6693,8349,8614.5,8433,6781.5,6175.5,6622.5,8956.5,null,15075,9775.5,7228.5,6552,6016.5,7993.5,9369,8422.5,7107,6253.5,0,0]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,{"$f":"+F199-G199","v":0},{"$f":"IF(G199<0,IF(H199=0,0,IF(OR(G199=0,F199=0),\"N.M.\",IF(ABS(H199/G199)>=10,\"N.M.\",H199/(-G199)))),IF(H199=0,0,IF(OR(G199=0,F199=0),\"N.M.\",IF(ABS(H199/G199)>=10,\"N.M.\",H199/G199))))","v":0},null,0,0,{"$f":"+K199-L199","v":0},{"$f":"IF(L199<0,IF(M199=0,0,IF(OR(L199=0,K199=0),\"N.M.\",IF(ABS(M199/L199)>=10,\"N.M.\",M199/(-L199)))),IF(M199=0,0,IF(OR(L199=0,K199=0),\"N.M.\",IF(ABS(M199/L199)>=10,\"N.M.\",M199/L199))))","v":0},null,null,0,0,{"$f":"+Q199-R199","v":0},{"$f":"IF(R199<0,IF(S199=0,0,IF(OR(R199=0,Q199=0),\"N.M.\",IF(ABS(S199/R199)>=10,\"N.M.\",S199/(-R199)))),IF(S199=0,0,IF(OR(R199=0,Q199=0),\"N.M.\",IF(ABS(S199/R199)>=10,\"N.M.\",S199/R199))))","v":0},null,0,0,{"$f":"+V199-W199","v":0},{"$f":"IF(W199<0,IF(X199=0,0,IF(OR(W199=0,V199=0),\"N.M.\",IF(ABS(X199/W199)>=10,\"N.M.\",X199/(-W199)))),IF(X199=0,0,IF(OR(W199=0,V199=0),\"N.M.\",IF(ABS(X199/W199)>=10,\"N.M.\",X199/W199))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,71873775.040000007,0]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.55000000002,170512.23,{"$f":"+F200-G200","v":2002.320000000007},{"$f":"IF(G200<0,IF(H200=0,0,IF(OR(G200=0,F200=0),\"N.M.\",IF(ABS(H200/G200)>=10,\"N.M.\",H200/(-G200)))),IF(H200=0,0,IF(OR(G200=0,F200=0),\"N.M.\",IF(ABS(H200/G200)>=10,\"N.M.\",H200/G200))))","v":1.1742969991067543E-2},null,1722531.26,1720423.58,{"$f":"+K200-L200","v":2107.6799999999348},{"$f":"IF(L200<0,IF(M200=0,0,IF(OR(L200=0,K200=0),\"N.M.\",IF(ABS(M200/L200)>=10,\"N.M.\",M200/(-L200)))),IF(M200=0,0,IF(OR(L200=0,K200=0),\"N.M.\",IF(ABS(M200/L200)>=10,\"N.M.\",M200/L200))))","v":1.2250936481583998E-3},null,null,513456.93,511624.59,{"$f":"+Q200-R200","v":1832.3399999999674},{"$f":"IF(R200<0,IF(S200=0,0,IF(OR(R200=0,Q200=0),\"N.M.\",IF(ABS(S200/R200)>=10,\"N.M.\",S200/(-R200)))),IF(S200=0,0,IF(OR(R200=0,Q200=0),\"N.M.\",IF(ABS(S200/R200)>=10,\"N.M.\",S200/R200))))","v":3.5814150371466067E-3},null,2063636.62,1977924.96,{"$f":"+V200-W200","v":85711.660000000149},{"$f":"IF(W200<0,IF(X200=0,0,IF(OR(W200=0,V200=0),\"N.M.\",IF(ABS(X200/W200)>=10,\"N.M.\",X200/(-W200)))),IF(X200=0,0,IF(OR(W200=0,V200=0),\"N.M.\",IF(ABS(X200/W200)>=10,\"N.M.\",X200/W200))))","v":4.3334131341362998E-2},null,108405.78,null,173455.56,173773.47,173081.5,173766.30000000002,173725.86000000002,170484.08000000002,170512.22,170519.23,170593.13,170512.23,170667.06,170438.30000000002,null,167900.46,178658.29,169087.17,173806.15,173770.52,173337.14,172514.6,168427.80000000002,172514.58000000002,172514.55000000002,-172514.61000000002,0]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11322.4,12289.300000000001,{"$f":"+F201-G201","v":-966.90000000000146},{"$f":"IF(G201<0,IF(H201=0,0,IF(OR(G201=0,F201=0),\"N.M.\",IF(ABS(H201/G201)>=10,\"N.M.\",H201/(-G201)))),IF(H201=0,0,IF(OR(G201=0,F201=0),\"N.M.\",IF(ABS(H201/G201)>=10,\"N.M.\",H201/G201))))","v":-7.8678199734728699E-2},null,136845.85,137745.76,{"$f":"+K201-L201","v":-899.91000000000349},{"$f":"IF(L201<0,IF(M201=0,0,IF(OR(L201=0,K201=0),\"N.M.\",IF(ABS(M201/L201)>=10,\"N.M.\",M201/(-L201)))),IF(M201=0,0,IF(OR(L201=0,K201=0),\"N.M.\",IF(ABS(M201/L201)>=10,\"N.M.\",M201/L201))))","v":-6.5331230522086741E-3},null,null,36606.129999999997,39022.200000000004,{"$f":"+Q201-R201","v":-2416.070000000007},{"$f":"IF(R201<0,IF(S201=0,0,IF(OR(R201=0,Q201=0),\"N.M.\",IF(ABS(S201/R201)>=10,\"N.M.\",S201/(-R201)))),IF(S201=0,0,IF(OR(R201=0,Q201=0),\"N.M.\",IF(ABS(S201/R201)>=10,\"N.M.\",S201/R201))))","v":-6.1915268744458456E-2},null,165147.12,129229.73000000001,{"$f":"+V201-W201","v":35917.389999999985},{"$f":"IF(W201<0,IF(X201=0,0,IF(OR(W201=0,V201=0),\"N.M.\",IF(ABS(X201/W201)>=10,\"N.M.\",X201/(-W201)))),IF(X201=0,0,IF(OR(W201=0,V201=0),\"N.M.\",IF(ABS(X201/W201)>=10,\"N.M.\",X201/W201))))","v":0.27793441957976683},null,-4535.4000000000005,null,17805.91,14028.62,13616.74,11770.97,12613.19,13746.02,15142.11,14278.87,12454.03,12289.300000000001,12384.130000000001,15917.140000000001,null,19216.27,14587.66,13698.220000000001,12070.45,11519.97,13654.09,15493.06,13760.82,11522.91,11322.4,-11324.87,0]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,{"$f":"+F202-G202","v":178270.09999999963},{"$f":"IF(G202<0,IF(H202=0,0,IF(OR(G202=0,F202=0),\"N.M.\",IF(ABS(H202/G202)>=10,\"N.M.\",H202/(-G202)))),IF(H202=0,0,IF(OR(G202=0,F202=0),\"N.M.\",IF(ABS(H202/G202)>=10,\"N.M.\",H202/G202))))","v":2.8192737973859135E-2},null,63751108.869999997,62208002.609999999,{"$f":"+K202-L202","v":1543106.2599999979},{"$f":"IF(L202<0,IF(M202=0,0,IF(OR(L202=0,K202=0),\"N.M.\",IF(ABS(M202/L202)>=10,\"N.M.\",M202/(-L202)))),IF(M202=0,0,IF(OR(L202=0,K202=0),\"N.M.\",IF(ABS(M202/L202)>=10,\"N.M.\",M202/L202))))","v":2.4805590844544204E-2},null,null,19293895.760000002,18764863.629999999,{"$f":"+Q202-R202","v":529032.13000000268},{"$f":"IF(R202<0,IF(S202=0,0,IF(OR(R202=0,Q202=0),\"N.M.\",IF(ABS(S202/R202)>=10,\"N.M.\",S202/(-R202)))),IF(S202=0,0,IF(OR(R202=0,Q202=0),\"N.M.\",IF(ABS(S202/R202)>=10,\"N.M.\",S202/R202))))","v":2.8192697822446298E-2},null,76192709.390000001,73944223.549999997,{"$f":"+V202-W202","v":2248485.8400000036},{"$f":"IF(W202<0,IF(X202=0,0,IF(OR(W202=0,V202=0),\"N.M.\",IF(ABS(X202/W202)>=10,\"N.M.\",X202/(-W202)))),IF(X202=0,0,IF(OR(W202=0,V202=0),\"N.M.\",IF(ABS(X202/W202)>=10,\"N.M.\",X202/W202))))","v":3.0407863279267658E-2},null,5964609.1299999999,null,6323262.7699999996,5913412.0600000005,6323263.1100000003,6118337.4100000001,6323263.1100000003,6118337.4100000001,6323263.1100000003,6323263.1100000003,6118337.4100000001,6323263.1100000003,6118337.4100000001,6323263.1100000003,null,6501533.21,5869421.5899999999,6501533.21,6290829.3399999999,6501533.21,6290829.3399999999,6501533.21,6501533.21,6290829.3399999999,6501533.21,-6501533.21,0]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.14,{"$f":"+F203-G203","v":-59398.489999999991},{"$f":"IF(G203<0,IF(H203=0,0,IF(OR(G203=0,F203=0),\"N.M.\",IF(ABS(H203/G203)>=10,\"N.M.\",H203/(-G203)))),IF(H203=0,0,IF(OR(G203=0,F203=0),\"N.M.\",IF(ABS(H203/G203)>=10,\"N.M.\",H203/G203))))","v":-0.1296205160363203},null,3988506.5,4582491.16,{"$f":"+K203-L203","v":-593984.66000000015},{"$f":"IF(L203<0,IF(M203=0,0,IF(OR(L203=0,K203=0),\"N.M.\",IF(ABS(M203/L203)>=10,\"N.M.\",M203/(-L203)))),IF(M203=0,0,IF(OR(L203=0,K203=0),\"N.M.\",IF(ABS(M203/L203)>=10,\"N.M.\",M203/L203))))","v":-0.12962047045170952},null,null,1196551.95,1374747.35,{"$f":"+Q203-R203","v":-178195.40000000014},{"$f":"IF(R203<0,IF(S203=0,0,IF(OR(R203=0,Q203=0),\"N.M.\",IF(ABS(S203/R203)>=10,\"N.M.\",S203/(-R203)))),IF(S203=0,0,IF(OR(R203=0,Q203=0),\"N.M.\",IF(ABS(S203/R203)>=10,\"N.M.\",S203/R203))))","v":-0.12962047171794885},null,4905004.7300000004,5487813.3600000003,{"$f":"+V203-W203","v":-582808.62999999989},{"$f":"IF(W203<0,IF(X203=0,0,IF(OR(W203=0,V203=0),\"N.M.\",IF(ABS(X203/W203)>=10,\"N.M.\",X203/(-W203)))),IF(X203=0,0,IF(OR(W203=0,V203=0),\"N.M.\",IF(ABS(X203/W203)>=10,\"N.M.\",X203/W203))))","v":-0.10620051954536586},null,452661.10000000003,null,458249.12,458249.11,458249.12,458249.11,458249.11,458249.12,458249.12,458249.11,458249.10000000003,458249.14,458249.11,458249.12,null,398850.65,398850.64,398850.66000000003,398850.65,398850.65,398850.65,398850.65,398850.65,398850.65,398850.65,-398850.65,0]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,240243,-150865,{"$f":"+F204-G204","v":391108},{"$f":"IF(G204<0,IF(H204=0,0,IF(OR(G204=0,F204=0),\"N.M.\",IF(ABS(H204/G204)>=10,\"N.M.\",H204/(-G204)))),IF(H204=0,0,IF(OR(G204=0,F204=0),\"N.M.\",IF(ABS(H204/G204)>=10,\"N.M.\",H204/G204))))","v":2.5924369469393165},null,8536005,-3511573,{"$f":"+K204-L204","v":12047578},{"$f":"IF(L204<0,IF(M204=0,0,IF(OR(L204=0,K204=0),\"N.M.\",IF(ABS(M204/L204)>=10,\"N.M.\",M204/(-L204)))),IF(M204=0,0,IF(OR(L204=0,K204=0),\"N.M.\",IF(ABS(M204/L204)>=10,\"N.M.\",M204/L204))))","v":3.4308208885305818},null,null,782198,-446475,{"$f":"+Q204-R204","v":1228673},{"$f":"IF(R204<0,IF(S204=0,0,IF(OR(R204=0,Q204=0),\"N.M.\",IF(ABS(S204/R204)>=10,\"N.M.\",S204/(-R204)))),IF(S204=0,0,IF(OR(R204=0,Q204=0),\"N.M.\",IF(ABS(S204/R204)>=10,\"N.M.\",S204/R204))))","v":2.7519413181029173},null,7224148,-13507156,{"$f":"+V204-W204","v":20731304},{"$f":"IF(W204<0,IF(X204=0,0,IF(OR(W204=0,V204=0),\"N.M.\",IF(ABS(X204/W204)>=10,\"N.M.\",X204/(-W204)))),IF(X204=0,0,IF(OR(W204=0,V204=0),\"N.M.\",IF(ABS(X204/W204)>=10,\"N.M.\",X204/W204))))","v":1.5348385700142946},null,-9994705,null,-5210,1688,-298648,-102991,-316247,-2216889,-126801,-146912,-148698,-150865,-147355,-1164502,null,-147629,-86875,-119381,-117156,-117469,8170676,171641,235247,306708,240243,-2325529,0]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91200.320000000007,72347.680000000008,{"$f":"+F205-G205","v":18852.64},{"$f":"IF(G205<0,IF(H205=0,0,IF(OR(G205=0,F205=0),\"N.M.\",IF(ABS(H205/G205)>=10,\"N.M.\",H205/(-G205)))),IF(H205=0,0,IF(OR(G205=0,F205=0),\"N.M.\",IF(ABS(H205/G205)>=10,\"N.M.\",H205/G205))))","v":0.26058389156362716},null,923402.52,722600.65,{"$f":"+K205-L205","v":200801.87},{"$f":"IF(L205<0,IF(M205=0,0,IF(OR(L205=0,K205=0),\"N.M.\",IF(ABS(M205/L205)>=10,\"N.M.\",M205/(-L205)))),IF(M205=0,0,IF(OR(L205=0,K205=0),\"N.M.\",IF(ABS(M205/L205)>=10,\"N.M.\",M205/L205))))","v":0.27788775169244589},null,null,273101.02,217023.19,{"$f":"+Q205-R205","v":56077.830000000016},{"$f":"IF(R205<0,IF(S205=0,0,IF(OR(R205=0,Q205=0),\"N.M.\",IF(ABS(S205/R205)>=10,\"N.M.\",S205/(-R205)))),IF(S205=0,0,IF(OR(R205=0,Q205=0),\"N.M.\",IF(ABS(S205/R205)>=10,\"N.M.\",S205/R205))))","v":0.25839556593007418},null,1074600.3900000001,843763.43,{"$f":"+V205-W205","v":230836.96000000008},{"$f":"IF(W205<0,IF(X205=0,0,IF(OR(W205=0,V205=0),\"N.M.\",IF(ABS(X205/W205)>=10,\"N.M.\",X205/(-W205)))),IF(X205=0,0,IF(OR(W205=0,V205=0),\"N.M.\",IF(ABS(X205/W205)>=10,\"N.M.\",X205/W205))))","v":0.27358019059915889},null,60604.54,null,72919.290000000008,71425.540000000008,72269.990000000005,72172.400000000009,72270.009999999995,72172.460000000006,72347.77,72425.39,72250.12,72347.680000000008,72250.11,78947.759999999995,null,84543.12,74451.600000000006,127048.53,90871.650000000009,91257.49,90871.66,91257.45,91143.26,90757.440000000002,91200.320000000007,-91200.22,0]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F206-G206","v":581947.49},{"$f":"IF(G206<0,IF(H206=0,0,IF(OR(G206=0,F206=0),\"N.M.\",IF(ABS(H206/G206)>=10,\"N.M.\",H206/(-G206)))),IF(H206=0,0,IF(OR(G206=0,F206=0),\"N.M.\",IF(ABS(H206/G206)>=10,\"N.M.\",H206/G206))))","v":"N.M."},null,7109772,45675.1,{"$f":"+K206-L206","v":7064096.9000000004},{"$f":"IF(L206<0,IF(M206=0,0,IF(OR(L206=0,K206=0),\"N.M.\",IF(ABS(M206/L206)>=10,\"N.M.\",M206/(-L206)))),IF(M206=0,0,IF(OR(L206=0,K206=0),\"N.M.\",IF(ABS(M206/L206)>=10,\"N.M.\",M206/L206))))","v":"N.M."},null,null,1759545,13702.53,{"$f":"+Q206-R206","v":1745842.47},{"$f":"IF(R206<0,IF(S206=0,0,IF(OR(R206=0,Q206=0),\"N.M.\",IF(ABS(S206/R206)>=10,\"N.M.\",S206/(-R206)))),IF(S206=0,0,IF(OR(R206=0,Q206=0),\"N.M.\",IF(ABS(S206/R206)>=10,\"N.M.\",S206/R206))))","v":"N.M."},null,7118905.0199999996,-722656.60000000009,{"$f":"+V206-W206","v":7841561.6199999992},{"$f":"IF(W206<0,IF(X206=0,0,IF(OR(W206=0,V206=0),\"N.M.\",IF(ABS(X206/W206)>=10,\"N.M.\",X206/(-W206)))),IF(X206=0,0,IF(OR(W206=0,V206=0),\"N.M.\",IF(ABS(X206/W206)>=10,\"N.M.\",X206/W206))))","v":"N.M."},null,-875762.35,null,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4567.51,4565.51,null,793952,793952,793952,793952,793952,793952,586515,586515,586515,586515,0,0]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,0,0,{"$f":"+F207-G207","v":0},{"$f":"IF(G207<0,IF(H207=0,0,IF(OR(G207=0,F207=0),\"N.M.\",IF(ABS(H207/G207)>=10,\"N.M.\",H207/(-G207)))),IF(H207=0,0,IF(OR(G207=0,F207=0),\"N.M.\",IF(ABS(H207/G207)>=10,\"N.M.\",H207/G207))))","v":0},null,-15726307,0,{"$f":"+K207-L207","v":-15726307},{"$f":"IF(L207<0,IF(M207=0,0,IF(OR(L207=0,K207=0),\"N.M.\",IF(ABS(M207/L207)>=10,\"N.M.\",M207/(-L207)))),IF(M207=0,0,IF(OR(L207=0,K207=0),\"N.M.\",IF(ABS(M207/L207)>=10,\"N.M.\",M207/L207))))","v":"N.M."},null,null,-15726307,0,{"$f":"+Q207-R207","v":-15726307},{"$f":"IF(R207<0,IF(S207=0,0,IF(OR(R207=0,Q207=0),\"N.M.\",IF(ABS(S207/R207)>=10,\"N.M.\",S207/(-R207)))),IF(S207=0,0,IF(OR(R207=0,Q207=0),\"N.M.\",IF(ABS(S207/R207)>=10,\"N.M.\",S207/R207))))","v":"N.M."},null,-15726307,0,{"$f":"+V207-W207","v":-15726307},{"$f":"IF(W207<0,IF(X207=0,0,IF(OR(W207=0,V207=0),\"N.M.\",IF(ABS(X207/W207)>=10,\"N.M.\",X207/(-W207)))),IF(X207=0,0,IF(OR(W207=0,V207=0),\"N.M.\",IF(ABS(X207/W207)>=10,\"N.M.\",X207/W207))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-15726307,0,0,0]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,93127.41,65165.32,{"$f":"+F208-G208","v":27962.090000000004},{"$f":"IF(G208<0,IF(H208=0,0,IF(OR(G208=0,F208=0),\"N.M.\",IF(ABS(H208/G208)>=10,\"N.M.\",H208/(-G208)))),IF(H208=0,0,IF(OR(G208=0,F208=0),\"N.M.\",IF(ABS(H208/G208)>=10,\"N.M.\",H208/G208))))","v":0.42909464727557545},null,774800.92,1035582.87,{"$f":"+K208-L208","v":-260781.94999999995},{"$f":"IF(L208<0,IF(M208=0,0,IF(OR(L208=0,K208=0),\"N.M.\",IF(ABS(M208/L208)>=10,\"N.M.\",M208/(-L208)))),IF(M208=0,0,IF(OR(L208=0,K208=0),\"N.M.\",IF(ABS(M208/L208)>=10,\"N.M.\",M208/L208))))","v":-0.25182142110944722},null,null,285104.05,185078.32,{"$f":"+Q208-R208","v":100025.72999999998},{"$f":"IF(R208<0,IF(S208=0,0,IF(OR(R208=0,Q208=0),\"N.M.\",IF(ABS(S208/R208)>=10,\"N.M.\",S208/(-R208)))),IF(S208=0,0,IF(OR(R208=0,Q208=0),\"N.M.\",IF(ABS(S208/R208)>=10,\"N.M.\",S208/R208))))","v":0.5404508210361969},null,934272.35000000009,1041591.82,{"$f":"+V208-W208","v":-107319.46999999986},{"$f":"IF(W208<0,IF(X208=0,0,IF(OR(W208=0,V208=0),\"N.M.\",IF(ABS(X208/W208)>=10,\"N.M.\",X208/(-W208)))),IF(X208=0,0,IF(OR(W208=0,V208=0),\"N.M.\",IF(ABS(X208/W208)>=10,\"N.M.\",X208/W208))))","v":-0.10303409448818431},null,-78573.25,null,174796.82,56092.65,51714.340000000004,49411.67,51892.200000000004,423275.98,43320.89,73885.69,46027.31,65165.32,46055.69,113415.74,null,43287.71,68253.070000000007,58513.68,76585.19,44850.23,250785.13,-52578.14,104293.39,87683.25,93127.41,2.2800000000000002,0]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F209-G209","v":0},{"$f":"IF(G209<0,IF(H209=0,0,IF(OR(G209=0,F209=0),\"N.M.\",IF(ABS(H209/G209)>=10,\"N.M.\",H209/(-G209)))),IF(H209=0,0,IF(OR(G209=0,F209=0),\"N.M.\",IF(ABS(H209/G209)>=10,\"N.M.\",H209/G209))))","v":0},null,0,1248885.1499999999,{"$f":"+K209-L209","v":-1248885.1499999999},{"$f":"IF(L209<0,IF(M209=0,0,IF(OR(L209=0,K209=0),\"N.M.\",IF(ABS(M209/L209)>=10,\"N.M.\",M209/(-L209)))),IF(M209=0,0,IF(OR(L209=0,K209=0),\"N.M.\",IF(ABS(M209/L209)>=10,\"N.M.\",M209/L209))))","v":"N.M."},null,null,0,0,{"$f":"+Q209-R209","v":0},{"$f":"IF(R209<0,IF(S209=0,0,IF(OR(R209=0,Q209=0),\"N.M.\",IF(ABS(S209/R209)>=10,\"N.M.\",S209/(-R209)))),IF(S209=0,0,IF(OR(R209=0,Q209=0),\"N.M.\",IF(ABS(S209/R209)>=10,\"N.M.\",S209/R209))))","v":0},null,0,493607.84999999986,{"$f":"+V209-W209","v":-493607.84999999986},{"$f":"IF(W209<0,IF(X209=0,0,IF(OR(W209=0,V209=0),\"N.M.\",IF(ABS(X209/W209)>=10,\"N.M.\",X209/(-W209)))),IF(X209=0,0,IF(OR(W209=0,V209=0),\"N.M.\",IF(ABS(X209/W209)>=10,\"N.M.\",X209/W209))))","v":"N.M."},null,436193.52,null,1248885.1499999999,-1897846.05,1897846.05,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,264.04000000000002,258.13,{"$f":"+F210-G210","v":5.910000000000025},{"$f":"IF(G210<0,IF(H210=0,0,IF(OR(G210=0,F210=0),\"N.M.\",IF(ABS(H210/G210)>=10,\"N.M.\",H210/(-G210)))),IF(H210=0,0,IF(OR(G210=0,F210=0),\"N.M.\",IF(ABS(H210/G210)>=10,\"N.M.\",H210/G210))))","v":2.2895440282028532E-2},null,2844.43,2875.28,{"$f":"+K210-L210","v":-30.850000000000364},{"$f":"IF(L210<0,IF(M210=0,0,IF(OR(L210=0,K210=0),\"N.M.\",IF(ABS(M210/L210)>=10,\"N.M.\",M210/(-L210)))),IF(M210=0,0,IF(OR(L210=0,K210=0),\"N.M.\",IF(ABS(M210/L210)>=10,\"N.M.\",M210/L210))))","v":-1.0729389833338097E-2},null,null,772.41,765.88,{"$f":"+Q210-R210","v":6.5299999999999727},{"$f":"IF(R210<0,IF(S210=0,0,IF(OR(R210=0,Q210=0),\"N.M.\",IF(ABS(S210/R210)>=10,\"N.M.\",S210/(-R210)))),IF(S210=0,0,IF(OR(R210=0,Q210=0),\"N.M.\",IF(ABS(S210/R210)>=10,\"N.M.\",S210/R210))))","v":8.5261398652530067E-3},null,3505.8599999999997,3569.3500000000004,{"$f":"+V210-W210","v":-63.490000000000691},{"$f":"IF(W210<0,IF(X210=0,0,IF(OR(W210=0,V210=0),\"N.M.\",IF(ABS(X210/W210)>=10,\"N.M.\",X210/(-W210)))),IF(X210=0,0,IF(OR(W210=0,V210=0),\"N.M.\",IF(ABS(X210/W210)>=10,\"N.M.\",X210/W210))))","v":-1.7787552355471074E-2},null,313.49,null,277.68,358.63,334.24,321.63,292.8,239.28,285.14,262.8,244.95000000000002,258.13,255.81,405.62,null,268.33,363.53000000000003,278.08,277.29000000000002,277.29000000000002,355.43,252.07,257.31,251.06,264.04000000000002,0,0]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F211-G211","v":0},{"$f":"IF(G211<0,IF(H211=0,0,IF(OR(G211=0,F211=0),\"N.M.\",IF(ABS(H211/G211)>=10,\"N.M.\",H211/(-G211)))),IF(H211=0,0,IF(OR(G211=0,F211=0),\"N.M.\",IF(ABS(H211/G211)>=10,\"N.M.\",H211/G211))))","v":0},null,1880.19,0,{"$f":"+K211-L211","v":1880.19},{"$f":"IF(L211<0,IF(M211=0,0,IF(OR(L211=0,K211=0),\"N.M.\",IF(ABS(M211/L211)>=10,\"N.M.\",M211/(-L211)))),IF(M211=0,0,IF(OR(L211=0,K211=0),\"N.M.\",IF(ABS(M211/L211)>=10,\"N.M.\",M211/L211))))","v":"N.M."},null,null,1630.19,0,{"$f":"+Q211-R211","v":1630.19},{"$f":"IF(R211<0,IF(S211=0,0,IF(OR(R211=0,Q211=0),\"N.M.\",IF(ABS(S211/R211)>=10,\"N.M.\",S211/(-R211)))),IF(S211=0,0,IF(OR(R211=0,Q211=0),\"N.M.\",IF(ABS(S211/R211)>=10,\"N.M.\",S211/R211))))","v":"N.M."},null,1880.19,0,{"$f":"+V211-W211","v":1880.19},{"$f":"IF(W211<0,IF(X211=0,0,IF(OR(W211=0,V211=0),\"N.M.\",IF(ABS(X211/W211)>=10,\"N.M.\",X211/(-W211)))),IF(X211=0,0,IF(OR(W211=0,V211=0),\"N.M.\",IF(ABS(X211/W211)>=10,\"N.M.\",X211/W211))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,250,0,0,0,0,0,1630.19,0,0,0]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F212-G212","v":0},{"$f":"IF(G212<0,IF(H212=0,0,IF(OR(G212=0,F212=0),\"N.M.\",IF(ABS(H212/G212)>=10,\"N.M.\",H212/(-G212)))),IF(H212=0,0,IF(OR(G212=0,F212=0),\"N.M.\",IF(ABS(H212/G212)>=10,\"N.M.\",H212/G212))))","v":0},null,0,0,{"$f":"+K212-L212","v":0},{"$f":"IF(L212<0,IF(M212=0,0,IF(OR(L212=0,K212=0),\"N.M.\",IF(ABS(M212/L212)>=10,\"N.M.\",M212/(-L212)))),IF(M212=0,0,IF(OR(L212=0,K212=0),\"N.M.\",IF(ABS(M212/L212)>=10,\"N.M.\",M212/L212))))","v":0},null,null,0,0,{"$f":"+Q212-R212","v":0},{"$f":"IF(R212<0,IF(S212=0,0,IF(OR(R212=0,Q212=0),\"N.M.\",IF(ABS(S212/R212)>=10,\"N.M.\",S212/(-R212)))),IF(S212=0,0,IF(OR(R212=0,Q212=0),\"N.M.\",IF(ABS(S212/R212)>=10,\"N.M.\",S212/R212))))","v":0},null,0,0,{"$f":"+V212-W212","v":0},{"$f":"IF(W212<0,IF(X212=0,0,IF(OR(W212=0,V212=0),\"N.M.\",IF(ABS(X212/W212)>=10,\"N.M.\",X212/(-W212)))),IF(X212=0,0,IF(OR(W212=0,V212=0),\"N.M.\",IF(ABS(X212/W212)>=10,\"N.M.\",X212/W212))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,340036.05,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N560-567",null,"Transmission Operations",null,null,8542828.7800000012,7293626.6399999997,{"$f":"+F213-G213","v":1249202.1400000015},{"$f":"IF(G213<0,IF(H213=0,0,IF(OR(G213=0,F213=0),\"N.M.\",IF(ABS(H213/G213)>=10,\"N.M.\",H213/(-G213)))),IF(H213=0,0,IF(OR(G213=0,F213=0),\"N.M.\",IF(ABS(H213/G213)>=10,\"N.M.\",H213/G213))))","v":0.17127311304215614},null,75728897.819999993,72244294.700000003,{"$f":"+K213-L213","v":3484603.1199999899},{"$f":"IF(L213<0,IF(M213=0,0,IF(OR(L213=0,K213=0),\"N.M.\",IF(ABS(M213/L213)>=10,\"N.M.\",M213/(-L213)))),IF(M213=0,0,IF(OR(L213=0,K213=0),\"N.M.\",IF(ABS(M213/L213)>=10,\"N.M.\",M213/L213))))","v":4.8233609788427896E-2},null,null,9760124.8900000025,21849364.660000004,{"$f":"+Q213-R213","v":-12089239.770000001},{"$f":"IF(R213<0,IF(S213=0,0,IF(OR(R213=0,Q213=0),\"N.M.\",IF(ABS(S213/R213)>=10,\"N.M.\",S213/(-R213)))),IF(S213=0,0,IF(OR(R213=0,Q213=0),\"N.M.\",IF(ABS(S213/R213)>=10,\"N.M.\",S213/R213))))","v":-0.55329937314525091},null,89115586.219999999,74441384.88000001,{"$f":"+V213-W213","v":14674201.339999989},{"$f":"IF(W213<0,IF(X213=0,0,IF(OR(W213=0,V213=0),\"N.M.\",IF(ABS(X213/W213)>=10,\"N.M.\",X213/(-W213)))),IF(X213=0,0,IF(OR(W213=0,V213=0),\"N.M.\",IF(ABS(X213/W213)>=10,\"N.M.\",X213/W213))))","v":0.19712423893852721},null,-3559201.3900000006,null,9015506.5399999991,5210200.080000001,9067490,7215798.9900000002,7170956.2700000005,5401294.0300000003,7313684.129999999,7395032.2400000002,7160705.7799999993,7293626.6399999997,7089624.1600000011,6297064.2400000002,null,8391016.9100000001,7758402.21,8323222.3899999997,8255972.1600000011,8253836.290000001,16640535.460000001,8345787.5100000026,8559516.9800000023,-7342220.8699999992,8542828.7800000012,62590424.140000001,0]
[]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,7096.63,2931.51,{"$f":"+F215-G215","v":4165.12},{"$f":"IF(G215<0,IF(H215=0,0,IF(OR(G215=0,F215=0),\"N.M.\",IF(ABS(H215/G215)>=10,\"N.M.\",H215/(-G215)))),IF(H215=0,0,IF(OR(G215=0,F215=0),\"N.M.\",IF(ABS(H215/G215)>=10,\"N.M.\",H215/G215))))","v":1.420810435577569},null,70024.59,60359.9,{"$f":"+K215-L215","v":9664.6899999999951},{"$f":"IF(L215<0,IF(M215=0,0,IF(OR(L215=0,K215=0),\"N.M.\",IF(ABS(M215/L215)>=10,\"N.M.\",M215/(-L215)))),IF(M215=0,0,IF(OR(L215=0,K215=0),\"N.M.\",IF(ABS(M215/L215)>=10,\"N.M.\",M215/L215))))","v":0.1601177271665459},null,null,31307.760000000002,16412.88,{"$f":"+Q215-R215","v":14894.880000000001},{"$f":"IF(R215<0,IF(S215=0,0,IF(OR(R215=0,Q215=0),\"N.M.\",IF(ABS(S215/R215)>=10,\"N.M.\",S215/(-R215)))),IF(S215=0,0,IF(OR(R215=0,Q215=0),\"N.M.\",IF(ABS(S215/R215)>=10,\"N.M.\",S215/R215))))","v":0.90751166157310603},null,81479.89,64838.41,{"$f":"+V215-W215","v":16641.479999999996},{"$f":"IF(W215<0,IF(X215=0,0,IF(OR(W215=0,V215=0),\"N.M.\",IF(ABS(X215/W215)>=10,\"N.M.\",X215/(-W215)))),IF(X215=0,0,IF(OR(W215=0,V215=0),\"N.M.\",IF(ABS(X215/W215)>=10,\"N.M.\",X215/W215))))","v":0.25666082804929974},null,774.26,null,3045.9500000000003,8122.2300000000005,1816.04,6544.22,2751.9900000000002,9983.3700000000008,11683.22,10189.780000000001,3291.59,2931.51,3642.67,7812.63,null,6761.1900000000005,7074.43,2192.08,4530.45,5431,7744.2300000000005,4983.45,18902.240000000002,5308.89,7096.63,-8096.9000000000005,0]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,77560.36,78792.97,{"$f":"+F216-G216","v":-1232.6100000000006},{"$f":"IF(G216<0,IF(H216=0,0,IF(OR(G216=0,F216=0),\"N.M.\",IF(ABS(H216/G216)>=10,\"N.M.\",H216/(-G216)))),IF(H216=0,0,IF(OR(G216=0,F216=0),\"N.M.\",IF(ABS(H216/G216)>=10,\"N.M.\",H216/G216))))","v":-1.5643654503694943E-2},null,1064855.3999999999,1158817.01,{"$f":"+K216-L216","v":-93961.610000000102},{"$f":"IF(L216<0,IF(M216=0,0,IF(OR(L216=0,K216=0),\"N.M.\",IF(ABS(M216/L216)>=10,\"N.M.\",M216/(-L216)))),IF(M216=0,0,IF(OR(L216=0,K216=0),\"N.M.\",IF(ABS(M216/L216)>=10,\"N.M.\",M216/L216))))","v":-8.1084079012613136E-2},null,null,344320.26,309176.47000000003,{"$f":"+Q216-R216","v":35143.789999999979},{"$f":"IF(R216<0,IF(S216=0,0,IF(OR(R216=0,Q216=0),\"N.M.\",IF(ABS(S216/R216)>=10,\"N.M.\",S216/(-R216)))),IF(S216=0,0,IF(OR(R216=0,Q216=0),\"N.M.\",IF(ABS(S216/R216)>=10,\"N.M.\",S216/R216))))","v":0.11366903179921801},null,1277216.99,1268307.92,{"$f":"+V216-W216","v":8909.0700000000652},{"$f":"IF(W216<0,IF(X216=0,0,IF(OR(W216=0,V216=0),\"N.M.\",IF(ABS(X216/W216)>=10,\"N.M.\",X216/(-W216)))),IF(X216=0,0,IF(OR(W216=0,V216=0),\"N.M.\",IF(ABS(X216/W216)>=10,\"N.M.\",X216/W216))))","v":7.0243746487052335E-3},null,52761.64,null,329649.67,3267.27,89771.62,126774.7,83306.350000000006,99270.1,117600.83,124874.94,105508.56,78792.97,103357.23,109004.36,null,158273.45000000001,149555.78,80954.13,101728.7,94620.05,81406.89,53996.14,162453.75,104306.15000000001,77560.36,-68452.639999999999,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N575-576",null,"Regional Market Expense",null,null,84656.99,81724.479999999996,{"$f":"+F217-G217","v":2932.5100000000093},{"$f":"IF(G217<0,IF(H217=0,0,IF(OR(G217=0,F217=0),\"N.M.\",IF(ABS(H217/G217)>=10,\"N.M.\",H217/(-G217)))),IF(H217=0,0,IF(OR(G217=0,F217=0),\"N.M.\",IF(ABS(H217/G217)>=10,\"N.M.\",H217/G217))))","v":3.5882883561938965E-2},null,1134879.99,1219176.9099999999,{"$f":"+K217-L217","v":-84296.919999999925},{"$f":"IF(L217<0,IF(M217=0,0,IF(OR(L217=0,K217=0),\"N.M.\",IF(ABS(M217/L217)>=10,\"N.M.\",M217/(-L217)))),IF(M217=0,0,IF(OR(L217=0,K217=0),\"N.M.\",IF(ABS(M217/L217)>=10,\"N.M.\",M217/L217))))","v":-6.9142484005869115E-2},null,null,375628.02,325589.35000000003,{"$f":"+Q217-R217","v":50038.669999999984},{"$f":"IF(R217<0,IF(S217=0,0,IF(OR(R217=0,Q217=0),\"N.M.\",IF(ABS(S217/R217)>=10,\"N.M.\",S217/(-R217)))),IF(S217=0,0,IF(OR(R217=0,Q217=0),\"N.M.\",IF(ABS(S217/R217)>=10,\"N.M.\",S217/R217))))","v":0.15368644582508603},null,1358696.88,1333146.33,{"$f":"+V217-W217","v":25550.549999999814},{"$f":"IF(W217<0,IF(X217=0,0,IF(OR(W217=0,V217=0),\"N.M.\",IF(ABS(X217/W217)>=10,\"N.M.\",X217/(-W217)))),IF(X217=0,0,IF(OR(W217=0,V217=0),\"N.M.\",IF(ABS(X217/W217)>=10,\"N.M.\",X217/W217))))","v":1.9165600523387265E-2},null,53535.9,null,332695.62,11389.5,91587.659999999989,133318.91999999998,86058.340000000011,109253.47,129284.05,135064.72,108800.15,81724.479999999996,106999.9,116816.99,null,165034.64000000001,156630.21,83146.210000000006,106259.15,100051.05,89151.12,58979.59,181355.99,109615.04000000001,84656.99,-76549.539999999994,0]
[]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,1.83,0,{"$f":"+F219-G219","v":1.83},{"$f":"IF(G219<0,IF(H219=0,0,IF(OR(G219=0,F219=0),\"N.M.\",IF(ABS(H219/G219)>=10,\"N.M.\",H219/(-G219)))),IF(H219=0,0,IF(OR(G219=0,F219=0),\"N.M.\",IF(ABS(H219/G219)>=10,\"N.M.\",H219/G219))))","v":"N.M."},null,1.83,0,{"$f":"+K219-L219","v":1.83},{"$f":"IF(L219<0,IF(M219=0,0,IF(OR(L219=0,K219=0),\"N.M.\",IF(ABS(M219/L219)>=10,\"N.M.\",M219/(-L219)))),IF(M219=0,0,IF(OR(L219=0,K219=0),\"N.M.\",IF(ABS(M219/L219)>=10,\"N.M.\",M219/L219))))","v":"N.M."},null,null,1.83,0,{"$f":"+Q219-R219","v":1.83},null,null,1.83,0,{"$f":"+V219-W219","v":1.83},{"$f":"IF(W219<0,IF(X219=0,0,IF(OR(W219=0,V219=0),\"N.M.\",IF(ABS(X219/W219)>=10,\"N.M.\",X219/(-W219)))),IF(X219=0,0,IF(OR(W219=0,V219=0),\"N.M.\",IF(ABS(X219/W219)>=10,\"N.M.\",X219/W219))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,1.83,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,{"$f":"+F220-G220","v":0},{"$f":"IF(G220<0,IF(H220=0,0,IF(OR(G220=0,F220=0),\"N.M.\",IF(ABS(H220/G220)>=10,\"N.M.\",H220/(-G220)))),IF(H220=0,0,IF(OR(G220=0,F220=0),\"N.M.\",IF(ABS(H220/G220)>=10,\"N.M.\",H220/G220))))","v":0},null,0,0,{"$f":"+K220-L220","v":0},{"$f":"IF(L220<0,IF(M220=0,0,IF(OR(L220=0,K220=0),\"N.M.\",IF(ABS(M220/L220)>=10,\"N.M.\",M220/(-L220)))),IF(M220=0,0,IF(OR(L220=0,K220=0),\"N.M.\",IF(ABS(M220/L220)>=10,\"N.M.\",M220/L220))))","v":0},null,null,-4.0999999999999996,0,{"$f":"+Q220-R220","v":-4.0999999999999996},null,null,0,0,{"$f":"+V220-W220","v":0},{"$f":"IF(W220<0,IF(X220=0,0,IF(OR(W220=0,V220=0),\"N.M.\",IF(ABS(X220/W220)>=10,\"N.M.\",X220/(-W220)))),IF(X220=0,0,IF(OR(W220=0,V220=0),\"N.M.\",IF(ABS(X220/W220)>=10,\"N.M.\",X220/W220))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,12.84,-12.84,3.77,0.33,-4.0999999999999996,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5771-5775",null,"Energy Storage Operation Expense",null,null,1.83,0,{"$f":"+F221-G221","v":1.83},{"$f":"IF(G221<0,IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/(-G221)))),IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/G221))))","v":"N.M."},null,1.83,0,{"$f":"+K221-L221","v":1.83},{"$f":"IF(L221<0,IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/(-L221)))),IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/L221))))","v":"N.M."},null,null,-2.2699999999999996,0,{"$f":"+Q221-R221","v":-2.2699999999999996},null,null,1.83,0,{"$f":"+V221-W221","v":1.83},{"$f":"IF(W221<0,IF(X221=0,0,IF(OR(W221=0,V221=0),\"N.M.\",IF(ABS(X221/W221)>=10,\"N.M.\",X221/(-W221)))),IF(X221=0,0,IF(OR(W221=0,V221=0),\"N.M.\",IF(ABS(X221/W221)>=10,\"N.M.\",X221/W221))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,12.84,-12.84,3.77,0.33,-4.0999999999999996,0,1.83,0,0]
[]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-56595.32,-28852.799999999999,{"$f":"+F223-G223","v":-27742.52},{"$f":"IF(G223<0,IF(H223=0,0,IF(OR(G223=0,F223=0),\"N.M.\",IF(ABS(H223/G223)>=10,\"N.M.\",H223/(-G223)))),IF(H223=0,0,IF(OR(G223=0,F223=0),\"N.M.\",IF(ABS(H223/G223)>=10,\"N.M.\",H223/G223))))","v":-0.96151915931902632},null,745568.26,837181.5,{"$f":"+K223-L223","v":-91613.239999999991},{"$f":"IF(L223<0,IF(M223=0,0,IF(OR(L223=0,K223=0),\"N.M.\",IF(ABS(M223/L223)>=10,\"N.M.\",M223/(-L223)))),IF(M223=0,0,IF(OR(L223=0,K223=0),\"N.M.\",IF(ABS(M223/L223)>=10,\"N.M.\",M223/L223))))","v":-0.10943055956205433},null,null,-61725.87,50165.01,{"$f":"+Q223-R223","v":-111890.88},{"$f":"IF(R223<0,IF(S223=0,0,IF(OR(R223=0,Q223=0),\"N.M.\",IF(ABS(S223/R223)>=10,\"N.M.\",S223/(-R223)))),IF(S223=0,0,IF(OR(R223=0,Q223=0),\"N.M.\",IF(ABS(S223/R223)>=10,\"N.M.\",S223/R223))))","v":-2.2304566469736575},null,1101317.8400000001,1007398.17,{"$f":"+V223-W223","v":93919.670000000042},{"$f":"IF(W223<0,IF(X223=0,0,IF(OR(W223=0,V223=0),\"N.M.\",IF(ABS(X223/W223)>=10,\"N.M.\",X223/(-W223)))),IF(X223=0,0,IF(OR(W223=0,V223=0),\"N.M.\",IF(ABS(X223/W223)>=10,\"N.M.\",X223/W223))))","v":9.3229939061731701E-2},null,134290.13,null,-26037.62,65478.6,-49682.8,227275.03,296542.68,-79757.59,353198.19,-91730.23,170748.04,-28852.799999999999,127675.83,228073.75,null,-27859.279999999999,259916.83000000002,250455.52000000002,85589.78,204283.14,188720.03,-153811.89000000001,-4457.3500000000004,-673.2,-56595.32,-683382.1,0]
["%,V5810000","5810000","Load Dispatching",null,null,108.7,36.61,{"$f":"+F224-G224","v":72.09},{"$f":"IF(G224<0,IF(H224=0,0,IF(OR(G224=0,F224=0),\"N.M.\",IF(ABS(H224/G224)>=10,\"N.M.\",H224/(-G224)))),IF(H224=0,0,IF(OR(G224=0,F224=0),\"N.M.\",IF(ABS(H224/G224)>=10,\"N.M.\",H224/G224))))","v":1.96913411636165},null,2643.84,996.48,{"$f":"+K224-L224","v":1647.3600000000001},{"$f":"IF(L224<0,IF(M224=0,0,IF(OR(L224=0,K224=0),\"N.M.\",IF(ABS(M224/L224)>=10,\"N.M.\",M224/(-L224)))),IF(M224=0,0,IF(OR(L224=0,K224=0),\"N.M.\",IF(ABS(M224/L224)>=10,\"N.M.\",M224/L224))))","v":1.6531791907514453},null,null,229.59,996.48,{"$f":"+Q224-R224","v":-766.89},{"$f":"IF(R224<0,IF(S224=0,0,IF(OR(R224=0,Q224=0),\"N.M.\",IF(ABS(S224/R224)>=10,\"N.M.\",S224/(-R224)))),IF(S224=0,0,IF(OR(R224=0,Q224=0),\"N.M.\",IF(ABS(S224/R224)>=10,\"N.M.\",S224/R224))))","v":-0.7695989884393063},null,2695.4300000000003,1516.74,{"$f":"+V224-W224","v":1178.6900000000003},{"$f":"IF(W224<0,IF(X224=0,0,IF(OR(W224=0,V224=0),\"N.M.\",IF(ABS(X224/W224)>=10,\"N.M.\",X224/(-W224)))),IF(X224=0,0,IF(OR(W224=0,V224=0),\"N.M.\",IF(ABS(X224/W224)>=10,\"N.M.\",X224/W224))))","v":0.77712066669303925},null,450.52,null,26.310000000000002,-14.120000000000001,2.2600000000000002,2.6,-5.68,-11.370000000000001,0,527.4,432.47,36.61,0,51.59,null,78.67,110.11,117.53,419.97,1100.74,587.23,0,0,120.89,108.7,43.17,0]
["%,V5820000","5820000","Station Expenses",null,null,44668.78,25715.65,{"$f":"+F225-G225","v":18953.129999999997},{"$f":"IF(G225<0,IF(H225=0,0,IF(OR(G225=0,F225=0),\"N.M.\",IF(ABS(H225/G225)>=10,\"N.M.\",H225/(-G225)))),IF(H225=0,0,IF(OR(G225=0,F225=0),\"N.M.\",IF(ABS(H225/G225)>=10,\"N.M.\",H225/G225))))","v":0.73702706328636436},null,318179.98,314133.69,{"$f":"+K225-L225","v":4046.289999999979},{"$f":"IF(L225<0,IF(M225=0,0,IF(OR(L225=0,K225=0),\"N.M.\",IF(ABS(M225/L225)>=10,\"N.M.\",M225/(-L225)))),IF(M225=0,0,IF(OR(L225=0,K225=0),\"N.M.\",IF(ABS(M225/L225)>=10,\"N.M.\",M225/L225))))","v":1.288078970453624E-2},null,null,124225.96,21370.959999999999,{"$f":"+Q225-R225","v":102855},{"$f":"IF(R225<0,IF(S225=0,0,IF(OR(R225=0,Q225=0),\"N.M.\",IF(ABS(S225/R225)>=10,\"N.M.\",S225/(-R225)))),IF(S225=0,0,IF(OR(R225=0,Q225=0),\"N.M.\",IF(ABS(S225/R225)>=10,\"N.M.\",S225/R225))))","v":4.8128394793682645},null,391474.85,378559.74,{"$f":"+V225-W225","v":12915.109999999986},{"$f":"IF(W225<0,IF(X225=0,0,IF(OR(W225=0,V225=0),\"N.M.\",IF(ABS(X225/W225)>=10,\"N.M.\",X225/(-W225)))),IF(X225=0,0,IF(OR(W225=0,V225=0),\"N.M.\",IF(ABS(X225/W225)>=10,\"N.M.\",X225/W225))))","v":3.4116438266784489E-2},null,26685.9,null,21781.37,25595.7,31553.280000000002,30502.86,39264.340000000004,25480.850000000002,118584.33,-47399.06,43054.37,25715.65,42962.6,30332.27,null,19031.36,44340.39,17424.900000000001,32495.32,18002.68,35364.840000000004,27294.53,40688.97,38868.21,44668.78,0,0]
["%,V5830000","5830000","Overhead Line Expenses",null,null,125719.3,-30936.93,{"$f":"+F226-G226","v":156656.23000000001},{"$f":"IF(G226<0,IF(H226=0,0,IF(OR(G226=0,F226=0),\"N.M.\",IF(ABS(H226/G226)>=10,\"N.M.\",H226/(-G226)))),IF(H226=0,0,IF(OR(G226=0,F226=0),\"N.M.\",IF(ABS(H226/G226)>=10,\"N.M.\",H226/G226))))","v":5.0637290125426153},null,1019532.77,219894.39,{"$f":"+K226-L226","v":799638.38},{"$f":"IF(L226<0,IF(M226=0,0,IF(OR(L226=0,K226=0),\"N.M.\",IF(ABS(M226/L226)>=10,\"N.M.\",M226/(-L226)))),IF(M226=0,0,IF(OR(L226=0,K226=0),\"N.M.\",IF(ABS(M226/L226)>=10,\"N.M.\",M226/L226))))","v":3.6364655778621726},null,null,298949.59000000003,47422.1,{"$f":"+Q226-R226","v":251527.49000000002},{"$f":"IF(R226<0,IF(S226=0,0,IF(OR(R226=0,Q226=0),\"N.M.\",IF(ABS(S226/R226)>=10,\"N.M.\",S226/(-R226)))),IF(S226=0,0,IF(OR(R226=0,Q226=0),\"N.M.\",IF(ABS(S226/R226)>=10,\"N.M.\",S226/R226))))","v":5.304014162173333},null,1081586.26,318236.87,{"$f":"+V226-W226","v":763349.39},{"$f":"IF(W226<0,IF(X226=0,0,IF(OR(W226=0,V226=0),\"N.M.\",IF(ABS(X226/W226)>=10,\"N.M.\",X226/(-W226)))),IF(X226=0,0,IF(OR(W226=0,V226=0),\"N.M.\",IF(ABS(X226/W226)>=10,\"N.M.\",X226/W226))))","v":2.3986830627136322},null,40880.340000000004,null,6482.92,65524.270000000004,32329.41,4891.1000000000004,40579.270000000004,807.94,21857.38,37086.14,41272.89,-30936.93,47653.340000000004,14400.15,null,81851.87,137166.35,178697.1,67282.720000000001,126467.99,74396.83,54720.32,69487.3,103742.99,125719.3,-16134.52,0]
["%,V5840000","5840000","Underground Line Expenses",null,null,16246.26,36249.79,{"$f":"+F227-G227","v":-20003.53},{"$f":"IF(G227<0,IF(H227=0,0,IF(OR(G227=0,F227=0),\"N.M.\",IF(ABS(H227/G227)>=10,\"N.M.\",H227/(-G227)))),IF(H227=0,0,IF(OR(G227=0,F227=0),\"N.M.\",IF(ABS(H227/G227)>=10,\"N.M.\",H227/G227))))","v":-0.55182471401903288},null,323204.84000000003,292084.53999999998,{"$f":"+K227-L227","v":31120.300000000047},{"$f":"IF(L227<0,IF(M227=0,0,IF(OR(L227=0,K227=0),\"N.M.\",IF(ABS(M227/L227)>=10,\"N.M.\",M227/(-L227)))),IF(M227=0,0,IF(OR(L227=0,K227=0),\"N.M.\",IF(ABS(M227/L227)>=10,\"N.M.\",M227/L227))))","v":0.10654552274488766},null,null,73573.81,93888.98,{"$f":"+Q227-R227","v":-20315.169999999998},{"$f":"IF(R227<0,IF(S227=0,0,IF(OR(R227=0,Q227=0),\"N.M.\",IF(ABS(S227/R227)>=10,\"N.M.\",S227/(-R227)))),IF(S227=0,0,IF(OR(R227=0,Q227=0),\"N.M.\",IF(ABS(S227/R227)>=10,\"N.M.\",S227/R227))))","v":-0.2163743817432035},null,357863.41000000003,345347.55,{"$f":"+V227-W227","v":12515.860000000044},{"$f":"IF(W227<0,IF(X227=0,0,IF(OR(W227=0,V227=0),\"N.M.\",IF(ABS(X227/W227)>=10,\"N.M.\",X227/(-W227)))),IF(X227=0,0,IF(OR(W227=0,V227=0),\"N.M.\",IF(ABS(X227/W227)>=10,\"N.M.\",X227/W227))))","v":3.6241345855790912E-2},null,17313.13,null,27968.58,28849.61,10019.98,39142.54,33878.870000000003,32914.270000000004,25421.71,26525.040000000001,31114.15,36249.79,18151.350000000002,16507.22,null,31577.87,35047.71,23454.62,48212.959999999999,37663.68,33918.879999999997,39755.31,18170.84,39156.71,16246.26,0,0]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,648.26,7036.58,{"$f":"+F228-G228","v":-6388.32},{"$f":"IF(G228<0,IF(H228=0,0,IF(OR(G228=0,F228=0),\"N.M.\",IF(ABS(H228/G228)>=10,\"N.M.\",H228/(-G228)))),IF(H228=0,0,IF(OR(G228=0,F228=0),\"N.M.\",IF(ABS(H228/G228)>=10,\"N.M.\",H228/G228))))","v":-0.90787285868987488},null,18025.46,32206.560000000001,{"$f":"+K228-L228","v":-14181.100000000002},{"$f":"IF(L228<0,IF(M228=0,0,IF(OR(L228=0,K228=0),\"N.M.\",IF(ABS(M228/L228)>=10,\"N.M.\",M228/(-L228)))),IF(M228=0,0,IF(OR(L228=0,K228=0),\"N.M.\",IF(ABS(M228/L228)>=10,\"N.M.\",M228/L228))))","v":-0.44031712793915284},null,null,5199.22,10225.69,{"$f":"+Q228-R228","v":-5026.47},{"$f":"IF(R228<0,IF(S228=0,0,IF(OR(R228=0,Q228=0),\"N.M.\",IF(ABS(S228/R228)>=10,\"N.M.\",S228/(-R228)))),IF(S228=0,0,IF(OR(R228=0,Q228=0),\"N.M.\",IF(ABS(S228/R228)>=10,\"N.M.\",S228/R228))))","v":-0.49155313724550614},null,26064.93,36225.360000000001,{"$f":"+V228-W228","v":-10160.43},{"$f":"IF(W228<0,IF(X228=0,0,IF(OR(W228=0,V228=0),\"N.M.\",IF(ABS(X228/W228)>=10,\"N.M.\",X228/(-W228)))),IF(X228=0,0,IF(OR(W228=0,V228=0),\"N.M.\",IF(ABS(X228/W228)>=10,\"N.M.\",X228/W228))))","v":-0.28047837205758619},null,2848.33,null,6330.41,2869.07,1997.1100000000001,1160.46,2753.43,1226.1300000000001,5644.26,1081.05,2108.06,7036.58,144.65,7894.8200000000006,null,1742.33,695.43000000000006,-10.950000000000001,1492.41,3843.41,2718.7000000000003,2344.91,1505.19,3045.77,648.26,37.56,0]
["%,V5860000","5860000","Meter Expenses",null,null,113949,54585.85,{"$f":"+F229-G229","v":59363.15},{"$f":"IF(G229<0,IF(H229=0,0,IF(OR(G229=0,F229=0),\"N.M.\",IF(ABS(H229/G229)>=10,\"N.M.\",H229/(-G229)))),IF(H229=0,0,IF(OR(G229=0,F229=0),\"N.M.\",IF(ABS(H229/G229)>=10,\"N.M.\",H229/G229))))","v":1.0875190182070995},null,1153643.03,1162200.6299999999,{"$f":"+K229-L229","v":-8557.5999999998603},{"$f":"IF(L229<0,IF(M229=0,0,IF(OR(L229=0,K229=0),\"N.M.\",IF(ABS(M229/L229)>=10,\"N.M.\",M229/(-L229)))),IF(M229=0,0,IF(OR(L229=0,K229=0),\"N.M.\",IF(ABS(M229/L229)>=10,\"N.M.\",M229/L229))))","v":-7.3632725530357532E-3},null,null,309136.19,302120.09000000003,{"$f":"+Q229-R229","v":7016.0999999999767},{"$f":"IF(R229<0,IF(S229=0,0,IF(OR(R229=0,Q229=0),\"N.M.\",IF(ABS(S229/R229)>=10,\"N.M.\",S229/(-R229)))),IF(S229=0,0,IF(OR(R229=0,Q229=0),\"N.M.\",IF(ABS(S229/R229)>=10,\"N.M.\",S229/R229))))","v":2.3222884648286635E-2},null,1344877.1600000001,1345451.14,{"$f":"+V229-W229","v":-573.97999999974854},{"$f":"IF(W229<0,IF(X229=0,0,IF(OR(W229=0,V229=0),\"N.M.\",IF(ABS(X229/W229)>=10,\"N.M.\",X229/(-W229)))),IF(X229=0,0,IF(OR(W229=0,V229=0),\"N.M.\",IF(ABS(X229/W229)>=10,\"N.M.\",X229/W229))))","v":-4.2660783653559401E-4},null,95372.040000000008,null,105506.81,145768.05000000002,142775.92000000001,107948.3,148740.47,96268.67,113072.32000000001,149338.70000000001,98195.540000000008,54585.85,113669.33,77564.800000000003,null,74030.95,127798.18000000001,82762.38,105498.79000000001,123265.90000000001,104288.19,226862.45,99319.96,95867.23,113949,-13446.51,0]
["%,V5870000","5870000","Customer Installations Exp",null,null,23112.65,9004.34,{"$f":"+F230-G230","v":14108.310000000001},{"$f":"IF(G230<0,IF(H230=0,0,IF(OR(G230=0,F230=0),\"N.M.\",IF(ABS(H230/G230)>=10,\"N.M.\",H230/(-G230)))),IF(H230=0,0,IF(OR(G230=0,F230=0),\"N.M.\",IF(ABS(H230/G230)>=10,\"N.M.\",H230/G230))))","v":1.5668344376156389},null,166933.43,160080.65,{"$f":"+K230-L230","v":6852.7799999999988},{"$f":"IF(L230<0,IF(M230=0,0,IF(OR(L230=0,K230=0),\"N.M.\",IF(ABS(M230/L230)>=10,\"N.M.\",M230/(-L230)))),IF(M230=0,0,IF(OR(L230=0,K230=0),\"N.M.\",IF(ABS(M230/L230)>=10,\"N.M.\",M230/L230))))","v":4.2808296942822253E-2},null,null,61530.700000000004,33418.379999999997,{"$f":"+Q230-R230","v":28112.320000000007},{"$f":"IF(R230<0,IF(S230=0,0,IF(OR(R230=0,Q230=0),\"N.M.\",IF(ABS(S230/R230)>=10,\"N.M.\",S230/(-R230)))),IF(S230=0,0,IF(OR(R230=0,Q230=0),\"N.M.\",IF(ABS(S230/R230)>=10,\"N.M.\",S230/R230))))","v":0.8412233028650703},null,198808.5,195330.95,{"$f":"+V230-W230","v":3477.5499999999884},{"$f":"IF(W230<0,IF(X230=0,0,IF(OR(W230=0,V230=0),\"N.M.\",IF(ABS(X230/W230)>=10,\"N.M.\",X230/(-W230)))),IF(X230=0,0,IF(OR(W230=0,V230=0),\"N.M.\",IF(ABS(X230/W230)>=10,\"N.M.\",X230/W230))))","v":1.7803374222057428E-2},null,17911.11,null,16418.05,21743.13,17805.04,21572.57,22160.350000000002,13152.1,13811.03,12664.1,11749.94,9004.34,16738.93,15136.14,null,9974.07,14532.89,11523.08,18746.560000000001,12064.960000000001,16502.64,22058.53,13648.2,24769.850000000002,23112.65,-2375.25,0]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,225863.823,240983.51,{"$f":"+F231-G231","v":-15119.687000000005},{"$f":"IF(G231<0,IF(H231=0,0,IF(OR(G231=0,F231=0),\"N.M.\",IF(ABS(H231/G231)>=10,\"N.M.\",H231/(-G231)))),IF(H231=0,0,IF(OR(G231=0,F231=0),\"N.M.\",IF(ABS(H231/G231)>=10,\"N.M.\",H231/G231))))","v":-6.2741583438634466E-2},null,2542081.0419999999,5359411.8899999997,{"$f":"+K231-L231","v":-2817330.8479999998},{"$f":"IF(L231<0,IF(M231=0,0,IF(OR(L231=0,K231=0),\"N.M.\",IF(ABS(M231/L231)>=10,\"N.M.\",M231/(-L231)))),IF(M231=0,0,IF(OR(L231=0,K231=0),\"N.M.\",IF(ABS(M231/L231)>=10,\"N.M.\",M231/L231))))","v":-0.52567910543632423},null,null,741586.00300000003,885340.01,{"$f":"+Q231-R231","v":-143754.00699999998},{"$f":"IF(R231<0,IF(S231=0,0,IF(OR(R231=0,Q231=0),\"N.M.\",IF(ABS(S231/R231)>=10,\"N.M.\",S231/(-R231)))),IF(S231=0,0,IF(OR(R231=0,Q231=0),\"N.M.\",IF(ABS(S231/R231)>=10,\"N.M.\",S231/R231))))","v":-0.16237152435932495},null,3468492.4419999998,5832825.0199999996,{"$f":"+V231-W231","v":-2364332.5779999997},{"$f":"IF(W231<0,IF(X231=0,0,IF(OR(W231=0,V231=0),\"N.M.\",IF(ABS(X231/W231)>=10,\"N.M.\",X231/(-W231)))),IF(X231=0,0,IF(OR(W231=0,V231=0),\"N.M.\",IF(ABS(X231/W231)>=10,\"N.M.\",X231/W231))))","v":-0.40534947815046918},null,119543.22,null,497000.78,215982.11000000002,408140.89,252490.26,341792.89,2478898.7400000002,279766.21000000002,428607.8,215748.7,240983.51,289835.21000000002,636576.19000000006,null,61915.56,254890.329,310788.06,299234.55,280165.53999999998,731405.32000000007,-137904.32000000001,288538.07,227184.11000000002,225863.823,-18762.59,0]
["%,V5890001","5890001","Rents - Nonassociated",null,null,75299.87,135019.13,{"$f":"+F232-G232","v":-59719.260000000009},{"$f":"IF(G232<0,IF(H232=0,0,IF(OR(G232=0,F232=0),\"N.M.\",IF(ABS(H232/G232)>=10,\"N.M.\",H232/(-G232)))),IF(H232=0,0,IF(OR(G232=0,F232=0),\"N.M.\",IF(ABS(H232/G232)>=10,\"N.M.\",H232/G232))))","v":-0.44230221302714667},null,859607.88,816097.74,{"$f":"+K232-L232","v":43510.140000000014},{"$f":"IF(L232<0,IF(M232=0,0,IF(OR(L232=0,K232=0),\"N.M.\",IF(ABS(M232/L232)>=10,\"N.M.\",M232/(-L232)))),IF(M232=0,0,IF(OR(L232=0,K232=0),\"N.M.\",IF(ABS(M232/L232)>=10,\"N.M.\",M232/L232))))","v":5.3314863976954542E-2},null,null,228232.94,293524.17,{"$f":"+Q232-R232","v":-65291.229999999981},{"$f":"IF(R232<0,IF(S232=0,0,IF(OR(R232=0,Q232=0),\"N.M.\",IF(ABS(S232/R232)>=10,\"N.M.\",S232/(-R232)))),IF(S232=0,0,IF(OR(R232=0,Q232=0),\"N.M.\",IF(ABS(S232/R232)>=10,\"N.M.\",S232/R232))))","v":-0.22243902435700605},null,1028620.98,899764.8,{"$f":"+V232-W232","v":128856.17999999993},{"$f":"IF(W232<0,IF(X232=0,0,IF(OR(W232=0,V232=0),\"N.M.\",IF(ABS(X232/W232)>=10,\"N.M.\",X232/(-W232)))),IF(X232=0,0,IF(OR(W232=0,V232=0),\"N.M.\",IF(ABS(X232/W232)>=10,\"N.M.\",X232/W232))))","v":0.14321095913065274},null,53662.6,null,83345.13,77124.83,77124.83,78266.83,77148.83,55976.75,73586.37,74246.62,84258.42,135019.13,91249.26,77763.839999999997,null,156603.75,74350.880000000005,74980.44,75658.150000000009,75080.84,97623.790000000008,77077.09,76475.650000000009,76457.42,75299.87,0,0]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,{"$f":"+F233-G233","v":-416.92599999999993},{"$f":"IF(G233<0,IF(H233=0,0,IF(OR(G233=0,F233=0),\"N.M.\",IF(ABS(H233/G233)>=10,\"N.M.\",H233/(-G233)))),IF(H233=0,0,IF(OR(G233=0,F233=0),\"N.M.\",IF(ABS(H233/G233)>=10,\"N.M.\",H233/G233))))","v":-0.28786472789538364},null,55707.89,60350.62,{"$f":"+K233-L233","v":-4642.7300000000032},{"$f":"IF(L233<0,IF(M233=0,0,IF(OR(L233=0,K233=0),\"N.M.\",IF(ABS(M233/L233)>=10,\"N.M.\",M233/(-L233)))),IF(M233=0,0,IF(OR(L233=0,K233=0),\"N.M.\",IF(ABS(M233/L233)>=10,\"N.M.\",M233/L233))))","v":-7.692928423933347E-2},null,null,3094.2420000000002,4345.0200000000004,{"$f":"+Q233-R233","v":-1250.7780000000002},{"$f":"IF(R233<0,IF(S233=0,0,IF(OR(R233=0,Q233=0),\"N.M.\",IF(ABS(S233/R233)>=10,\"N.M.\",S233/(-R233)))),IF(S233=0,0,IF(OR(R233=0,Q233=0),\"N.M.\",IF(ABS(S233/R233)>=10,\"N.M.\",S233/R233))))","v":-0.2878647278953837},null,58604.57,135539.4,{"$f":"+V233-W233","v":-76934.829999999987},{"$f":"IF(W233<0,IF(X233=0,0,IF(OR(W233=0,V233=0),\"N.M.\",IF(ABS(X233/W233)>=10,\"N.M.\",X233/(-W233)))),IF(X233=0,0,IF(OR(W233=0,V233=0),\"N.M.\",IF(ABS(X233/W233)>=10,\"N.M.\",X233/W233))))","v":-0.56761967368897892},null,37594.39,null,29297,1448.34,1448.34,19466.900000000001,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,1448.34,null,1031.414,1031.414,1031.414,1031.414,42245.663999999997,5210.9140000000007,1031.414,1031.414,1031.414,1031.414,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N580-589",null,"Distribution Expense",null,null,570052.73699999996,450290.07,{"$f":"+F234-G234","v":119762.66699999996},{"$f":"IF(G234<0,IF(H234=0,0,IF(OR(G234=0,F234=0),\"N.M.\",IF(ABS(H234/G234)>=10,\"N.M.\",H234/(-G234)))),IF(H234=0,0,IF(OR(G234=0,F234=0),\"N.M.\",IF(ABS(H234/G234)>=10,\"N.M.\",H234/G234))))","v":0.26596781714506817},null,7205128.4219999993,9254638.6899999995,{"$f":"+K234-L234","v":-2049510.2680000002},{"$f":"IF(L234<0,IF(M234=0,0,IF(OR(L234=0,K234=0),\"N.M.\",IF(ABS(M234/L234)>=10,\"N.M.\",M234/(-L234)))),IF(M234=0,0,IF(OR(L234=0,K234=0),\"N.M.\",IF(ABS(M234/L234)>=10,\"N.M.\",M234/L234))))","v":-0.22145762105381558},null,null,1784032.375,1742816.8900000001,{"$f":"+Q234-R234","v":41215.48499999987},{"$f":"IF(R234<0,IF(S234=0,0,IF(OR(R234=0,Q234=0),\"N.M.\",IF(ABS(S234/R234)>=10,\"N.M.\",S234/(-R234)))),IF(S234=0,0,IF(OR(R234=0,Q234=0),\"N.M.\",IF(ABS(S234/R234)>=10,\"N.M.\",S234/R234))))","v":2.3648775288148526E-2},null,9060406.3720000014,10496195.739999998,{"$f":"+V234-W234","v":-1435789.367999997},{"$f":"IF(W234<0,IF(X234=0,0,IF(OR(W234=0,V234=0),\"N.M.\",IF(ABS(X234/W234)>=10,\"N.M.\",X234/(-W234)))),IF(X234=0,0,IF(OR(W234=0,V234=0),\"N.M.\",IF(ABS(X234/W234)>=10,\"N.M.\",X234/W234))))","v":-0.1367914055307049},null,546551.71,null,768119.74,650369.59,673514.26,782719.45,1004303.7899999999,2626404.83,1006390.1399999999,592395.9,700130.92,450290.07,749528.84,1105749.1100000001,null,409978.56400000001,949880.51300000015,951224.09399999992,735662.62400000007,924184.54399999999,1290737.3640000003,159428.34399999998,604408.24400000006,609571.39399999997,570052.73699999996,-734020.23999999987,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N814-826,N871-881",null,"Gas Operations",null,null,0,0,{"$f":"+F236-G236","v":0},{"$f":"IF(G236<0,IF(H236=0,0,IF(OR(G236=0,F236=0),\"N.M.\",IF(ABS(H236/G236)>=10,\"N.M.\",H236/(-G236)))),IF(H236=0,0,IF(OR(G236=0,F236=0),\"N.M.\",IF(ABS(H236/G236)>=10,\"N.M.\",H236/G236))))","v":0},null,0,0,{"$f":"+K236-L236","v":0},{"$f":"IF(L236<0,IF(M236=0,0,IF(OR(L236=0,K236=0),\"N.M.\",IF(ABS(M236/L236)>=10,\"N.M.\",M236/(-L236)))),IF(M236=0,0,IF(OR(L236=0,K236=0),\"N.M.\",IF(ABS(M236/L236)>=10,\"N.M.\",M236/L236))))","v":0},null,null,0,0,{"$f":"+Q236-R236","v":0},{"$f":"IF(R236<0,IF(S236=0,0,IF(OR(R236=0,Q236=0),\"N.M.\",IF(ABS(S236/R236)>=10,\"N.M.\",S236/(-R236)))),IF(S236=0,0,IF(OR(R236=0,Q236=0),\"N.M.\",IF(ABS(S236/R236)>=10,\"N.M.\",S236/R236))))","v":0},null,0,0,{"$f":"+V236-W236","v":0},{"$f":"IF(W236<0,IF(X236=0,0,IF(OR(W236=0,V236=0),\"N.M.\",IF(ABS(X236/W236)>=10,\"N.M.\",X236/(-W236)))),IF(X236=0,0,IF(OR(W236=0,V236=0),\"N.M.\",IF(ABS(X236/W236)>=10,\"N.M.\",X236/W236))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,2371.6799999999998,2077.3000000000002,{"$f":"+F238-G238","v":294.37999999999965},{"$f":"IF(G238<0,IF(H238=0,0,IF(OR(G238=0,F238=0),\"N.M.\",IF(ABS(H238/G238)>=10,\"N.M.\",H238/(-G238)))),IF(H238=0,0,IF(OR(G238=0,F238=0),\"N.M.\",IF(ABS(H238/G238)>=10,\"N.M.\",H238/G238))))","v":0.14171280026958052},null,18947,9858.7199999999993,{"$f":"+K238-L238","v":9088.2800000000007},{"$f":"IF(L238<0,IF(M238=0,0,IF(OR(L238=0,K238=0),\"N.M.\",IF(ABS(M238/L238)>=10,\"N.M.\",M238/(-L238)))),IF(M238=0,0,IF(OR(L238=0,K238=0),\"N.M.\",IF(ABS(M238/L238)>=10,\"N.M.\",M238/L238))))","v":0.9218519239820181},null,null,5660.39,4947.84,{"$f":"+Q238-R238","v":712.55000000000018},{"$f":"IF(R238<0,IF(S238=0,0,IF(OR(R238=0,Q238=0),\"N.M.\",IF(ABS(S238/R238)>=10,\"N.M.\",S238/(-R238)))),IF(S238=0,0,IF(OR(R238=0,Q238=0),\"N.M.\",IF(ABS(S238/R238)>=10,\"N.M.\",S238/R238))))","v":0.14401233669641705},null,22628.45,10978.22,{"$f":"+V238-W238","v":11650.230000000001},{"$f":"IF(W238<0,IF(X238=0,0,IF(OR(W238=0,V238=0),\"N.M.\",IF(ABS(X238/W238)>=10,\"N.M.\",X238/(-W238)))),IF(X238=0,0,IF(OR(W238=0,V238=0),\"N.M.\",IF(ABS(X238/W238)>=10,\"N.M.\",X238/W238))))","v":1.0612130199613419},null,360.94,null,751.23,835.06000000000006,505.36,885.92000000000007,571.82000000000005,514.23,847.26,890.41,1980.13,2077.3000000000002,1782.27,1899.18,null,1501.06,2275.79,2613.66,2016.54,1328.03,1714.6200000000001,1836.91,1570.42,1718.29,2371.6799999999998,0,0]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1003.3000000000001,2196.48,{"$f":"+F239-G239","v":-1193.1799999999998},{"$f":"IF(G239<0,IF(H239=0,0,IF(OR(G239=0,F239=0),\"N.M.\",IF(ABS(H239/G239)>=10,\"N.M.\",H239/(-G239)))),IF(H239=0,0,IF(OR(G239=0,F239=0),\"N.M.\",IF(ABS(H239/G239)>=10,\"N.M.\",H239/G239))))","v":-0.54322370337995329},null,29299.46,31175.43,{"$f":"+K239-L239","v":-1875.9700000000012},{"$f":"IF(L239<0,IF(M239=0,0,IF(OR(L239=0,K239=0),\"N.M.\",IF(ABS(M239/L239)>=10,\"N.M.\",M239/(-L239)))),IF(M239=0,0,IF(OR(L239=0,K239=0),\"N.M.\",IF(ABS(M239/L239)>=10,\"N.M.\",M239/L239))))","v":-6.0174631111744127E-2},null,null,4431.99,9211.9600000000009,{"$f":"+Q239-R239","v":-4779.9700000000012},{"$f":"IF(R239<0,IF(S239=0,0,IF(OR(R239=0,Q239=0),\"N.M.\",IF(ABS(S239/R239)>=10,\"N.M.\",S239/(-R239)))),IF(S239=0,0,IF(OR(R239=0,Q239=0),\"N.M.\",IF(ABS(S239/R239)>=10,\"N.M.\",S239/R239))))","v":-0.51888740289797186},null,25455.14,36606.410000000003,{"$f":"+V239-W239","v":-11151.270000000004},{"$f":"IF(W239<0,IF(X239=0,0,IF(OR(W239=0,V239=0),\"N.M.\",IF(ABS(X239/W239)>=10,\"N.M.\",X239/(-W239)))),IF(X239=0,0,IF(OR(W239=0,V239=0),\"N.M.\",IF(ABS(X239/W239)>=10,\"N.M.\",X239/W239))))","v":-0.30462615700365053},null,4346.87,null,-3683.59,2423.16,11225.72,2335.56,6695.66,-2947.44,5914.4000000000005,3802.33,3213.15,2196.48,1925,-5769.32,null,737.53,1589.16,1831.0900000000001,17475.21,1810.55,448.73,975.2,1536.92,1891.77,1003.3000000000001,-48.13,0]
["%,V9020002","9020002","Meter Reading - Regular",null,null,55248.08,19648.12,{"$f":"+F240-G240","v":35599.960000000006},{"$f":"IF(G240<0,IF(H240=0,0,IF(OR(G240=0,F240=0),\"N.M.\",IF(ABS(H240/G240)>=10,\"N.M.\",H240/(-G240)))),IF(H240=0,0,IF(OR(G240=0,F240=0),\"N.M.\",IF(ABS(H240/G240)>=10,\"N.M.\",H240/G240))))","v":1.8118761489648887},null,370702.02,246750.04,{"$f":"+K240-L240","v":123951.98000000001},{"$f":"IF(L240<0,IF(M240=0,0,IF(OR(L240=0,K240=0),\"N.M.\",IF(ABS(M240/L240)>=10,\"N.M.\",M240/(-L240)))),IF(M240=0,0,IF(OR(L240=0,K240=0),\"N.M.\",IF(ABS(M240/L240)>=10,\"N.M.\",M240/L240))))","v":0.50233823670302147},null,null,120379.5,66031.540000000008,{"$f":"+Q240-R240","v":54347.959999999992},{"$f":"IF(R240<0,IF(S240=0,0,IF(OR(R240=0,Q240=0),\"N.M.\",IF(ABS(S240/R240)>=10,\"N.M.\",S240/(-R240)))),IF(S240=0,0,IF(OR(R240=0,Q240=0),\"N.M.\",IF(ABS(S240/R240)>=10,\"N.M.\",S240/R240))))","v":0.82306061618432624},null,420324.33,295891.20000000001,{"$f":"+V240-W240","v":124433.13},{"$f":"IF(W240<0,IF(X240=0,0,IF(OR(W240=0,V240=0),\"N.M.\",IF(ABS(X240/W240)>=10,\"N.M.\",X240/(-W240)))),IF(X240=0,0,IF(OR(W240=0,V240=0),\"N.M.\",IF(ABS(X240/W240)>=10,\"N.M.\",X240/W240))))","v":0.42053677162416453},null,25881.96,null,34478.43,23351.279999999999,26160.66,21402.62,28179.61,18243.73,28902.170000000002,23370.02,23013.4,19648.12,25961.18,23661.13,null,28337.190000000002,28731.7,34058.14,36976.99,37157.19,37451.78,47609.53,33682.97,31448.45,55248.08,-5938.96,0]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2644.7000000000003,548.29,{"$f":"+F241-G241","v":2096.4100000000003},{"$f":"IF(G241<0,IF(H241=0,0,IF(OR(G241=0,F241=0),\"N.M.\",IF(ABS(H241/G241)>=10,\"N.M.\",H241/(-G241)))),IF(H241=0,0,IF(OR(G241=0,F241=0),\"N.M.\",IF(ABS(H241/G241)>=10,\"N.M.\",H241/G241))))","v":3.8235422860165249},null,24784.82,21928.799999999999,{"$f":"+K241-L241","v":2856.0200000000004},{"$f":"IF(L241<0,IF(M241=0,0,IF(OR(L241=0,K241=0),\"N.M.\",IF(ABS(M241/L241)>=10,\"N.M.\",M241/(-L241)))),IF(M241=0,0,IF(OR(L241=0,K241=0),\"N.M.\",IF(ABS(M241/L241)>=10,\"N.M.\",M241/L241))))","v":0.13024059684068442},null,null,6702,2909.68,{"$f":"+Q241-R241","v":3792.32},{"$f":"IF(R241<0,IF(S241=0,0,IF(OR(R241=0,Q241=0),\"N.M.\",IF(ABS(S241/R241)>=10,\"N.M.\",S241/(-R241)))),IF(S241=0,0,IF(OR(R241=0,Q241=0),\"N.M.\",IF(ABS(S241/R241)>=10,\"N.M.\",S241/R241))))","v":1.303346072420335},null,26083.45,30158.19,{"$f":"+V241-W241","v":-4074.739999999998},{"$f":"IF(W241<0,IF(X241=0,0,IF(OR(W241=0,V241=0),\"N.M.\",IF(ABS(X241/W241)>=10,\"N.M.\",X241/(-W241)))),IF(X241=0,0,IF(OR(W241=0,V241=0),\"N.M.\",IF(ABS(X241/W241)>=10,\"N.M.\",X241/W241))))","v":-0.13511221993097058},null,4131.2,null,4250.24,4472.4800000000005,5196.08,3279.19,643.80000000000007,836.12,341.21,1734.44,626.95000000000005,548.29,429.90000000000003,868.73,null,2822.52,2651.58,2531.92,2244.83,2356.85,2233.08,3242.04,1913.64,2143.66,2644.7000000000003,0,0]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,32927.020000000004,24664.37,{"$f":"+F242-G242","v":8262.6500000000051},{"$f":"IF(G242<0,IF(H242=0,0,IF(OR(G242=0,F242=0),\"N.M.\",IF(ABS(H242/G242)>=10,\"N.M.\",H242/(-G242)))),IF(H242=0,0,IF(OR(G242=0,F242=0),\"N.M.\",IF(ABS(H242/G242)>=10,\"N.M.\",H242/G242))))","v":0.33500348883835285},null,308722.40000000002,260048.19,{"$f":"+K242-L242","v":48674.210000000021},{"$f":"IF(L242<0,IF(M242=0,0,IF(OR(L242=0,K242=0),\"N.M.\",IF(ABS(M242/L242)>=10,\"N.M.\",M242/(-L242)))),IF(M242=0,0,IF(OR(L242=0,K242=0),\"N.M.\",IF(ABS(M242/L242)>=10,\"N.M.\",M242/L242))))","v":0.18717380805457642},null,null,95292.05,81867.430000000008,{"$f":"+Q242-R242","v":13424.619999999995},{"$f":"IF(R242<0,IF(S242=0,0,IF(OR(R242=0,Q242=0),\"N.M.\",IF(ABS(S242/R242)>=10,\"N.M.\",S242/(-R242)))),IF(S242=0,0,IF(OR(R242=0,Q242=0),\"N.M.\",IF(ABS(S242/R242)>=10,\"N.M.\",S242/R242))))","v":0.16397998569150141},null,356819.76,301652.15000000002,{"$f":"+V242-W242","v":55167.609999999986},{"$f":"IF(W242<0,IF(X242=0,0,IF(OR(W242=0,V242=0),\"N.M.\",IF(ABS(X242/W242)>=10,\"N.M.\",X242/(-W242)))),IF(X242=0,0,IF(OR(W242=0,V242=0),\"N.M.\",IF(ABS(X242/W242)>=10,\"N.M.\",X242/W242))))","v":0.18288485595080287},null,19363.63,null,25404.03,27914.420000000002,24828.11,27063.88,22572.03,25117.260000000002,25281.03,28697.200000000001,28505.86,24664.37,24543.58,23553.78,null,28307.82,31604.54,28742.400000000001,32454.350000000002,27637.93,30940.5,33742.81,31397.8,30967.23,32927.020000000004,0,0]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,258765.01,237530.21,{"$f":"+F243-G243","v":21234.800000000017},{"$f":"IF(G243<0,IF(H243=0,0,IF(OR(G243=0,F243=0),\"N.M.\",IF(ABS(H243/G243)>=10,\"N.M.\",H243/(-G243)))),IF(H243=0,0,IF(OR(G243=0,F243=0),\"N.M.\",IF(ABS(H243/G243)>=10,\"N.M.\",H243/G243))))","v":8.9398312745145203E-2},null,2296915.5499999998,2434401.83,{"$f":"+K243-L243","v":-137486.28000000026},{"$f":"IF(L243<0,IF(M243=0,0,IF(OR(L243=0,K243=0),\"N.M.\",IF(ABS(M243/L243)>=10,\"N.M.\",M243/(-L243)))),IF(M243=0,0,IF(OR(L243=0,K243=0),\"N.M.\",IF(ABS(M243/L243)>=10,\"N.M.\",M243/L243))))","v":-5.6476411702336034E-2},null,null,683417.31,670537.1,{"$f":"+Q243-R243","v":12880.210000000079},{"$f":"IF(R243<0,IF(S243=0,0,IF(OR(R243=0,Q243=0),\"N.M.\",IF(ABS(S243/R243)>=10,\"N.M.\",S243/(-R243)))),IF(S243=0,0,IF(OR(R243=0,Q243=0),\"N.M.\",IF(ABS(S243/R243)>=10,\"N.M.\",S243/R243))))","v":1.9208795456657178E-2},null,2707279.26,2841822.52,{"$f":"+V243-W243","v":-134543.26000000024},{"$f":"IF(W243<0,IF(X243=0,0,IF(OR(W243=0,V243=0),\"N.M.\",IF(ABS(X243/W243)>=10,\"N.M.\",X243/(-W243)))),IF(X243=0,0,IF(OR(W243=0,V243=0),\"N.M.\",IF(ABS(X243/W243)>=10,\"N.M.\",X243/W243))))","v":-4.7344005142164983E-2},null,201948.09,null,212930.79,273720.67,230973.77000000002,233178.7,268728.81,337841.09,206490.9,215302.5,217704.39,237530.21,211368.91,198994.80000000002,null,230682.32,228377.5,244087.79,209897.15,229078.43,209993.97,261381.08000000002,210507.01,214145.29,258765.01,-2072.5700000000002,0]
["%,V9030002","9030002","Manual Billing",null,null,805.89,424.33,{"$f":"+F244-G244","v":381.56},{"$f":"IF(G244<0,IF(H244=0,0,IF(OR(G244=0,F244=0),\"N.M.\",IF(ABS(H244/G244)>=10,\"N.M.\",H244/(-G244)))),IF(H244=0,0,IF(OR(G244=0,F244=0),\"N.M.\",IF(ABS(H244/G244)>=10,\"N.M.\",H244/G244))))","v":0.89920580680131035},null,7417,8198.77,{"$f":"+K244-L244","v":-781.77000000000044},{"$f":"IF(L244<0,IF(M244=0,0,IF(OR(L244=0,K244=0),\"N.M.\",IF(ABS(M244/L244)>=10,\"N.M.\",M244/(-L244)))),IF(M244=0,0,IF(OR(L244=0,K244=0),\"N.M.\",IF(ABS(M244/L244)>=10,\"N.M.\",M244/L244))))","v":-9.5352107694202964E-2},null,null,2411.9500000000003,1342.93,{"$f":"+Q244-R244","v":1069.0200000000002},{"$f":"IF(R244<0,IF(S244=0,0,IF(OR(R244=0,Q244=0),\"N.M.\",IF(ABS(S244/R244)>=10,\"N.M.\",S244/(-R244)))),IF(S244=0,0,IF(OR(R244=0,Q244=0),\"N.M.\",IF(ABS(S244/R244)>=10,\"N.M.\",S244/R244))))","v":0.79603553424229123},null,8194.6,9742.8000000000011,{"$f":"+V244-W244","v":-1548.2000000000007},{"$f":"IF(W244<0,IF(X244=0,0,IF(OR(W244=0,V244=0),\"N.M.\",IF(ABS(X244/W244)>=10,\"N.M.\",X244/(-W244)))),IF(X244=0,0,IF(OR(W244=0,V244=0),\"N.M.\",IF(ABS(X244/W244)>=10,\"N.M.\",X244/W244))))","v":-0.15890709036416642},null,463.99,null,1139.58,1107.43,1018.1700000000001,1145.77,993.31000000000006,855.69,595.89,504.6,414,424.33,347.47,430.13,null,628.44000000000005,487.23,761.83,746.34,670.2,860.34,850.67000000000007,988,618.06000000000006,805.89,0,0]
["%,V9030003","9030003","Postage - Customer Bills",null,null,62669.56,57962.05,{"$f":"+F245-G245","v":4707.5099999999948},{"$f":"IF(G245<0,IF(H245=0,0,IF(OR(G245=0,F245=0),\"N.M.\",IF(ABS(H245/G245)>=10,\"N.M.\",H245/(-G245)))),IF(H245=0,0,IF(OR(G245=0,F245=0),\"N.M.\",IF(ABS(H245/G245)>=10,\"N.M.\",H245/G245))))","v":8.1217106710338827E-2},null,550974.78,520384.36,{"$f":"+K245-L245","v":30590.420000000042},{"$f":"IF(L245<0,IF(M245=0,0,IF(OR(L245=0,K245=0),\"N.M.\",IF(ABS(M245/L245)>=10,\"N.M.\",M245/(-L245)))),IF(M245=0,0,IF(OR(L245=0,K245=0),\"N.M.\",IF(ABS(M245/L245)>=10,\"N.M.\",M245/L245))))","v":5.8784280142470162E-2},null,null,181131.19,169319.83000000002,{"$f":"+Q245-R245","v":11811.359999999986},{"$f":"IF(R245<0,IF(S245=0,0,IF(OR(R245=0,Q245=0),\"N.M.\",IF(ABS(S245/R245)>=10,\"N.M.\",S245/(-R245)))),IF(S245=0,0,IF(OR(R245=0,Q245=0),\"N.M.\",IF(ABS(S245/R245)>=10,\"N.M.\",S245/R245))))","v":6.975768874797468E-2},null,653928.80000000005,615190.74,{"$f":"+V245-W245","v":38738.060000000056},{"$f":"IF(W245<0,IF(X245=0,0,IF(OR(W245=0,V245=0),\"N.M.\",IF(ABS(X245/W245)>=10,\"N.M.\",X245/(-W245)))),IF(X245=0,0,IF(OR(W245=0,V245=0),\"N.M.\",IF(ABS(X245/W245)>=10,\"N.M.\",X245/W245))))","v":6.2969185784558554E-2},null,47215.58,null,47889.270000000004,48174.61,49395.96,53203.71,52636.97,48787.44,50976.57,56862.200000000004,54495.58,57962.05,51277.72,51676.3,null,55165.8,51339.94,54010.19,51937.87,50165.83,52993.32,54230.64,54966.520000000004,63495.11,62669.56,0,0]
["%,V9030004","9030004","Cashiering",null,null,5390.81,4798.01,{"$f":"+F246-G246","v":592.80000000000018},{"$f":"IF(G246<0,IF(H246=0,0,IF(OR(G246=0,F246=0),\"N.M.\",IF(ABS(H246/G246)>=10,\"N.M.\",H246/(-G246)))),IF(H246=0,0,IF(OR(G246=0,F246=0),\"N.M.\",IF(ABS(H246/G246)>=10,\"N.M.\",H246/G246))))","v":0.12355122227756928},null,44479.340000000004,44594.18,{"$f":"+K246-L246","v":-114.83999999999651},{"$f":"IF(L246<0,IF(M246=0,0,IF(OR(L246=0,K246=0),\"N.M.\",IF(ABS(M246/L246)>=10,\"N.M.\",M246/(-L246)))),IF(M246=0,0,IF(OR(L246=0,K246=0),\"N.M.\",IF(ABS(M246/L246)>=10,\"N.M.\",M246/L246))))","v":-2.5752239417788712E-3},null,null,13166.880000000001,12865.550000000001,{"$f":"+Q246-R246","v":301.32999999999993},{"$f":"IF(R246<0,IF(S246=0,0,IF(OR(R246=0,Q246=0),\"N.M.\",IF(ABS(S246/R246)>=10,\"N.M.\",S246/(-R246)))),IF(S246=0,0,IF(OR(R246=0,Q246=0),\"N.M.\",IF(ABS(S246/R246)>=10,\"N.M.\",S246/R246))))","v":2.3421462743528253E-2},null,54593.5,54632.75,{"$f":"+V246-W246","v":-39.25},{"$f":"IF(W246<0,IF(X246=0,0,IF(OR(W246=0,V246=0),\"N.M.\",IF(ABS(X246/W246)>=10,\"N.M.\",X246/(-W246)))),IF(X246=0,0,IF(OR(W246=0,V246=0),\"N.M.\",IF(ABS(X246/W246)>=10,\"N.M.\",X246/W246))))","v":-7.184335403215105E-4},null,5086.88,null,4601.6400000000003,4961.78,4644.3900000000003,4066.15,5137.8900000000003,4189.4400000000005,4127.34,4085.29,3982.25,4798.01,5375.05,4739.1099999999997,null,4161.2300000000005,5107.53,4574.51,4431.1000000000004,4851.97,3788.39,4397.7300000000005,3873.4700000000003,3902.6,5390.81,0,0]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,258,531.66999999999996,{"$f":"+F247-G247","v":-273.66999999999996},{"$f":"IF(G247<0,IF(H247=0,0,IF(OR(G247=0,F247=0),\"N.M.\",IF(ABS(H247/G247)>=10,\"N.M.\",H247/(-G247)))),IF(H247=0,0,IF(OR(G247=0,F247=0),\"N.M.\",IF(ABS(H247/G247)>=10,\"N.M.\",H247/G247))))","v":-0.51473658472360673},null,2765.54,2710.35,{"$f":"+K247-L247","v":55.190000000000055},{"$f":"IF(L247<0,IF(M247=0,0,IF(OR(L247=0,K247=0),\"N.M.\",IF(ABS(M247/L247)>=10,\"N.M.\",M247/(-L247)))),IF(M247=0,0,IF(OR(L247=0,K247=0),\"N.M.\",IF(ABS(M247/L247)>=10,\"N.M.\",M247/L247))))","v":2.0362683786226892E-2},null,null,791.75,1128.6100000000001,{"$f":"+Q247-R247","v":-336.86000000000013},{"$f":"IF(R247<0,IF(S247=0,0,IF(OR(R247=0,Q247=0),\"N.M.\",IF(ABS(S247/R247)>=10,\"N.M.\",S247/(-R247)))),IF(S247=0,0,IF(OR(R247=0,Q247=0),\"N.M.\",IF(ABS(S247/R247)>=10,\"N.M.\",S247/R247))))","v":-0.29847334331611458},null,3439.4,3088.12,{"$f":"+V247-W247","v":351.2800000000002},{"$f":"IF(W247<0,IF(X247=0,0,IF(OR(W247=0,V247=0),\"N.M.\",IF(ABS(X247/W247)>=10,\"N.M.\",X247/(-W247)))),IF(X247=0,0,IF(OR(W247=0,V247=0),\"N.M.\",IF(ABS(X247/W247)>=10,\"N.M.\",X247/W247))))","v":0.11375205626724356},null,221.32,null,110.07000000000001,0,33.299999999999997,103.82000000000001,526.23,497.3,311.02,0,596.94000000000005,531.66999999999996,460.86,213,null,524.91,229.12,227.01,268.72000000000003,244.87,267.2,211.96,268.64999999999998,265.10000000000002,258,0,0]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,74301.3,34532.5,{"$f":"+F248-G248","v":39768.800000000003},{"$f":"IF(G248<0,IF(H248=0,0,IF(OR(G248=0,F248=0),\"N.M.\",IF(ABS(H248/G248)>=10,\"N.M.\",H248/(-G248)))),IF(H248=0,0,IF(OR(G248=0,F248=0),\"N.M.\",IF(ABS(H248/G248)>=10,\"N.M.\",H248/G248))))","v":1.1516339680011585},null,483924.35000000003,533234.74,{"$f":"+K248-L248","v":-49310.389999999956},{"$f":"IF(L248<0,IF(M248=0,0,IF(OR(L248=0,K248=0),\"N.M.\",IF(ABS(M248/L248)>=10,\"N.M.\",M248/(-L248)))),IF(M248=0,0,IF(OR(L248=0,K248=0),\"N.M.\",IF(ABS(M248/L248)>=10,\"N.M.\",M248/L248))))","v":-9.2474076238918637E-2},null,null,195539.17,142712.42000000001,{"$f":"+Q248-R248","v":52826.75},{"$f":"IF(R248<0,IF(S248=0,0,IF(OR(R248=0,Q248=0),\"N.M.\",IF(ABS(S248/R248)>=10,\"N.M.\",S248/(-R248)))),IF(S248=0,0,IF(OR(R248=0,Q248=0),\"N.M.\",IF(ABS(S248/R248)>=10,\"N.M.\",S248/R248))))","v":0.37016224656550561},null,596571.57000000007,641350.69999999995,{"$f":"+V248-W248","v":-44779.129999999888},{"$f":"IF(W248<0,IF(X248=0,0,IF(OR(W248=0,V248=0),\"N.M.\",IF(ABS(X248/W248)>=10,\"N.M.\",X248/(-W248)))),IF(X248=0,0,IF(OR(W248=0,V248=0),\"N.M.\",IF(ABS(X248/W248)>=10,\"N.M.\",X248/W248))))","v":-6.9820037617484301E-2},null,52894.33,null,50328.24,38071.340000000004,86849.19,47373.78,82457.17,44396.08,41046.520000000004,62750.25,45429.67,34532.5,56774.51,55872.71,null,13325.970000000001,33122.75,30387.08,56047.5,52537.58,54183.23,48781.07,63911.32,57326.55,74301.3,-7367.77,0]
["%,V9030007","9030007","Collectors",null,null,26229.32,25252.080000000002,{"$f":"+F249-G249","v":977.23999999999796},{"$f":"IF(G249<0,IF(H249=0,0,IF(OR(G249=0,F249=0),\"N.M.\",IF(ABS(H249/G249)>=10,\"N.M.\",H249/(-G249)))),IF(H249=0,0,IF(OR(G249=0,F249=0),\"N.M.\",IF(ABS(H249/G249)>=10,\"N.M.\",H249/G249))))","v":3.8699386347579995E-2},null,244958.93,266436.51,{"$f":"+K249-L249","v":-21477.580000000016},{"$f":"IF(L249<0,IF(M249=0,0,IF(OR(L249=0,K249=0),\"N.M.\",IF(ABS(M249/L249)>=10,\"N.M.\",M249/(-L249)))),IF(M249=0,0,IF(OR(L249=0,K249=0),\"N.M.\",IF(ABS(M249/L249)>=10,\"N.M.\",M249/L249))))","v":-8.0610498913981476E-2},null,null,75643.89,68648.3,{"$f":"+Q249-R249","v":6995.5899999999965},{"$f":"IF(R249<0,IF(S249=0,0,IF(OR(R249=0,Q249=0),\"N.M.\",IF(ABS(S249/R249)>=10,\"N.M.\",S249/(-R249)))),IF(S249=0,0,IF(OR(R249=0,Q249=0),\"N.M.\",IF(ABS(S249/R249)>=10,\"N.M.\",S249/R249))))","v":0.10190478132743266},null,299604.8,315752.05,{"$f":"+V249-W249","v":-16147.25},{"$f":"IF(W249<0,IF(X249=0,0,IF(OR(W249=0,V249=0),\"N.M.\",IF(ABS(X249/W249)>=10,\"N.M.\",X249/(-W249)))),IF(X249=0,0,IF(OR(W249=0,V249=0),\"N.M.\",IF(ABS(X249/W249)>=10,\"N.M.\",X249/W249))))","v":-5.1139018733211708E-2},null,24254.62,null,19813,27916.49,23785.54,46178.6,23628.43,35466.5,20999.65,21202.98,22193.24,25252.080000000002,33160.31,21485.56,null,17268.52,29079.23,25201.58,30989.15,21917.64,21838.600000000002,23020.32,25253.37,24161.200000000001,26229.32,6.6400000000000006,0]
["%,V9030009","9030009","Data Processing",null,null,-2.19,3037.65,{"$f":"+F250-G250","v":-3039.84},{"$f":"IF(G250<0,IF(H250=0,0,IF(OR(G250=0,F250=0),\"N.M.\",IF(ABS(H250/G250)>=10,\"N.M.\",H250/(-G250)))),IF(H250=0,0,IF(OR(G250=0,F250=0),\"N.M.\",IF(ABS(H250/G250)>=10,\"N.M.\",H250/G250))))","v":-1.0007209520517506},null,-314.60000000000002,30112.720000000001,{"$f":"+K250-L250","v":-30427.32},{"$f":"IF(L250<0,IF(M250=0,0,IF(OR(L250=0,K250=0),\"N.M.\",IF(ABS(M250/L250)>=10,\"N.M.\",M250/(-L250)))),IF(M250=0,0,IF(OR(L250=0,K250=0),\"N.M.\",IF(ABS(M250/L250)>=10,\"N.M.\",M250/L250))))","v":-1.0104474122563487},null,null,0,9406.69,{"$f":"+Q250-R250","v":-9406.69},{"$f":"IF(R250<0,IF(S250=0,0,IF(OR(R250=0,Q250=0),\"N.M.\",IF(ABS(S250/R250)>=10,\"N.M.\",S250/(-R250)))),IF(S250=0,0,IF(OR(R250=0,Q250=0),\"N.M.\",IF(ABS(S250/R250)>=10,\"N.M.\",S250/R250))))","v":"N.M."},null,5452.32,35684.400000000001,{"$f":"+V250-W250","v":-30232.080000000002},{"$f":"IF(W250<0,IF(X250=0,0,IF(OR(W250=0,V250=0),\"N.M.\",IF(ABS(X250/W250)>=10,\"N.M.\",X250/(-W250)))),IF(X250=0,0,IF(OR(W250=0,V250=0),\"N.M.\",IF(ABS(X250/W250)>=10,\"N.M.\",X250/W250))))","v":-0.84720718297070996},null,2218.44,null,3613.63,2514.9299999999998,2593.64,3537.28,3188.31,2167.3000000000002,3090.94,3596.79,2772.25,3037.65,4419.42,1347.5,null,-314.60000000000002,0,0,0,1.27,41.51,-42.78,1.81,0.38,-2.19,0,0]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,{"$f":"+F251-G251","v":0},{"$f":"IF(G251<0,IF(H251=0,0,IF(OR(G251=0,F251=0),\"N.M.\",IF(ABS(H251/G251)>=10,\"N.M.\",H251/(-G251)))),IF(H251=0,0,IF(OR(G251=0,F251=0),\"N.M.\",IF(ABS(H251/G251)>=10,\"N.M.\",H251/G251))))","v":0},null,0,0,{"$f":"+K251-L251","v":0},{"$f":"IF(L251<0,IF(M251=0,0,IF(OR(L251=0,K251=0),\"N.M.\",IF(ABS(M251/L251)>=10,\"N.M.\",M251/(-L251)))),IF(M251=0,0,IF(OR(L251=0,K251=0),\"N.M.\",IF(ABS(M251/L251)>=10,\"N.M.\",M251/L251))))","v":0},null,null,49.58,0,{"$f":"+Q251-R251","v":49.58},{"$f":"IF(R251<0,IF(S251=0,0,IF(OR(R251=0,Q251=0),\"N.M.\",IF(ABS(S251/R251)>=10,\"N.M.\",S251/(-R251)))),IF(S251=0,0,IF(OR(R251=0,Q251=0),\"N.M.\",IF(ABS(S251/R251)>=10,\"N.M.\",S251/R251))))","v":"N.M."},null,0,-288206.66000000003,{"$f":"+V251-W251","v":288206.66000000003},{"$f":"IF(W251<0,IF(X251=0,0,IF(OR(W251=0,V251=0),\"N.M.\",IF(ABS(X251/W251)>=10,\"N.M.\",X251/(-W251)))),IF(X251=0,0,IF(OR(W251=0,V251=0),\"N.M.\",IF(ABS(X251/W251)>=10,\"N.M.\",X251/W251))))","v":"N.M."},null,-288206.66000000003,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,-49.58,0,49.58,0,0,0]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,751.78,7657.72,{"$f":"+F252-G252","v":-6905.9400000000005},{"$f":"IF(G252<0,IF(H252=0,0,IF(OR(G252=0,F252=0),\"N.M.\",IF(ABS(H252/G252)>=10,\"N.M.\",H252/(-G252)))),IF(H252=0,0,IF(OR(G252=0,F252=0),\"N.M.\",IF(ABS(H252/G252)>=10,\"N.M.\",H252/G252))))","v":-0.90182717571287541},null,-1798.44,17257.87,{"$f":"+K252-L252","v":-19056.309999999998},{"$f":"IF(L252<0,IF(M252=0,0,IF(OR(L252=0,K252=0),\"N.M.\",IF(ABS(M252/L252)>=10,\"N.M.\",M252/(-L252)))),IF(M252=0,0,IF(OR(L252=0,K252=0),\"N.M.\",IF(ABS(M252/L252)>=10,\"N.M.\",M252/L252))))","v":-1.1042098474493085},null,null,1605.24,8508.65,{"$f":"+Q252-R252","v":-6903.41},{"$f":"IF(R252<0,IF(S252=0,0,IF(OR(R252=0,Q252=0),\"N.M.\",IF(ABS(S252/R252)>=10,\"N.M.\",S252/(-R252)))),IF(S252=0,0,IF(OR(R252=0,Q252=0),\"N.M.\",IF(ABS(S252/R252)>=10,\"N.M.\",S252/R252))))","v":-0.81134022435991615},null,1206.94,-70086.61,{"$f":"+V252-W252","v":71293.55},{"$f":"IF(W252<0,IF(X252=0,0,IF(OR(W252=0,V252=0),\"N.M.\",IF(ABS(X252/W252)>=10,\"N.M.\",X252/(-W252)))),IF(X252=0,0,IF(OR(W252=0,V252=0),\"N.M.\",IF(ABS(X252/W252)>=10,\"N.M.\",X252/W252))))","v":1.017220693082459},null,-99917.13,null,1104.97,4609.34,-3574.61,3877.89,67757.13,-66205.17,1179.67,765.18000000000006,85.75,7657.72,502.97,2502.41,null,-5859.01,6.5,179.07,3739.75,-2494.38,145.91,878.48,572.63,280.83,751.78,-1166.3700000000001,0]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1670.83,1610.75,{"$f":"+F253-G253","v":60.079999999999927},{"$f":"IF(G253<0,IF(H253=0,0,IF(OR(G253=0,F253=0),\"N.M.\",IF(ABS(H253/G253)>=10,\"N.M.\",H253/(-G253)))),IF(H253=0,0,IF(OR(G253=0,F253=0),\"N.M.\",IF(ABS(H253/G253)>=10,\"N.M.\",H253/G253))))","v":3.7299394691913658E-2},null,21236.57,16699.89,{"$f":"+K253-L253","v":4536.68},{"$f":"IF(L253<0,IF(M253=0,0,IF(OR(L253=0,K253=0),\"N.M.\",IF(ABS(M253/L253)>=10,\"N.M.\",M253/(-L253)))),IF(M253=0,0,IF(OR(L253=0,K253=0),\"N.M.\",IF(ABS(M253/L253)>=10,\"N.M.\",M253/L253))))","v":0.27165927440240628},null,null,4767.01,4281.17,{"$f":"+Q253-R253","v":485.84000000000015},{"$f":"IF(R253<0,IF(S253=0,0,IF(OR(R253=0,Q253=0),\"N.M.\",IF(ABS(S253/R253)>=10,\"N.M.\",S253/(-R253)))),IF(S253=0,0,IF(OR(R253=0,Q253=0),\"N.M.\",IF(ABS(S253/R253)>=10,\"N.M.\",S253/R253))))","v":0.11348299647059101},null,24452.53,34759.759999999995,{"$f":"+V253-W253","v":-10307.229999999996},{"$f":"IF(W253<0,IF(X253=0,0,IF(OR(W253=0,V253=0),\"N.M.\",IF(ABS(X253/W253)>=10,\"N.M.\",X253/(-W253)))),IF(X253=0,0,IF(OR(W253=0,V253=0),\"N.M.\",IF(ABS(X253/W253)>=10,\"N.M.\",X253/W253))))","v":-0.29652765151427968},null,1423.91,null,1667.15,1088.55,4368.63,1168.43,1193.8800000000001,1530.52,1401.56,1467.94,1202.48,1610.75,1666.7,1549.26,null,1453.25,5671.79,2189.12,1712.02,2135.85,1847.94,1459.59,1376.38,1719.8,1670.83,496.63,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N901-905",null,"Customer Account Expense",null,null,525035.09000000008,422471.53,{"$f":"+F254-G254","v":102563.56000000006},{"$f":"IF(G254<0,IF(H254=0,0,IF(OR(G254=0,F254=0),\"N.M.\",IF(ABS(H254/G254)>=10,\"N.M.\",H254/(-G254)))),IF(H254=0,0,IF(OR(G254=0,F254=0),\"N.M.\",IF(ABS(H254/G254)>=10,\"N.M.\",H254/G254))))","v":0.24277034715215023},null,4403014.7200000007,4443792.3999999994,{"$f":"+K254-L254","v":-40777.679999998771},{"$f":"IF(L254<0,IF(M254=0,0,IF(OR(L254=0,K254=0),\"N.M.\",IF(ABS(M254/L254)>=10,\"N.M.\",M254/(-L254)))),IF(M254=0,0,IF(OR(L254=0,K254=0),\"N.M.\",IF(ABS(M254/L254)>=10,\"N.M.\",M254/L254))))","v":-9.1763242585316939E-3},null,null,1390989.8999999997,1253719.7,{"$f":"+Q254-R254","v":137270.19999999972},{"$f":"IF(R254<0,IF(S254=0,0,IF(OR(R254=0,Q254=0),\"N.M.\",IF(ABS(S254/R254)>=10,\"N.M.\",S254/(-R254)))),IF(S254=0,0,IF(OR(R254=0,Q254=0),\"N.M.\",IF(ABS(S254/R254)>=10,\"N.M.\",S254/R254))))","v":0.10949034301686392},null,5206034.8499999996,4869016.7399999993,{"$f":"+V254-W254","v":337018.11000000034},{"$f":"IF(W254<0,IF(X254=0,0,IF(OR(W254=0,V254=0),\"N.M.\",IF(ABS(X254/W254)>=10,\"N.M.\",X254/(-W254)))),IF(X254=0,0,IF(OR(W254=0,V254=0),\"N.M.\",IF(ABS(X254/W254)>=10,\"N.M.\",X254/W254))))","v":6.9216872316606656E-2},null,1687.9699999999978,null,404398.68000000005,461161.54000000004,468003.91000000003,448801.3000000001,564911.04999999993,451290.09000000008,391506.13000000006,425032.12999999995,406216.04,422471.53,419995.85,383024.28,null,378742.94999999995,420274.36,431395.39000000007,450937.52,429399.81,418749.12,482525.67,431820.91000000003,434133.89999999997,525035.09000000008,-16090.53,0]
[]
["%,V9070000","9070000","Supervision - Customer Service",null,null,17320.13,4280.26,{"$f":"+F256-G256","v":13039.87},{"$f":"IF(G256<0,IF(H256=0,0,IF(OR(G256=0,F256=0),\"N.M.\",IF(ABS(H256/G256)>=10,\"N.M.\",H256/(-G256)))),IF(H256=0,0,IF(OR(G256=0,F256=0),\"N.M.\",IF(ABS(H256/G256)>=10,\"N.M.\",H256/G256))))","v":3.0465135295519432},null,30371.27,48876.93,{"$f":"+K256-L256","v":-18505.66},{"$f":"IF(L256<0,IF(M256=0,0,IF(OR(L256=0,K256=0),\"N.M.\",IF(ABS(M256/L256)>=10,\"N.M.\",M256/(-L256)))),IF(M256=0,0,IF(OR(L256=0,K256=0),\"N.M.\",IF(ABS(M256/L256)>=10,\"N.M.\",M256/L256))))","v":-0.37861747863460327},null,null,20325.29,14824.08,{"$f":"+Q256-R256","v":5501.2100000000009},{"$f":"IF(R256<0,IF(S256=0,0,IF(OR(R256=0,Q256=0),\"N.M.\",IF(ABS(S256/R256)>=10,\"N.M.\",S256/(-R256)))),IF(S256=0,0,IF(OR(R256=0,Q256=0),\"N.M.\",IF(ABS(S256/R256)>=10,\"N.M.\",S256/R256))))","v":0.37109958931684134},null,32647.68,57148.07,{"$f":"+V256-W256","v":-24500.39},{"$f":"IF(W256<0,IF(X256=0,0,IF(OR(W256=0,V256=0),\"N.M.\",IF(ABS(X256/W256)>=10,\"N.M.\",X256/(-W256)))),IF(X256=0,0,IF(OR(W256=0,V256=0),\"N.M.\",IF(ABS(X256/W256)>=10,\"N.M.\",X256/W256))))","v":-0.42871771522642849},null,6739.26,null,5819.47,4044.4500000000003,5586.87,4451.4000000000005,5526.57,4998.09,3626,5840.1500000000005,4703.67,4280.26,684.98,1591.43,null,2105.4700000000003,1522.04,1245.99,1468.9,1485.64,1178.02,1039.92,834.87,2170.29,17320.13,0,0]
["%,V9070001","9070001","Supervision - DSM",null,null,3.43,0,{"$f":"+F257-G257","v":3.43},{"$f":"IF(G257<0,IF(H257=0,0,IF(OR(G257=0,F257=0),\"N.M.\",IF(ABS(H257/G257)>=10,\"N.M.\",H257/(-G257)))),IF(H257=0,0,IF(OR(G257=0,F257=0),\"N.M.\",IF(ABS(H257/G257)>=10,\"N.M.\",H257/G257))))","v":"N.M."},null,7.88,0,{"$f":"+K257-L257","v":7.88},{"$f":"IF(L257<0,IF(M257=0,0,IF(OR(L257=0,K257=0),\"N.M.\",IF(ABS(M257/L257)>=10,\"N.M.\",M257/(-L257)))),IF(M257=0,0,IF(OR(L257=0,K257=0),\"N.M.\",IF(ABS(M257/L257)>=10,\"N.M.\",M257/L257))))","v":"N.M."},null,null,3.43,0,{"$f":"+Q257-R257","v":3.43},{"$f":"IF(R257<0,IF(S257=0,0,IF(OR(R257=0,Q257=0),\"N.M.\",IF(ABS(S257/R257)>=10,\"N.M.\",S257/(-R257)))),IF(S257=0,0,IF(OR(R257=0,Q257=0),\"N.M.\",IF(ABS(S257/R257)>=10,\"N.M.\",S257/R257))))","v":"N.M."},null,7.88,17.05,{"$f":"+V257-W257","v":-9.1700000000000017},{"$f":"IF(W257<0,IF(X257=0,0,IF(OR(W257=0,V257=0),\"N.M.\",IF(ABS(X257/W257)>=10,\"N.M.\",X257/(-W257)))),IF(X257=0,0,IF(OR(W257=0,V257=0),\"N.M.\",IF(ABS(X257/W257)>=10,\"N.M.\",X257/W257))))","v":-0.53782991202346053},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,18.86,-18.86,4.45,0,0,0,3.43,0,0]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,111270.82,104080.25,{"$f":"+F258-G258","v":7190.570000000007},{"$f":"IF(G258<0,IF(H258=0,0,IF(OR(G258=0,F258=0),\"N.M.\",IF(ABS(H258/G258)>=10,\"N.M.\",H258/(-G258)))),IF(H258=0,0,IF(OR(G258=0,F258=0),\"N.M.\",IF(ABS(H258/G258)>=10,\"N.M.\",H258/G258))))","v":6.9086786397995842E-2},null,1030991.46,1072024.19,{"$f":"+K258-L258","v":-41032.729999999981},{"$f":"IF(L258<0,IF(M258=0,0,IF(OR(L258=0,K258=0),\"N.M.\",IF(ABS(M258/L258)>=10,\"N.M.\",M258/(-L258)))),IF(M258=0,0,IF(OR(L258=0,K258=0),\"N.M.\",IF(ABS(M258/L258)>=10,\"N.M.\",M258/L258))))","v":-3.827593666519781E-2},null,null,318127.89,308939.53000000003,{"$f":"+Q258-R258","v":9188.359999999986},{"$f":"IF(R258<0,IF(S258=0,0,IF(OR(R258=0,Q258=0),\"N.M.\",IF(ABS(S258/R258)>=10,\"N.M.\",S258/(-R258)))),IF(S258=0,0,IF(OR(R258=0,Q258=0),\"N.M.\",IF(ABS(S258/R258)>=10,\"N.M.\",S258/R258))))","v":2.974161318883338E-2},null,1208531.49,1254882.1299999999,{"$f":"+V258-W258","v":-46350.639999999898},{"$f":"IF(W258<0,IF(X258=0,0,IF(OR(W258=0,V258=0),\"N.M.\",IF(ABS(X258/W258)>=10,\"N.M.\",X258/(-W258)))),IF(X258=0,0,IF(OR(W258=0,V258=0),\"N.M.\",IF(ABS(X258/W258)>=10,\"N.M.\",X258/W258))))","v":-3.69362499408609E-2},null,85100.5,null,102890.42,108276.12,110389.38,115545.61,114560.67,111173.27,100249.19,102872.48,101986.8,104080.25,87433.07,90106.96,null,67286.11,124398.82,101168.84,106083.7,100677.68000000001,101733.90000000001,111514.52,101835.2,105021.87,111270.82,-4974.63,0]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,{"$f":"+F259-G259","v":0},{"$f":"IF(G259<0,IF(H259=0,0,IF(OR(G259=0,F259=0),\"N.M.\",IF(ABS(H259/G259)>=10,\"N.M.\",H259/(-G259)))),IF(H259=0,0,IF(OR(G259=0,F259=0),\"N.M.\",IF(ABS(H259/G259)>=10,\"N.M.\",H259/G259))))","v":0},null,0,0,{"$f":"+K259-L259","v":0},{"$f":"IF(L259<0,IF(M259=0,0,IF(OR(L259=0,K259=0),\"N.M.\",IF(ABS(M259/L259)>=10,\"N.M.\",M259/(-L259)))),IF(M259=0,0,IF(OR(L259=0,K259=0),\"N.M.\",IF(ABS(M259/L259)>=10,\"N.M.\",M259/L259))))","v":0},null,null,-7.96,0,{"$f":"+Q259-R259","v":-7.96},{"$f":"IF(R259<0,IF(S259=0,0,IF(OR(R259=0,Q259=0),\"N.M.\",IF(ABS(S259/R259)>=10,\"N.M.\",S259/(-R259)))),IF(S259=0,0,IF(OR(R259=0,Q259=0),\"N.M.\",IF(ABS(S259/R259)>=10,\"N.M.\",S259/R259))))","v":"N.M."},null,0,0,{"$f":"+V259-W259","v":0},{"$f":"IF(W259<0,IF(X259=0,0,IF(OR(W259=0,V259=0),\"N.M.\",IF(ABS(X259/W259)>=10,\"N.M.\",X259/(-W259)))),IF(X259=0,0,IF(OR(W259=0,V259=0),\"N.M.\",IF(ABS(X259/W259)>=10,\"N.M.\",X259/W259))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,20.66,-7.41,27.51,-40.76,21.5,-6.29,-7.25,-7.96,0,0,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,103024.14,16650.990000000002,{"$f":"+F260-G260","v":86373.15},{"$f":"IF(G260<0,IF(H260=0,0,IF(OR(G260=0,F260=0),\"N.M.\",IF(ABS(H260/G260)>=10,\"N.M.\",H260/(-G260)))),IF(H260=0,0,IF(OR(G260=0,F260=0),\"N.M.\",IF(ABS(H260/G260)>=10,\"N.M.\",H260/G260))))","v":5.1872681444166373},null,1003027.43,397671.01,{"$f":"+K260-L260","v":605356.42000000004},{"$f":"IF(L260<0,IF(M260=0,0,IF(OR(L260=0,K260=0),\"N.M.\",IF(ABS(M260/L260)>=10,\"N.M.\",M260/(-L260)))),IF(M260=0,0,IF(OR(L260=0,K260=0),\"N.M.\",IF(ABS(M260/L260)>=10,\"N.M.\",M260/L260))))","v":1.5222543378256315},null,null,375593.06,59929.86,{"$f":"+Q260-R260","v":315663.2},{"$f":"IF(R260<0,IF(S260=0,0,IF(OR(R260=0,Q260=0),\"N.M.\",IF(ABS(S260/R260)>=10,\"N.M.\",S260/(-R260)))),IF(S260=0,0,IF(OR(R260=0,Q260=0),\"N.M.\",IF(ABS(S260/R260)>=10,\"N.M.\",S260/R260))))","v":5.267210702644725},null,1043198.8300000001,461823.61,{"$f":"+V260-W260","v":581375.22000000009},{"$f":"IF(W260<0,IF(X260=0,0,IF(OR(W260=0,V260=0),\"N.M.\",IF(ABS(X260/W260)>=10,\"N.M.\",X260/(-W260)))),IF(X260=0,0,IF(OR(W260=0,V260=0),\"N.M.\",IF(ABS(X260/W260)>=10,\"N.M.\",X260/W260))))","v":1.2588685537320192},null,34098.25,null,190152.6,33770.300000000003,26228.27,19395.11,16418.73,28530.100000000002,23246.04,23857.81,19421.060000000001,16650.990000000002,14142.4,26029,null,35331.1,33984.590000000004,83320.06,114224.39,102657.58,108213.74,149702.91,148428.73000000001,124140.19,103024.14,0,0]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,2516.61,93.12,{"$f":"+F261-G261","v":2423.4900000000002},{"$f":"IF(G261<0,IF(H261=0,0,IF(OR(G261=0,F261=0),\"N.M.\",IF(ABS(H261/G261)>=10,\"N.M.\",H261/(-G261)))),IF(H261=0,0,IF(OR(G261=0,F261=0),\"N.M.\",IF(ABS(H261/G261)>=10,\"N.M.\",H261/G261))))","v":"N.M."},null,27091.87,4582.7,{"$f":"+K261-L261","v":22509.17},{"$f":"IF(L261<0,IF(M261=0,0,IF(OR(L261=0,K261=0),\"N.M.\",IF(ABS(M261/L261)>=10,\"N.M.\",M261/(-L261)))),IF(M261=0,0,IF(OR(L261=0,K261=0),\"N.M.\",IF(ABS(M261/L261)>=10,\"N.M.\",M261/L261))))","v":4.9117703537216046},null,null,9378.17,803.32,{"$f":"+Q261-R261","v":8574.85},{"$f":"IF(R261<0,IF(S261=0,0,IF(OR(R261=0,Q261=0),\"N.M.\",IF(ABS(S261/R261)>=10,\"N.M.\",S261/(-R261)))),IF(S261=0,0,IF(OR(R261=0,Q261=0),\"N.M.\",IF(ABS(S261/R261)>=10,\"N.M.\",S261/R261))))","v":"N.M."},null,36792.6,4735.55,{"$f":"+V261-W261","v":32057.05},{"$f":"IF(W261<0,IF(X261=0,0,IF(OR(W261=0,V261=0),\"N.M.\",IF(ABS(X261/W261)>=10,\"N.M.\",X261/(-W261)))),IF(X261=0,0,IF(OR(W261=0,V261=0),\"N.M.\",IF(ABS(X261/W261)>=10,\"N.M.\",X261/W261))))","v":6.7694459988808058},null,-44.15,null,913.6,568.95000000000005,680.34,-31.39,388.14,595.29,664.45,439.90000000000003,270.3,93.12,815.6,8885.130000000001,null,1529.07,1739.69,7051.72,1610.48,224.85,1870.33,3687.56,3562.63,3298.9300000000003,2516.61,888.55000000000007,0]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,{"$f":"+F262-G262","v":0},{"$f":"IF(G262<0,IF(H262=0,0,IF(OR(G262=0,F262=0),\"N.M.\",IF(ABS(H262/G262)>=10,\"N.M.\",H262/(-G262)))),IF(H262=0,0,IF(OR(G262=0,F262=0),\"N.M.\",IF(ABS(H262/G262)>=10,\"N.M.\",H262/G262))))","v":0},null,-98.31,0,{"$f":"+K262-L262","v":-98.31},{"$f":"IF(L262<0,IF(M262=0,0,IF(OR(L262=0,K262=0),\"N.M.\",IF(ABS(M262/L262)>=10,\"N.M.\",M262/(-L262)))),IF(M262=0,0,IF(OR(L262=0,K262=0),\"N.M.\",IF(ABS(M262/L262)>=10,\"N.M.\",M262/L262))))","v":"N.M."},null,null,0,0,{"$f":"+Q262-R262","v":0},{"$f":"IF(R262<0,IF(S262=0,0,IF(OR(R262=0,Q262=0),\"N.M.\",IF(ABS(S262/R262)>=10,\"N.M.\",S262/(-R262)))),IF(S262=0,0,IF(OR(R262=0,Q262=0),\"N.M.\",IF(ABS(S262/R262)>=10,\"N.M.\",S262/R262))))","v":0},null,0,0,{"$f":"+V262-W262","v":0},{"$f":"IF(W262<0,IF(X262=0,0,IF(OR(W262=0,V262=0),\"N.M.\",IF(ABS(X262/W262)>=10,\"N.M.\",X262/(-W262)))),IF(X262=0,0,IF(OR(W262=0,V262=0),\"N.M.\",IF(ABS(X262/W262)>=10,\"N.M.\",X262/W262))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,98.31,null,-62.02,-27.32,-7.48,-1.49,0,0,0,0,0,0,0,0]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,1292.0899999999999,1402.09,{"$f":"+F263-G263","v":-110},{"$f":"IF(G263<0,IF(H263=0,0,IF(OR(G263=0,F263=0),\"N.M.\",IF(ABS(H263/G263)>=10,\"N.M.\",H263/(-G263)))),IF(H263=0,0,IF(OR(G263=0,F263=0),\"N.M.\",IF(ABS(H263/G263)>=10,\"N.M.\",H263/G263))))","v":-7.8454307498092138E-2},null,8116.6,8597.64,{"$f":"+K263-L263","v":-481.03999999999905},{"$f":"IF(L263<0,IF(M263=0,0,IF(OR(L263=0,K263=0),\"N.M.\",IF(ABS(M263/L263)>=10,\"N.M.\",M263/(-L263)))),IF(M263=0,0,IF(OR(L263=0,K263=0),\"N.M.\",IF(ABS(M263/L263)>=10,\"N.M.\",M263/L263))))","v":-5.5950237507036711E-2},null,null,3575.27,2664.4500000000003,{"$f":"+Q263-R263","v":910.81999999999971},{"$f":"IF(R263<0,IF(S263=0,0,IF(OR(R263=0,Q263=0),\"N.M.\",IF(ABS(S263/R263)>=10,\"N.M.\",S263/(-R263)))),IF(S263=0,0,IF(OR(R263=0,Q263=0),\"N.M.\",IF(ABS(S263/R263)>=10,\"N.M.\",S263/R263))))","v":0.34184165587644716},null,10485.99,12079.22,{"$f":"+V263-W263","v":-1593.2299999999996},{"$f":"IF(W263<0,IF(X263=0,0,IF(OR(W263=0,V263=0),\"N.M.\",IF(ABS(X263/W263)>=10,\"N.M.\",X263/(-W263)))),IF(X263=0,0,IF(OR(W263=0,V263=0),\"N.M.\",IF(ABS(X263/W263)>=10,\"N.M.\",X263/W263))))","v":-0.13189841728191057},null,2474.91,null,1164,190.26,684.27,355.81,2256.79,803.95,478.11,825.05000000000007,437.31,1402.09,157.19,2212.2000000000003,null,316.49,266.57,533.63,1290.25,519.01,762.91,852.47,532.06000000000006,1751.1200000000001,1292.0899999999999,0,0]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,{"$f":"+F264-G264","v":0},{"$f":"IF(G264<0,IF(H264=0,0,IF(OR(G264=0,F264=0),\"N.M.\",IF(ABS(H264/G264)>=10,\"N.M.\",H264/(-G264)))),IF(H264=0,0,IF(OR(G264=0,F264=0),\"N.M.\",IF(ABS(H264/G264)>=10,\"N.M.\",H264/G264))))","v":0},null,2211.0700000000002,0,{"$f":"+K264-L264","v":2211.0700000000002},{"$f":"IF(L264<0,IF(M264=0,0,IF(OR(L264=0,K264=0),\"N.M.\",IF(ABS(M264/L264)>=10,\"N.M.\",M264/(-L264)))),IF(M264=0,0,IF(OR(L264=0,K264=0),\"N.M.\",IF(ABS(M264/L264)>=10,\"N.M.\",M264/L264))))","v":"N.M."},null,null,2211.0700000000002,0,{"$f":"+Q264-R264","v":2211.0700000000002},{"$f":"IF(R264<0,IF(S264=0,0,IF(OR(R264=0,Q264=0),\"N.M.\",IF(ABS(S264/R264)>=10,\"N.M.\",S264/(-R264)))),IF(S264=0,0,IF(OR(R264=0,Q264=0),\"N.M.\",IF(ABS(S264/R264)>=10,\"N.M.\",S264/R264))))","v":"N.M."},null,2211.0700000000002,0,{"$f":"+V264-W264","v":2211.0700000000002},{"$f":"IF(W264<0,IF(X264=0,0,IF(OR(W264=0,V264=0),\"N.M.\",IF(ABS(X264/W264)>=10,\"N.M.\",X264/(-W264)))),IF(X264=0,0,IF(OR(W264=0,V264=0),\"N.M.\",IF(ABS(X264/W264)>=10,\"N.M.\",X264/W264))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,1787.01,424.06,0,0,0]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,{"$f":"+F265-G265","v":0},{"$f":"IF(G265<0,IF(H265=0,0,IF(OR(G265=0,F265=0),\"N.M.\",IF(ABS(H265/G265)>=10,\"N.M.\",H265/(-G265)))),IF(H265=0,0,IF(OR(G265=0,F265=0),\"N.M.\",IF(ABS(H265/G265)>=10,\"N.M.\",H265/G265))))","v":0},null,95.41,35.96,{"$f":"+K265-L265","v":59.449999999999996},{"$f":"IF(L265<0,IF(M265=0,0,IF(OR(L265=0,K265=0),\"N.M.\",IF(ABS(M265/L265)>=10,\"N.M.\",M265/(-L265)))),IF(M265=0,0,IF(OR(L265=0,K265=0),\"N.M.\",IF(ABS(M265/L265)>=10,\"N.M.\",M265/L265))))","v":1.6532258064516128},null,null,3.0100000000000002,8.17,{"$f":"+Q265-R265","v":-5.16},{"$f":"IF(R265<0,IF(S265=0,0,IF(OR(R265=0,Q265=0),\"N.M.\",IF(ABS(S265/R265)>=10,\"N.M.\",S265/(-R265)))),IF(S265=0,0,IF(OR(R265=0,Q265=0),\"N.M.\",IF(ABS(S265/R265)>=10,\"N.M.\",S265/R265))))","v":-0.63157894736842113},null,123.4,51.96,{"$f":"+V265-W265","v":71.44},{"$f":"IF(W265<0,IF(X265=0,0,IF(OR(W265=0,V265=0),\"N.M.\",IF(ABS(X265/W265)>=10,\"N.M.\",X265/(-W265)))),IF(X265=0,0,IF(OR(W265=0,V265=0),\"N.M.\",IF(ABS(X265/W265)>=10,\"N.M.\",X265/W265))))","v":1.3749037721324096},null,0,null,0,0,3.67,0,12.15,4.6500000000000004,7.32,0,8.17,0,14.49,13.5,null,0,3.02,0,28.740000000000002,7.48,51.75,1.41,0,3.0100000000000002,0,0,0]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,{"$f":"+F266-G266","v":0},{"$f":"IF(G266<0,IF(H266=0,0,IF(OR(G266=0,F266=0),\"N.M.\",IF(ABS(H266/G266)>=10,\"N.M.\",H266/(-G266)))),IF(H266=0,0,IF(OR(G266=0,F266=0),\"N.M.\",IF(ABS(H266/G266)>=10,\"N.M.\",H266/G266))))","v":0},null,0,79.86,{"$f":"+K266-L266","v":-79.86},{"$f":"IF(L266<0,IF(M266=0,0,IF(OR(L266=0,K266=0),\"N.M.\",IF(ABS(M266/L266)>=10,\"N.M.\",M266/(-L266)))),IF(M266=0,0,IF(OR(L266=0,K266=0),\"N.M.\",IF(ABS(M266/L266)>=10,\"N.M.\",M266/L266))))","v":"N.M."},null,null,0,0,{"$f":"+Q266-R266","v":0},{"$f":"IF(R266<0,IF(S266=0,0,IF(OR(R266=0,Q266=0),\"N.M.\",IF(ABS(S266/R266)>=10,\"N.M.\",S266/(-R266)))),IF(S266=0,0,IF(OR(R266=0,Q266=0),\"N.M.\",IF(ABS(S266/R266)>=10,\"N.M.\",S266/R266))))","v":0},null,0,79.86,{"$f":"+V266-W266","v":-79.86},{"$f":"IF(W266<0,IF(X266=0,0,IF(OR(W266=0,V266=0),\"N.M.\",IF(ABS(X266/W266)>=10,\"N.M.\",X266/(-W266)))),IF(X266=0,0,IF(OR(W266=0,V266=0),\"N.M.\",IF(ABS(X266/W266)>=10,\"N.M.\",X266/W266))))","v":"N.M."},null,0,null,79.86,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N906-917",null,"Customer Service Information & Sales",null,null,235427.22,126506.70999999999,{"$f":"+F267-G267","v":108920.51000000001},{"$f":"IF(G267<0,IF(H267=0,0,IF(OR(G267=0,F267=0),\"N.M.\",IF(ABS(H267/G267)>=10,\"N.M.\",H267/(-G267)))),IF(H267=0,0,IF(OR(G267=0,F267=0),\"N.M.\",IF(ABS(H267/G267)>=10,\"N.M.\",H267/G267))))","v":0.86098602991098272},null,2101814.6800000002,1531868.2899999998,{"$f":"+K267-L267","v":569946.39000000036},{"$f":"IF(L267<0,IF(M267=0,0,IF(OR(L267=0,K267=0),\"N.M.\",IF(ABS(M267/L267)>=10,\"N.M.\",M267/(-L267)))),IF(M267=0,0,IF(OR(L267=0,K267=0),\"N.M.\",IF(ABS(M267/L267)>=10,\"N.M.\",M267/L267))))","v":0.3720596566431964},null,null,729209.23,387169.41000000003,{"$f":"+Q267-R267","v":342039.81999999995},{"$f":"IF(R267<0,IF(S267=0,0,IF(OR(R267=0,Q267=0),\"N.M.\",IF(ABS(S267/R267)>=10,\"N.M.\",S267/(-R267)))),IF(S267=0,0,IF(OR(R267=0,Q267=0),\"N.M.\",IF(ABS(S267/R267)>=10,\"N.M.\",S267/R267))))","v":0.883437097987674},null,2333998.9400000004,1790817.45,{"$f":"+V267-W267","v":543181.49000000046},{"$f":"IF(W267<0,IF(X267=0,0,IF(OR(W267=0,V267=0),\"N.M.\",IF(ABS(X267/W267)>=10,\"N.M.\",X267/(-W267)))),IF(X267=0,0,IF(OR(W267=0,V267=0),\"N.M.\",IF(ABS(X267/W267)>=10,\"N.M.\",X267/W267))))","v":0.30331482977229224},null,128368.77,null,301019.94999999995,146850.08000000002,143572.79999999999,139716.53999999998,139163.05000000002,146105.35,128271.11000000002,133835.38999999998,126827.31,126506.70999999999,103247.73000000001,128936.53,null,106526.88,161880,193340.27,224683.07,205574.88000000003,213808.81,266791.53999999992,256972.54,236809.46999999997,235427.22,-4086.08,0]
[]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,927905.73,1043820.53,{"$f":"+F269-G269","v":-115914.80000000005},{"$f":"IF(G269<0,IF(H269=0,0,IF(OR(G269=0,F269=0),\"N.M.\",IF(ABS(H269/G269)>=10,\"N.M.\",H269/(-G269)))),IF(H269=0,0,IF(OR(G269=0,F269=0),\"N.M.\",IF(ABS(H269/G269)>=10,\"N.M.\",H269/G269))))","v":-0.11104859184940542},null,9610479.5199999996,10641867.33,{"$f":"+K269-L269","v":-1031387.8100000005},{"$f":"IF(L269<0,IF(M269=0,0,IF(OR(L269=0,K269=0),\"N.M.\",IF(ABS(M269/L269)>=10,\"N.M.\",M269/(-L269)))),IF(M269=0,0,IF(OR(L269=0,K269=0),\"N.M.\",IF(ABS(M269/L269)>=10,\"N.M.\",M269/L269))))","v":-9.6917935360128243E-2},null,null,2809665.48,3127561.94,{"$f":"+Q269-R269","v":-317896.45999999996},{"$f":"IF(R269<0,IF(S269=0,0,IF(OR(R269=0,Q269=0),\"N.M.\",IF(ABS(S269/R269)>=10,\"N.M.\",S269/(-R269)))),IF(S269=0,0,IF(OR(R269=0,Q269=0),\"N.M.\",IF(ABS(S269/R269)>=10,\"N.M.\",S269/R269))))","v":-0.1016435377135968},null,11213882.09,12439686.49,{"$f":"+V269-W269","v":-1225804.4000000004},{"$f":"IF(W269<0,IF(X269=0,0,IF(OR(W269=0,V269=0),\"N.M.\",IF(ABS(X269/W269)>=10,\"N.M.\",X269/(-W269)))),IF(X269=0,0,IF(OR(W269=0,V269=0),\"N.M.\",IF(ABS(X269/W269)>=10,\"N.M.\",X269/W269))))","v":-9.853981456730429E-2},null,938725.89,null,952319.25,1001304.97,992516.75,1053185.29,930492.46,1677038.6,907448.07000000007,1055866.54,1027874.87,1043820.53,787451.39,815951.18,null,1097333.21,970117.78,888636.89,1083940.5900000001,729858.73,892871.27,1138055.57,941359.55,940400.20000000007,927905.73,-180801.19,0]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,82.3,0,{"$f":"+F270-G270","v":82.3},{"$f":"IF(G270<0,IF(H270=0,0,IF(OR(G270=0,F270=0),\"N.M.\",IF(ABS(H270/G270)>=10,\"N.M.\",H270/(-G270)))),IF(H270=0,0,IF(OR(G270=0,F270=0),\"N.M.\",IF(ABS(H270/G270)>=10,\"N.M.\",H270/G270))))","v":"N.M."},null,29.88,0,{"$f":"+K270-L270","v":29.88},{"$f":"IF(L270<0,IF(M270=0,0,IF(OR(L270=0,K270=0),\"N.M.\",IF(ABS(M270/L270)>=10,\"N.M.\",M270/(-L270)))),IF(M270=0,0,IF(OR(L270=0,K270=0),\"N.M.\",IF(ABS(M270/L270)>=10,\"N.M.\",M270/L270))))","v":"N.M."},null,null,0.02,0,{"$f":"+Q270-R270","v":0.02},{"$f":"IF(R270<0,IF(S270=0,0,IF(OR(R270=0,Q270=0),\"N.M.\",IF(ABS(S270/R270)>=10,\"N.M.\",S270/(-R270)))),IF(S270=0,0,IF(OR(R270=0,Q270=0),\"N.M.\",IF(ABS(S270/R270)>=10,\"N.M.\",S270/R270))))","v":"N.M."},null,29.88,0,{"$f":"+V270-W270","v":29.88},{"$f":"IF(W270<0,IF(X270=0,0,IF(OR(W270=0,V270=0),\"N.M.\",IF(ABS(X270/W270)>=10,\"N.M.\",X270/(-W270)))),IF(X270=0,0,IF(OR(W270=0,V270=0),\"N.M.\",IF(ABS(X270/W270)>=10,\"N.M.\",X270/W270))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,29.86,-12.07,-70.210000000000008,82.3,0,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,176889.82,70017.7,{"$f":"+F271-G271","v":106872.12000000001},{"$f":"IF(G271<0,IF(H271=0,0,IF(OR(G271=0,F271=0),\"N.M.\",IF(ABS(H271/G271)>=10,\"N.M.\",H271/(-G271)))),IF(H271=0,0,IF(OR(G271=0,F271=0),\"N.M.\",IF(ABS(H271/G271)>=10,\"N.M.\",H271/G271))))","v":1.5263586207487538},null,1280202.9100000001,607268.52,{"$f":"+K271-L271","v":672934.39000000013},{"$f":"IF(L271<0,IF(M271=0,0,IF(OR(L271=0,K271=0),\"N.M.\",IF(ABS(M271/L271)>=10,\"N.M.\",M271/(-L271)))),IF(M271=0,0,IF(OR(L271=0,K271=0),\"N.M.\",IF(ABS(M271/L271)>=10,\"N.M.\",M271/L271))))","v":1.1081331698208234},null,null,387656.38,224358.9,{"$f":"+Q271-R271","v":163297.48000000001},{"$f":"IF(R271<0,IF(S271=0,0,IF(OR(R271=0,Q271=0),\"N.M.\",IF(ABS(S271/R271)>=10,\"N.M.\",S271/(-R271)))),IF(S271=0,0,IF(OR(R271=0,Q271=0),\"N.M.\",IF(ABS(S271/R271)>=10,\"N.M.\",S271/R271))))","v":0.72784043779854513},null,1186476.5200000003,656071.41,{"$f":"+V271-W271","v":530405.11000000022},{"$f":"IF(W271<0,IF(X271=0,0,IF(OR(W271=0,V271=0),\"N.M.\",IF(ABS(X271/W271)>=10,\"N.M.\",X271/(-W271)))),IF(X271=0,0,IF(OR(W271=0,V271=0),\"N.M.\",IF(ABS(X271/W271)>=10,\"N.M.\",X271/W271))))","v":0.80845636910165042},null,-29242.080000000002,null,116204.99,73382.570000000007,56242.31,59762.3,34469.629999999997,84757.22,-41909.4,140018.05000000002,14323.15,70017.7,78616.490000000005,-172342.88,null,272223.32,114939.44,-69835.08,174464.57,180849.19,44892.14,175012.95,94351.31,116415.25,176889.82,-104263.91,0]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,180.93,18.920000000000002,{"$f":"+F272-G272","v":162.01},{"$f":"IF(G272<0,IF(H272=0,0,IF(OR(G272=0,F272=0),\"N.M.\",IF(ABS(H272/G272)>=10,\"N.M.\",H272/(-G272)))),IF(H272=0,0,IF(OR(G272=0,F272=0),\"N.M.\",IF(ABS(H272/G272)>=10,\"N.M.\",H272/G272))))","v":8.5628964059196608},null,280.45999999999998,179.86,{"$f":"+K272-L272","v":100.59999999999997},{"$f":"IF(L272<0,IF(M272=0,0,IF(OR(L272=0,K272=0),\"N.M.\",IF(ABS(M272/L272)>=10,\"N.M.\",M272/(-L272)))),IF(M272=0,0,IF(OR(L272=0,K272=0),\"N.M.\",IF(ABS(M272/L272)>=10,\"N.M.\",M272/L272))))","v":0.55932391860335795},null,null,216.33,18.920000000000002,{"$f":"+Q272-R272","v":197.41000000000003},{"$f":"IF(R272<0,IF(S272=0,0,IF(OR(R272=0,Q272=0),\"N.M.\",IF(ABS(S272/R272)>=10,\"N.M.\",S272/(-R272)))),IF(S272=0,0,IF(OR(R272=0,Q272=0),\"N.M.\",IF(ABS(S272/R272)>=10,\"N.M.\",S272/R272))))","v":"N.M."},null,294.51,218.33,{"$f":"+V272-W272","v":76.179999999999978},{"$f":"IF(W272<0,IF(X272=0,0,IF(OR(W272=0,V272=0),\"N.M.\",IF(ABS(X272/W272)>=10,\"N.M.\",X272/(-W272)))),IF(X272=0,0,IF(OR(W272=0,V272=0),\"N.M.\",IF(ABS(X272/W272)>=10,\"N.M.\",X272/W272))))","v":0.34892135757797815},null,38.47,null,14.48,0,33.79,17.03,27.580000000000002,47.92,20.14,0,0,18.920000000000002,0,14.05,null,0,39.58,24.27,0,0.28000000000000003,0,0,35.4,0,180.93,0,0]
["%,V9210004","9210004","Office Utilites",null,null,0,0,{"$f":"+F273-G273","v":0},{"$f":"IF(G273<0,IF(H273=0,0,IF(OR(G273=0,F273=0),\"N.M.\",IF(ABS(H273/G273)>=10,\"N.M.\",H273/(-G273)))),IF(H273=0,0,IF(OR(G273=0,F273=0),\"N.M.\",IF(ABS(H273/G273)>=10,\"N.M.\",H273/G273))))","v":0},null,0,0,{"$f":"+K273-L273","v":0},{"$f":"IF(L273<0,IF(M273=0,0,IF(OR(L273=0,K273=0),\"N.M.\",IF(ABS(M273/L273)>=10,\"N.M.\",M273/(-L273)))),IF(M273=0,0,IF(OR(L273=0,K273=0),\"N.M.\",IF(ABS(M273/L273)>=10,\"N.M.\",M273/L273))))","v":0},null,null,0,0,{"$f":"+Q273-R273","v":0},{"$f":"IF(R273<0,IF(S273=0,0,IF(OR(R273=0,Q273=0),\"N.M.\",IF(ABS(S273/R273)>=10,\"N.M.\",S273/(-R273)))),IF(S273=0,0,IF(OR(R273=0,Q273=0),\"N.M.\",IF(ABS(S273/R273)>=10,\"N.M.\",S273/R273))))","v":0},null,0,63.42,{"$f":"+V273-W273","v":-63.42},{"$f":"IF(W273<0,IF(X273=0,0,IF(OR(W273=0,V273=0),\"N.M.\",IF(ABS(X273/W273)>=10,\"N.M.\",X273/(-W273)))),IF(X273=0,0,IF(OR(W273=0,V273=0),\"N.M.\",IF(ABS(X273/W273)>=10,\"N.M.\",X273/W273))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,{"$f":"+F274-G274","v":0},{"$f":"IF(G274<0,IF(H274=0,0,IF(OR(G274=0,F274=0),\"N.M.\",IF(ABS(H274/G274)>=10,\"N.M.\",H274/(-G274)))),IF(H274=0,0,IF(OR(G274=0,F274=0),\"N.M.\",IF(ABS(H274/G274)>=10,\"N.M.\",H274/G274))))","v":0},null,0,0,{"$f":"+K274-L274","v":0},{"$f":"IF(L274<0,IF(M274=0,0,IF(OR(L274=0,K274=0),\"N.M.\",IF(ABS(M274/L274)>=10,\"N.M.\",M274/(-L274)))),IF(M274=0,0,IF(OR(L274=0,K274=0),\"N.M.\",IF(ABS(M274/L274)>=10,\"N.M.\",M274/L274))))","v":0},null,null,0,0,{"$f":"+Q274-R274","v":0},{"$f":"IF(R274<0,IF(S274=0,0,IF(OR(R274=0,Q274=0),\"N.M.\",IF(ABS(S274/R274)>=10,\"N.M.\",S274/(-R274)))),IF(S274=0,0,IF(OR(R274=0,Q274=0),\"N.M.\",IF(ABS(S274/R274)>=10,\"N.M.\",S274/R274))))","v":0},null,13.620000000000001,0.95000000000000007,{"$f":"+V274-W274","v":12.670000000000002},{"$f":"IF(W274<0,IF(X274=0,0,IF(OR(W274=0,V274=0),\"N.M.\",IF(ABS(X274/W274)>=10,\"N.M.\",X274/(-W274)))),IF(X274=0,0,IF(OR(W274=0,V274=0),\"N.M.\",IF(ABS(X274/W274)>=10,\"N.M.\",X274/W274))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,13.23,0.39,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,{"$f":"+F275-G275","v":0},{"$f":"IF(G275<0,IF(H275=0,0,IF(OR(G275=0,F275=0),\"N.M.\",IF(ABS(H275/G275)>=10,\"N.M.\",H275/(-G275)))),IF(H275=0,0,IF(OR(G275=0,F275=0),\"N.M.\",IF(ABS(H275/G275)>=10,\"N.M.\",H275/G275))))","v":0},null,0,0,{"$f":"+K275-L275","v":0},{"$f":"IF(L275<0,IF(M275=0,0,IF(OR(L275=0,K275=0),\"N.M.\",IF(ABS(M275/L275)>=10,\"N.M.\",M275/(-L275)))),IF(M275=0,0,IF(OR(L275=0,K275=0),\"N.M.\",IF(ABS(M275/L275)>=10,\"N.M.\",M275/L275))))","v":0},null,null,0,0,{"$f":"+Q275-R275","v":0},{"$f":"IF(R275<0,IF(S275=0,0,IF(OR(R275=0,Q275=0),\"N.M.\",IF(ABS(S275/R275)>=10,\"N.M.\",S275/(-R275)))),IF(S275=0,0,IF(OR(R275=0,Q275=0),\"N.M.\",IF(ABS(S275/R275)>=10,\"N.M.\",S275/R275))))","v":0},null,0,0,{"$f":"+V275-W275","v":0},{"$f":"IF(W275<0,IF(X275=0,0,IF(OR(W275=0,V275=0),\"N.M.\",IF(ABS(X275/W275)>=10,\"N.M.\",X275/(-W275)))),IF(X275=0,0,IF(OR(W275=0,V275=0),\"N.M.\",IF(ABS(X275/W275)>=10,\"N.M.\",X275/W275))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0.79,-0.79,0,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,7.09,0,{"$f":"+F276-G276","v":7.09},{"$f":"IF(G276<0,IF(H276=0,0,IF(OR(G276=0,F276=0),\"N.M.\",IF(ABS(H276/G276)>=10,\"N.M.\",H276/(-G276)))),IF(H276=0,0,IF(OR(G276=0,F276=0),\"N.M.\",IF(ABS(H276/G276)>=10,\"N.M.\",H276/G276))))","v":"N.M."},null,31.45,2.39,{"$f":"+K276-L276","v":29.06},{"$f":"IF(L276<0,IF(M276=0,0,IF(OR(L276=0,K276=0),\"N.M.\",IF(ABS(M276/L276)>=10,\"N.M.\",M276/(-L276)))),IF(M276=0,0,IF(OR(L276=0,K276=0),\"N.M.\",IF(ABS(M276/L276)>=10,\"N.M.\",M276/L276))))","v":"N.M."},null,null,7.09,0,{"$f":"+Q276-R276","v":7.09},{"$f":"IF(R276<0,IF(S276=0,0,IF(OR(R276=0,Q276=0),\"N.M.\",IF(ABS(S276/R276)>=10,\"N.M.\",S276/(-R276)))),IF(S276=0,0,IF(OR(R276=0,Q276=0),\"N.M.\",IF(ABS(S276/R276)>=10,\"N.M.\",S276/R276))))","v":"N.M."},null,50.57,13.290000000000001,{"$f":"+V276-W276","v":37.28},{"$f":"IF(W276<0,IF(X276=0,0,IF(OR(W276=0,V276=0),\"N.M.\",IF(ABS(X276/W276)>=10,\"N.M.\",X276/(-W276)))),IF(X276=0,0,IF(OR(W276=0,V276=0),\"N.M.\",IF(ABS(X276/W276)>=10,\"N.M.\",X276/W276))))","v":2.8051166290443943},null,0,null,0,0,0,0,0,0,2.39,0,0,0,19.12,0,null,0,0,0,0,24.36,0,0,0,0,7.09,0,0]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,263.10000000000002,27.26,{"$f":"+F277-G277","v":235.84000000000003},{"$f":"IF(G277<0,IF(H277=0,0,IF(OR(G277=0,F277=0),\"N.M.\",IF(ABS(H277/G277)>=10,\"N.M.\",H277/(-G277)))),IF(H277=0,0,IF(OR(G277=0,F277=0),\"N.M.\",IF(ABS(H277/G277)>=10,\"N.M.\",H277/G277))))","v":8.6515040352164352},null,995.21,111.35000000000001,{"$f":"+K277-L277","v":883.86},{"$f":"IF(L277<0,IF(M277=0,0,IF(OR(L277=0,K277=0),\"N.M.\",IF(ABS(M277/L277)>=10,\"N.M.\",M277/(-L277)))),IF(M277=0,0,IF(OR(L277=0,K277=0),\"N.M.\",IF(ABS(M277/L277)>=10,\"N.M.\",M277/L277))))","v":7.9376740008980686},null,null,550.56000000000006,74.61,{"$f":"+Q277-R277","v":475.95000000000005},{"$f":"IF(R277<0,IF(S277=0,0,IF(OR(R277=0,Q277=0),\"N.M.\",IF(ABS(S277/R277)>=10,\"N.M.\",S277/(-R277)))),IF(S277=0,0,IF(OR(R277=0,Q277=0),\"N.M.\",IF(ABS(S277/R277)>=10,\"N.M.\",S277/R277))))","v":6.3791716928025739},null,1136.22,128.01000000000002,{"$f":"+V277-W277","v":1008.21},{"$f":"IF(W277<0,IF(X277=0,0,IF(OR(W277=0,V277=0),\"N.M.\",IF(ABS(X277/W277)>=10,\"N.M.\",X277/(-W277)))),IF(X277=0,0,IF(OR(W277=0,V277=0),\"N.M.\",IF(ABS(X277/W277)>=10,\"N.M.\",X277/W277))))","v":7.8760253105226141},null,1.6600000000000001,null,0,14.4,0,0,15.49,6.8500000000000005,0,44.26,3.09,27.26,124.7,16.309999999999999,null,0,13.34,20.7,182.34,47.75,150.84,29.68,161.4,126.06,263.10000000000002,0,0]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,61.72,9.44,{"$f":"+F278-G278","v":52.28},{"$f":"IF(G278<0,IF(H278=0,0,IF(OR(G278=0,F278=0),\"N.M.\",IF(ABS(H278/G278)>=10,\"N.M.\",H278/(-G278)))),IF(H278=0,0,IF(OR(G278=0,F278=0),\"N.M.\",IF(ABS(H278/G278)>=10,\"N.M.\",H278/G278))))","v":5.5381355932203391},null,314.48,109.06,{"$f":"+K278-L278","v":205.42000000000002},{"$f":"IF(L278<0,IF(M278=0,0,IF(OR(L278=0,K278=0),\"N.M.\",IF(ABS(M278/L278)>=10,\"N.M.\",M278/(-L278)))),IF(M278=0,0,IF(OR(L278=0,K278=0),\"N.M.\",IF(ABS(M278/L278)>=10,\"N.M.\",M278/L278))))","v":1.8835503392627913},null,null,206.54,37.71,{"$f":"+Q278-R278","v":168.82999999999998},{"$f":"IF(R278<0,IF(S278=0,0,IF(OR(R278=0,Q278=0),\"N.M.\",IF(ABS(S278/R278)>=10,\"N.M.\",S278/(-R278)))),IF(S278=0,0,IF(OR(R278=0,Q278=0),\"N.M.\",IF(ABS(S278/R278)>=10,\"N.M.\",S278/R278))))","v":4.4770617873243168},null,328.38,466.26,{"$f":"+V278-W278","v":-137.88},{"$f":"IF(W278<0,IF(X278=0,0,IF(OR(W278=0,V278=0),\"N.M.\",IF(ABS(X278/W278)>=10,\"N.M.\",X278/(-W278)))),IF(X278=0,0,IF(OR(W278=0,V278=0),\"N.M.\",IF(ABS(X278/W278)>=10,\"N.M.\",X278/W278))))","v":-0.29571483721528763},null,357.2,null,3.37,2.3000000000000003,36.090000000000003,23.25,0.45,5.89,0,23.93,4.34,9.44,2.0699999999999998,11.83,null,0,28.97,8.4,28.28,17.23,17.650000000000002,7.41,66.45,78.37,61.72,0,0]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,140.80000000000001,8.43,{"$f":"+F279-G279","v":132.37},{"$f":"IF(G279<0,IF(H279=0,0,IF(OR(G279=0,F279=0),\"N.M.\",IF(ABS(H279/G279)>=10,\"N.M.\",H279/(-G279)))),IF(H279=0,0,IF(OR(G279=0,F279=0),\"N.M.\",IF(ABS(H279/G279)>=10,\"N.M.\",H279/G279))))","v":"N.M."},null,704.23,585.47,{"$f":"+K279-L279","v":118.75999999999999},{"$f":"IF(L279<0,IF(M279=0,0,IF(OR(L279=0,K279=0),\"N.M.\",IF(ABS(M279/L279)>=10,\"N.M.\",M279/(-L279)))),IF(M279=0,0,IF(OR(L279=0,K279=0),\"N.M.\",IF(ABS(M279/L279)>=10,\"N.M.\",M279/L279))))","v":0.20284557705774844},null,null,387.91,102.39,{"$f":"+Q279-R279","v":285.52000000000004},{"$f":"IF(R279<0,IF(S279=0,0,IF(OR(R279=0,Q279=0),\"N.M.\",IF(ABS(S279/R279)>=10,\"N.M.\",S279/(-R279)))),IF(S279=0,0,IF(OR(R279=0,Q279=0),\"N.M.\",IF(ABS(S279/R279)>=10,\"N.M.\",S279/R279))))","v":2.7885535696845398},null,781.12,630.07000000000005,{"$f":"+V279-W279","v":151.04999999999995},{"$f":"IF(W279<0,IF(X279=0,0,IF(OR(W279=0,V279=0),\"N.M.\",IF(ABS(X279/W279)>=10,\"N.M.\",X279/(-W279)))),IF(X279=0,0,IF(OR(W279=0,V279=0),\"N.M.\",IF(ABS(X279/W279)>=10,\"N.M.\",X279/W279))))","v":0.23973526750995913},null,27.42,null,15.36,15.59,352.87,18.61,43.32,22.29,15.040000000000001,64.3,29.66,8.43,9.8000000000000007,67.09,null,0,28.310000000000002,49.9,55.4,33.26,62.35,87.100000000000009,45.83,201.28,140.80000000000001,0,0]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,6.72,0.82000000000000006,{"$f":"+F280-G280","v":5.8999999999999995},{"$f":"IF(G280<0,IF(H280=0,0,IF(OR(G280=0,F280=0),\"N.M.\",IF(ABS(H280/G280)>=10,\"N.M.\",H280/(-G280)))),IF(H280=0,0,IF(OR(G280=0,F280=0),\"N.M.\",IF(ABS(H280/G280)>=10,\"N.M.\",H280/G280))))","v":7.1951219512195106},null,128.06,13.74,{"$f":"+K280-L280","v":114.32000000000001},{"$f":"IF(L280<0,IF(M280=0,0,IF(OR(L280=0,K280=0),\"N.M.\",IF(ABS(M280/L280)>=10,\"N.M.\",M280/(-L280)))),IF(M280=0,0,IF(OR(L280=0,K280=0),\"N.M.\",IF(ABS(M280/L280)>=10,\"N.M.\",M280/L280))))","v":8.3202328966521115},null,null,24.03,3.71,{"$f":"+Q280-R280","v":20.32},{"$f":"IF(R280<0,IF(S280=0,0,IF(OR(R280=0,Q280=0),\"N.M.\",IF(ABS(S280/R280)>=10,\"N.M.\",S280/(-R280)))),IF(S280=0,0,IF(OR(R280=0,Q280=0),\"N.M.\",IF(ABS(S280/R280)>=10,\"N.M.\",S280/R280))))","v":5.4770889487870624},null,155.55000000000001,22.35,{"$f":"+V280-W280","v":133.20000000000002},{"$f":"IF(W280<0,IF(X280=0,0,IF(OR(W280=0,V280=0),\"N.M.\",IF(ABS(X280/W280)>=10,\"N.M.\",X280/(-W280)))),IF(X280=0,0,IF(OR(W280=0,V280=0),\"N.M.\",IF(ABS(X280/W280)>=10,\"N.M.\",X280/W280))))","v":5.9597315436241614},null,3.69,null,0.74,0,5.39,0.65,1.3800000000000001,1.62,0.25,2.89,0,0.82000000000000006,4.95,22.54,null,0.66,0.9,5.54,40.450000000000003,25.09,25.89,5.5,5.14,12.17,6.72,0,0]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,7.74,2.63,{"$f":"+F281-G281","v":5.1100000000000003},{"$f":"IF(G281<0,IF(H281=0,0,IF(OR(G281=0,F281=0),\"N.M.\",IF(ABS(H281/G281)>=10,\"N.M.\",H281/(-G281)))),IF(H281=0,0,IF(OR(G281=0,F281=0),\"N.M.\",IF(ABS(H281/G281)>=10,\"N.M.\",H281/G281))))","v":1.9429657794676809},null,77.06,46.09,{"$f":"+K281-L281","v":30.97},{"$f":"IF(L281<0,IF(M281=0,0,IF(OR(L281=0,K281=0),\"N.M.\",IF(ABS(M281/L281)>=10,\"N.M.\",M281/(-L281)))),IF(M281=0,0,IF(OR(L281=0,K281=0),\"N.M.\",IF(ABS(M281/L281)>=10,\"N.M.\",M281/L281))))","v":0.67194619223258834},null,null,14.47,8.2200000000000006,{"$f":"+Q281-R281","v":6.25},{"$f":"IF(R281<0,IF(S281=0,0,IF(OR(R281=0,Q281=0),\"N.M.\",IF(ABS(S281/R281)>=10,\"N.M.\",S281/(-R281)))),IF(S281=0,0,IF(OR(R281=0,Q281=0),\"N.M.\",IF(ABS(S281/R281)>=10,\"N.M.\",S281/R281))))","v":0.76034063260340623},null,94.240000000000009,58.730000000000004,{"$f":"+V281-W281","v":35.510000000000005},{"$f":"IF(W281<0,IF(X281=0,0,IF(OR(W281=0,V281=0),\"N.M.\",IF(ABS(X281/W281)>=10,\"N.M.\",X281/(-W281)))),IF(X281=0,0,IF(OR(W281=0,V281=0),\"N.M.\",IF(ABS(X281/W281)>=10,\"N.M.\",X281/W281))))","v":0.6046313638685511},null,7.87,null,3.29,0,6.7,18.02,1.74,5.54,2.58,5.46,0.13,2.63,5.62,11.56,null,0.79,7.61,9.33,18.510000000000002,5.57,14.700000000000001,6.08,6.73,0,7.74,0,0]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,5.46,3.04,{"$f":"+F282-G282","v":2.42},{"$f":"IF(G282<0,IF(H282=0,0,IF(OR(G282=0,F282=0),\"N.M.\",IF(ABS(H282/G282)>=10,\"N.M.\",H282/(-G282)))),IF(H282=0,0,IF(OR(G282=0,F282=0),\"N.M.\",IF(ABS(H282/G282)>=10,\"N.M.\",H282/G282))))","v":0.79605263157894735},null,179.21,29.490000000000002,{"$f":"+K282-L282","v":149.72},{"$f":"IF(L282<0,IF(M282=0,0,IF(OR(L282=0,K282=0),\"N.M.\",IF(ABS(M282/L282)>=10,\"N.M.\",M282/(-L282)))),IF(M282=0,0,IF(OR(L282=0,K282=0),\"N.M.\",IF(ABS(M282/L282)>=10,\"N.M.\",M282/L282))))","v":5.0769752458460493},null,null,149.85,9.91,{"$f":"+Q282-R282","v":139.94},{"$f":"IF(R282<0,IF(S282=0,0,IF(OR(R282=0,Q282=0),\"N.M.\",IF(ABS(S282/R282)>=10,\"N.M.\",S282/(-R282)))),IF(S282=0,0,IF(OR(R282=0,Q282=0),\"N.M.\",IF(ABS(S282/R282)>=10,\"N.M.\",S282/R282))))","v":"N.M."},null,226.59,29.490000000000002,{"$f":"+V282-W282","v":197.1},{"$f":"IF(W282<0,IF(X282=0,0,IF(OR(W282=0,V282=0),\"N.M.\",IF(ABS(X282/W282)>=10,\"N.M.\",X282/(-W282)))),IF(X282=0,0,IF(OR(W282=0,V282=0),\"N.M.\",IF(ABS(X282/W282)>=10,\"N.M.\",X282/W282))))","v":6.6836215666327563},null,0,null,0,0,0,3.93,8.67,3.18,3.8000000000000003,4.87,2,3.04,7.7700000000000005,39.61,null,2.63,6.95,0,7.47,0,8.61,3.7,16.98,127.41,5.46,0,0]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,12.09,4.28,{"$f":"+F283-G283","v":7.81},{"$f":"IF(G283<0,IF(H283=0,0,IF(OR(G283=0,F283=0),\"N.M.\",IF(ABS(H283/G283)>=10,\"N.M.\",H283/(-G283)))),IF(H283=0,0,IF(OR(G283=0,F283=0),\"N.M.\",IF(ABS(H283/G283)>=10,\"N.M.\",H283/G283))))","v":1.8247663551401867},null,70.64,13.67,{"$f":"+K283-L283","v":56.97},{"$f":"IF(L283<0,IF(M283=0,0,IF(OR(L283=0,K283=0),\"N.M.\",IF(ABS(M283/L283)>=10,\"N.M.\",M283/(-L283)))),IF(M283=0,0,IF(OR(L283=0,K283=0),\"N.M.\",IF(ABS(M283/L283)>=10,\"N.M.\",M283/L283))))","v":4.1675201170446234},null,null,15.780000000000001,11,{"$f":"+Q283-R283","v":4.7800000000000011},{"$f":"IF(R283<0,IF(S283=0,0,IF(OR(R283=0,Q283=0),\"N.M.\",IF(ABS(S283/R283)>=10,\"N.M.\",S283/(-R283)))),IF(S283=0,0,IF(OR(R283=0,Q283=0),\"N.M.\",IF(ABS(S283/R283)>=10,\"N.M.\",S283/R283))))","v":0.43454545454545462},null,83.41,13.67,{"$f":"+V283-W283","v":69.739999999999995},{"$f":"IF(W283<0,IF(X283=0,0,IF(OR(W283=0,V283=0),\"N.M.\",IF(ABS(X283/W283)>=10,\"N.M.\",X283/(-W283)))),IF(X283=0,0,IF(OR(W283=0,V283=0),\"N.M.\",IF(ABS(X283/W283)>=10,\"N.M.\",X283/W283))))","v":5.1016825164594},null,0,null,0,2.1800000000000002,0,0,0.49,0,0,0,6.72,4.28,12.77,0,null,0,0.56000000000000005,7.2,16.95,2.7,26.02,1.43,1.47,2.2200000000000002,12.09,0,0]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,165.98,29.79,{"$f":"+F284-G284","v":136.19},{"$f":"IF(G284<0,IF(H284=0,0,IF(OR(G284=0,F284=0),\"N.M.\",IF(ABS(H284/G284)>=10,\"N.M.\",H284/(-G284)))),IF(H284=0,0,IF(OR(G284=0,F284=0),\"N.M.\",IF(ABS(H284/G284)>=10,\"N.M.\",H284/G284))))","v":4.5716683450822426},null,1775.79,638.95000000000005,{"$f":"+K284-L284","v":1136.8399999999999},{"$f":"IF(L284<0,IF(M284=0,0,IF(OR(L284=0,K284=0),\"N.M.\",IF(ABS(M284/L284)>=10,\"N.M.\",M284/(-L284)))),IF(M284=0,0,IF(OR(L284=0,K284=0),\"N.M.\",IF(ABS(M284/L284)>=10,\"N.M.\",M284/L284))))","v":1.7792315517646136},null,null,1231.08,150.08000000000001,{"$f":"+Q284-R284","v":1081},{"$f":"IF(R284<0,IF(S284=0,0,IF(OR(R284=0,Q284=0),\"N.M.\",IF(ABS(S284/R284)>=10,\"N.M.\",S284/(-R284)))),IF(S284=0,0,IF(OR(R284=0,Q284=0),\"N.M.\",IF(ABS(S284/R284)>=10,\"N.M.\",S284/R284))))","v":7.2028251599147115},null,2000.58,744.66000000000008,{"$f":"+V284-W284","v":1255.9199999999998},{"$f":"IF(W284<0,IF(X284=0,0,IF(OR(W284=0,V284=0),\"N.M.\",IF(ABS(X284/W284)>=10,\"N.M.\",X284/(-W284)))),IF(X284=0,0,IF(OR(W284=0,V284=0),\"N.M.\",IF(ABS(X284/W284)>=10,\"N.M.\",X284/W284))))","v":1.686568366771412},null,28.17,null,25.54,30.41,80.64,276.89,27.63,27.97,19.79,31.28,89.01,29.79,106.28,118.51,null,6.43,68.12,74.42,174.29,77.510000000000005,99.04,44.9,60.61,1004.49,165.98,0,0]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,4.54,0,{"$f":"+F285-G285","v":4.54},{"$f":"IF(G285<0,IF(H285=0,0,IF(OR(G285=0,F285=0),\"N.M.\",IF(ABS(H285/G285)>=10,\"N.M.\",H285/(-G285)))),IF(H285=0,0,IF(OR(G285=0,F285=0),\"N.M.\",IF(ABS(H285/G285)>=10,\"N.M.\",H285/G285))))","v":"N.M."},null,67.099999999999994,122.42,{"$f":"+K285-L285","v":-55.320000000000007},{"$f":"IF(L285<0,IF(M285=0,0,IF(OR(L285=0,K285=0),\"N.M.\",IF(ABS(M285/L285)>=10,\"N.M.\",M285/(-L285)))),IF(M285=0,0,IF(OR(L285=0,K285=0),\"N.M.\",IF(ABS(M285/L285)>=10,\"N.M.\",M285/L285))))","v":-0.45188694657735667},null,null,6.61,40.56,{"$f":"+Q285-R285","v":-33.950000000000003},{"$f":"IF(R285<0,IF(S285=0,0,IF(OR(R285=0,Q285=0),\"N.M.\",IF(ABS(S285/R285)>=10,\"N.M.\",S285/(-R285)))),IF(S285=0,0,IF(OR(R285=0,Q285=0),\"N.M.\",IF(ABS(S285/R285)>=10,\"N.M.\",S285/R285))))","v":-0.83703155818540431},null,109.4,126.55,{"$f":"+V285-W285","v":-17.149999999999991},{"$f":"IF(W285<0,IF(X285=0,0,IF(OR(W285=0,V285=0),\"N.M.\",IF(ABS(X285/W285)>=10,\"N.M.\",X285/(-W285)))),IF(X285=0,0,IF(OR(W285=0,V285=0),\"N.M.\",IF(ABS(X285/W285)>=10,\"N.M.\",X285/W285))))","v":-0.13551955748715916},null,0,null,0,0.41000000000000003,7.75,1.43,0,33.380000000000003,38.89,40.56,0,0,0,42.300000000000004,null,0,0.61,0,58.370000000000005,1.2,0.31,0,0,2.0699999999999998,4.54,0,0]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,205.74,0,{"$f":"+F286-G286","v":205.74},{"$f":"IF(G286<0,IF(H286=0,0,IF(OR(G286=0,F286=0),\"N.M.\",IF(ABS(H286/G286)>=10,\"N.M.\",H286/(-G286)))),IF(H286=0,0,IF(OR(G286=0,F286=0),\"N.M.\",IF(ABS(H286/G286)>=10,\"N.M.\",H286/G286))))","v":"N.M."},null,225.91,7.13,{"$f":"+K286-L286","v":218.78},{"$f":"IF(L286<0,IF(M286=0,0,IF(OR(L286=0,K286=0),\"N.M.\",IF(ABS(M286/L286)>=10,\"N.M.\",M286/(-L286)))),IF(M286=0,0,IF(OR(L286=0,K286=0),\"N.M.\",IF(ABS(M286/L286)>=10,\"N.M.\",M286/L286))))","v":"N.M."},null,null,205.74,0,{"$f":"+Q286-R286","v":205.74},{"$f":"IF(R286<0,IF(S286=0,0,IF(OR(R286=0,Q286=0),\"N.M.\",IF(ABS(S286/R286)>=10,\"N.M.\",S286/(-R286)))),IF(S286=0,0,IF(OR(R286=0,Q286=0),\"N.M.\",IF(ABS(S286/R286)>=10,\"N.M.\",S286/R286))))","v":"N.M."},null,225.91,7.13,{"$f":"+V286-W286","v":218.78},{"$f":"IF(W286<0,IF(X286=0,0,IF(OR(W286=0,V286=0),\"N.M.\",IF(ABS(X286/W286)>=10,\"N.M.\",X286/(-W286)))),IF(X286=0,0,IF(OR(W286=0,V286=0),\"N.M.\",IF(ABS(X286/W286)>=10,\"N.M.\",X286/W286))))","v":"N.M."},null,0,null,0,7.13,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,16.12,4.05,0,0,205.74,0,0]
["%,V9210032","9210032","FUEL",null,null,0.44,0.84,{"$f":"+F287-G287","v":-0.39999999999999997},{"$f":"IF(G287<0,IF(H287=0,0,IF(OR(G287=0,F287=0),\"N.M.\",IF(ABS(H287/G287)>=10,\"N.M.\",H287/(-G287)))),IF(H287=0,0,IF(OR(G287=0,F287=0),\"N.M.\",IF(ABS(H287/G287)>=10,\"N.M.\",H287/G287))))","v":-0.47619047619047616},null,10.27,9.9700000000000006,{"$f":"+K287-L287","v":0.29999999999999893},{"$f":"IF(L287<0,IF(M287=0,0,IF(OR(L287=0,K287=0),\"N.M.\",IF(ABS(M287/L287)>=10,\"N.M.\",M287/(-L287)))),IF(M287=0,0,IF(OR(L287=0,K287=0),\"N.M.\",IF(ABS(M287/L287)>=10,\"N.M.\",M287/L287))))","v":3.0090270812437203E-2},null,null,2.95,5.22,{"$f":"+Q287-R287","v":-2.2699999999999996},{"$f":"IF(R287<0,IF(S287=0,0,IF(OR(R287=0,Q287=0),\"N.M.\",IF(ABS(S287/R287)>=10,\"N.M.\",S287/(-R287)))),IF(S287=0,0,IF(OR(R287=0,Q287=0),\"N.M.\",IF(ABS(S287/R287)>=10,\"N.M.\",S287/R287))))","v":-0.43486590038314171},null,15.02,9.9700000000000006,{"$f":"+V287-W287","v":5.0499999999999989},{"$f":"IF(W287<0,IF(X287=0,0,IF(OR(W287=0,V287=0),\"N.M.\",IF(ABS(X287/W287)>=10,\"N.M.\",X287/(-W287)))),IF(X287=0,0,IF(OR(W287=0,V287=0),\"N.M.\",IF(ABS(X287/W287)>=10,\"N.M.\",X287/W287))))","v":0.50651955867602794},null,0,null,0,0,0,2.75,0,0,2,2.17,2.21,0.84,2.7600000000000002,1.99,null,0,0,2.4700000000000002,0.55000000000000004,2.35,1.95,0,0.28999999999999998,2.2200000000000002,0.44,0,0]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,9.4700000000000006,1.1000000000000001,{"$f":"+F288-G288","v":8.370000000000001},{"$f":"IF(G288<0,IF(H288=0,0,IF(OR(G288=0,F288=0),\"N.M.\",IF(ABS(H288/G288)>=10,\"N.M.\",H288/(-G288)))),IF(H288=0,0,IF(OR(G288=0,F288=0),\"N.M.\",IF(ABS(H288/G288)>=10,\"N.M.\",H288/G288))))","v":7.6090909090909093},null,92.25,8.5299999999999994,{"$f":"+K288-L288","v":83.72},{"$f":"IF(L288<0,IF(M288=0,0,IF(OR(L288=0,K288=0),\"N.M.\",IF(ABS(M288/L288)>=10,\"N.M.\",M288/(-L288)))),IF(M288=0,0,IF(OR(L288=0,K288=0),\"N.M.\",IF(ABS(M288/L288)>=10,\"N.M.\",M288/L288))))","v":9.8147713950762014},null,null,45.52,3.84,{"$f":"+Q288-R288","v":41.680000000000007},{"$f":"IF(R288<0,IF(S288=0,0,IF(OR(R288=0,Q288=0),\"N.M.\",IF(ABS(S288/R288)>=10,\"N.M.\",S288/(-R288)))),IF(S288=0,0,IF(OR(R288=0,Q288=0),\"N.M.\",IF(ABS(S288/R288)>=10,\"N.M.\",S288/R288))))","v":"N.M."},null,92.25,8.5299999999999994,{"$f":"+V288-W288","v":83.72},{"$f":"IF(W288<0,IF(X288=0,0,IF(OR(W288=0,V288=0),\"N.M.\",IF(ABS(X288/W288)>=10,\"N.M.\",X288/(-W288)))),IF(X288=0,0,IF(OR(W288=0,V288=0),\"N.M.\",IF(ABS(X288/W288)>=10,\"N.M.\",X288/W288))))","v":9.8147713950762014},null,0,null,0,0,0,4.6900000000000004,0,0,0,2.74,0,1.1000000000000001,0,0,null,0,39.61,0,0,-5.82,12.94,0,8.5299999999999994,27.52,9.4700000000000006,0,0]
["%,V9210034","9210034","In-House Training & Seminars",null,null,270.51,0,{"$f":"+F289-G289","v":270.51},{"$f":"IF(G289<0,IF(H289=0,0,IF(OR(G289=0,F289=0),\"N.M.\",IF(ABS(H289/G289)>=10,\"N.M.\",H289/(-G289)))),IF(H289=0,0,IF(OR(G289=0,F289=0),\"N.M.\",IF(ABS(H289/G289)>=10,\"N.M.\",H289/G289))))","v":"N.M."},null,3154.3,105.89,{"$f":"+K289-L289","v":3048.4100000000003},{"$f":"IF(L289<0,IF(M289=0,0,IF(OR(L289=0,K289=0),\"N.M.\",IF(ABS(M289/L289)>=10,\"N.M.\",M289/(-L289)))),IF(M289=0,0,IF(OR(L289=0,K289=0),\"N.M.\",IF(ABS(M289/L289)>=10,\"N.M.\",M289/L289))))","v":"N.M."},null,null,670.05000000000007,54.09,{"$f":"+Q289-R289","v":615.96},{"$f":"IF(R289<0,IF(S289=0,0,IF(OR(R289=0,Q289=0),\"N.M.\",IF(ABS(S289/R289)>=10,\"N.M.\",S289/(-R289)))),IF(S289=0,0,IF(OR(R289=0,Q289=0),\"N.M.\",IF(ABS(S289/R289)>=10,\"N.M.\",S289/R289))))","v":"N.M."},null,3154.3,110.63,{"$f":"+V289-W289","v":3043.67},{"$f":"IF(W289<0,IF(X289=0,0,IF(OR(W289=0,V289=0),\"N.M.\",IF(ABS(X289/W289)>=10,\"N.M.\",X289/(-W289)))),IF(X289=0,0,IF(OR(W289=0,V289=0),\"N.M.\",IF(ABS(X289/W289)>=10,\"N.M.\",X289/W289))))","v":"N.M."},null,0,null,0,0,16.5,0,35.300000000000004,0,0,54.09,0,0,0,0,null,0,0,14.05,250.77,1344.57,857.56000000000006,17.3,55.34,344.2,270.51,0,0]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,{"$f":"+F290-G290","v":0},{"$f":"IF(G290<0,IF(H290=0,0,IF(OR(G290=0,F290=0),\"N.M.\",IF(ABS(H290/G290)>=10,\"N.M.\",H290/(-G290)))),IF(H290=0,0,IF(OR(G290=0,F290=0),\"N.M.\",IF(ABS(H290/G290)>=10,\"N.M.\",H290/G290))))","v":0},null,178.87,0,{"$f":"+K290-L290","v":178.87},{"$f":"IF(L290<0,IF(M290=0,0,IF(OR(L290=0,K290=0),\"N.M.\",IF(ABS(M290/L290)>=10,\"N.M.\",M290/(-L290)))),IF(M290=0,0,IF(OR(L290=0,K290=0),\"N.M.\",IF(ABS(M290/L290)>=10,\"N.M.\",M290/L290))))","v":"N.M."},null,null,178.87,0,{"$f":"+Q290-R290","v":178.87},{"$f":"IF(R290<0,IF(S290=0,0,IF(OR(R290=0,Q290=0),\"N.M.\",IF(ABS(S290/R290)>=10,\"N.M.\",S290/(-R290)))),IF(S290=0,0,IF(OR(R290=0,Q290=0),\"N.M.\",IF(ABS(S290/R290)>=10,\"N.M.\",S290/R290))))","v":"N.M."},null,178.87,0,{"$f":"+V290-W290","v":178.87},{"$f":"IF(W290<0,IF(X290=0,0,IF(OR(W290=0,V290=0),\"N.M.\",IF(ABS(X290/W290)>=10,\"N.M.\",X290/(-W290)))),IF(X290=0,0,IF(OR(W290=0,V290=0),\"N.M.\",IF(ABS(X290/W290)>=10,\"N.M.\",X290/W290))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,160.15,18.72,0,0,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,16.62,17.240000000000002,{"$f":"+F291-G291","v":-0.62000000000000099},{"$f":"IF(G291<0,IF(H291=0,0,IF(OR(G291=0,F291=0),\"N.M.\",IF(ABS(H291/G291)>=10,\"N.M.\",H291/(-G291)))),IF(H291=0,0,IF(OR(G291=0,F291=0),\"N.M.\",IF(ABS(H291/G291)>=10,\"N.M.\",H291/G291))))","v":-3.5962877030162467E-2},null,589.38,263.04000000000002,{"$f":"+K291-L291","v":326.33999999999997},{"$f":"IF(L291<0,IF(M291=0,0,IF(OR(L291=0,K291=0),\"N.M.\",IF(ABS(M291/L291)>=10,\"N.M.\",M291/(-L291)))),IF(M291=0,0,IF(OR(L291=0,K291=0),\"N.M.\",IF(ABS(M291/L291)>=10,\"N.M.\",M291/L291))))","v":1.240647810218978},null,null,272.29000000000002,239.82,{"$f":"+Q291-R291","v":32.470000000000027},{"$f":"IF(R291<0,IF(S291=0,0,IF(OR(R291=0,Q291=0),\"N.M.\",IF(ABS(S291/R291)>=10,\"N.M.\",S291/(-R291)))),IF(S291=0,0,IF(OR(R291=0,Q291=0),\"N.M.\",IF(ABS(S291/R291)>=10,\"N.M.\",S291/R291))))","v":0.13539321157534828},null,589.38,263.04000000000002,{"$f":"+V291-W291","v":326.33999999999997},{"$f":"IF(W291<0,IF(X291=0,0,IF(OR(W291=0,V291=0),\"N.M.\",IF(ABS(X291/W291)>=10,\"N.M.\",X291/(-W291)))),IF(X291=0,0,IF(OR(W291=0,V291=0),\"N.M.\",IF(ABS(X291/W291)>=10,\"N.M.\",X291/W291))))","v":1.240647810218978},null,0,null,0,0,0,0,10.47,12.75,0,64.290000000000006,158.29,17.240000000000002,0,0,null,0,100.3,216.79,0,0,0,0,0,255.67000000000002,16.62,0,0]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,35.15,{"$f":"+F292-G292","v":-35.15},{"$f":"IF(G292<0,IF(H292=0,0,IF(OR(G292=0,F292=0),\"N.M.\",IF(ABS(H292/G292)>=10,\"N.M.\",H292/(-G292)))),IF(H292=0,0,IF(OR(G292=0,F292=0),\"N.M.\",IF(ABS(H292/G292)>=10,\"N.M.\",H292/G292))))","v":"N.M."},null,606.77,62.63,{"$f":"+K292-L292","v":544.14},{"$f":"IF(L292<0,IF(M292=0,0,IF(OR(L292=0,K292=0),\"N.M.\",IF(ABS(M292/L292)>=10,\"N.M.\",M292/(-L292)))),IF(M292=0,0,IF(OR(L292=0,K292=0),\"N.M.\",IF(ABS(M292/L292)>=10,\"N.M.\",M292/L292))))","v":8.6881686092926707},null,null,459.85,59.53,{"$f":"+Q292-R292","v":400.32000000000005},{"$f":"IF(R292<0,IF(S292=0,0,IF(OR(R292=0,Q292=0),\"N.M.\",IF(ABS(S292/R292)>=10,\"N.M.\",S292/(-R292)))),IF(S292=0,0,IF(OR(R292=0,Q292=0),\"N.M.\",IF(ABS(S292/R292)>=10,\"N.M.\",S292/R292))))","v":6.7246766336301036},null,628.5,87.2,{"$f":"+V292-W292","v":541.29999999999995},{"$f":"IF(W292<0,IF(X292=0,0,IF(OR(W292=0,V292=0),\"N.M.\",IF(ABS(X292/W292)>=10,\"N.M.\",X292/(-W292)))),IF(X292=0,0,IF(OR(W292=0,V292=0),\"N.M.\",IF(ABS(X292/W292)>=10,\"N.M.\",X292/W292))))","v":6.2075688073394488},null,8.98,null,0,0,0,0,0,3.1,0,0,24.38,35.15,21.73,0,null,0,81.47,0,0,9.7200000000000006,47.54,8.19,459.85,0,0,0,0]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,0,{"$f":"+F293-G293","v":10.84},{"$f":"IF(G293<0,IF(H293=0,0,IF(OR(G293=0,F293=0),\"N.M.\",IF(ABS(H293/G293)>=10,\"N.M.\",H293/(-G293)))),IF(H293=0,0,IF(OR(G293=0,F293=0),\"N.M.\",IF(ABS(H293/G293)>=10,\"N.M.\",H293/G293))))","v":"N.M."},null,52.02,11.620000000000001,{"$f":"+K293-L293","v":40.400000000000006},{"$f":"IF(L293<0,IF(M293=0,0,IF(OR(L293=0,K293=0),\"N.M.\",IF(ABS(M293/L293)>=10,\"N.M.\",M293/(-L293)))),IF(M293=0,0,IF(OR(L293=0,K293=0),\"N.M.\",IF(ABS(M293/L293)>=10,\"N.M.\",M293/L293))))","v":3.4767641996557663},null,null,21.68,8.52,{"$f":"+Q293-R293","v":13.16},{"$f":"IF(R293<0,IF(S293=0,0,IF(OR(R293=0,Q293=0),\"N.M.\",IF(ABS(S293/R293)>=10,\"N.M.\",S293/(-R293)))),IF(S293=0,0,IF(OR(R293=0,Q293=0),\"N.M.\",IF(ABS(S293/R293)>=10,\"N.M.\",S293/R293))))","v":1.5446009389671362},null,60.13,12.620000000000001,{"$f":"+V293-W293","v":47.510000000000005},{"$f":"IF(W293<0,IF(X293=0,0,IF(OR(W293=0,V293=0),\"N.M.\",IF(ABS(X293/W293)>=10,\"N.M.\",X293/(-W293)))),IF(X293=0,0,IF(OR(W293=0,V293=0),\"N.M.\",IF(ABS(X293/W293)>=10,\"N.M.\",X293/W293))))","v":3.7646592709984152},null,1,null,0,0,0,0,0,0,3.1,0,8.52,0,2.09,6.0200000000000005,null,3.5700000000000003,0,6.0200000000000005,0,0,12.120000000000001,8.6300000000000008,0,10.84,10.84,0,0]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,9.2900000000000009,0,{"$f":"+F294-G294","v":9.2900000000000009},{"$f":"IF(G294<0,IF(H294=0,0,IF(OR(G294=0,F294=0),\"N.M.\",IF(ABS(H294/G294)>=10,\"N.M.\",H294/(-G294)))),IF(H294=0,0,IF(OR(G294=0,F294=0),\"N.M.\",IF(ABS(H294/G294)>=10,\"N.M.\",H294/G294))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+K294-L294","v":9.9700000000000006},{"$f":"IF(L294<0,IF(M294=0,0,IF(OR(L294=0,K294=0),\"N.M.\",IF(ABS(M294/L294)>=10,\"N.M.\",M294/(-L294)))),IF(M294=0,0,IF(OR(L294=0,K294=0),\"N.M.\",IF(ABS(M294/L294)>=10,\"N.M.\",M294/L294))))","v":"N.M."},null,null,9.9700000000000006,0,{"$f":"+Q294-R294","v":9.9700000000000006},{"$f":"IF(R294<0,IF(S294=0,0,IF(OR(R294=0,Q294=0),\"N.M.\",IF(ABS(S294/R294)>=10,\"N.M.\",S294/(-R294)))),IF(S294=0,0,IF(OR(R294=0,Q294=0),\"N.M.\",IF(ABS(S294/R294)>=10,\"N.M.\",S294/R294))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+V294-W294","v":9.9700000000000006},{"$f":"IF(W294<0,IF(X294=0,0,IF(OR(W294=0,V294=0),\"N.M.\",IF(ABS(X294/W294)>=10,\"N.M.\",X294/(-W294)))),IF(X294=0,0,IF(OR(W294=0,V294=0),\"N.M.\",IF(ABS(X294/W294)>=10,\"N.M.\",X294/W294))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0.68,9.2900000000000009,0,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-20571.72,-24413.55,{"$f":"+F295-G295","v":3841.8299999999981},{"$f":"IF(G295<0,IF(H295=0,0,IF(OR(G295=0,F295=0),\"N.M.\",IF(ABS(H295/G295)>=10,\"N.M.\",H295/(-G295)))),IF(H295=0,0,IF(OR(G295=0,F295=0),\"N.M.\",IF(ABS(H295/G295)>=10,\"N.M.\",H295/G295))))","v":0.15736466019894682},null,-166735.88,-201203.81,{"$f":"+K295-L295","v":34467.929999999993},{"$f":"IF(L295<0,IF(M295=0,0,IF(OR(L295=0,K295=0),\"N.M.\",IF(ABS(M295/L295)>=10,\"N.M.\",M295/(-L295)))),IF(M295=0,0,IF(OR(L295=0,K295=0),\"N.M.\",IF(ABS(M295/L295)>=10,\"N.M.\",M295/L295))))","v":0.17130853536023991},null,null,-62164.66,-80701.900000000009,{"$f":"+Q295-R295","v":18537.240000000005},{"$f":"IF(R295<0,IF(S295=0,0,IF(OR(R295=0,Q295=0),\"N.M.\",IF(ABS(S295/R295)>=10,\"N.M.\",S295/(-R295)))),IF(S295=0,0,IF(OR(R295=0,Q295=0),\"N.M.\",IF(ABS(S295/R295)>=10,\"N.M.\",S295/R295))))","v":0.22970016814969663},null,-663843.13,-275322.71999999997,{"$f":"+V295-W295","v":-388520.41000000003},{"$f":"IF(W295<0,IF(X295=0,0,IF(OR(W295=0,V295=0),\"N.M.\",IF(ABS(X295/W295)>=10,\"N.M.\",X295/(-W295)))),IF(X295=0,0,IF(OR(W295=0,V295=0),\"N.M.\",IF(ABS(X295/W295)>=10,\"N.M.\",X295/W295))))","v":-1.4111454732104931},null,-56188.26,null,-9755.06,-3382.76,-8276.9600000000009,-6653.41,-58862.400000000001,-6143.67,-27427.65,-27427.63,-28860.720000000001,-24413.55,-86020.52,-411086.73,null,-8632.17,-18644.45,-17497.04,-29337.52,15275.74,-18784.71,-26951.07,-15757.84,-25835.100000000002,-20571.72,0,0]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-37348,-31222,{"$f":"+F296-G296","v":-6126},{"$f":"IF(G296<0,IF(H296=0,0,IF(OR(G296=0,F296=0),\"N.M.\",IF(ABS(H296/G296)>=10,\"N.M.\",H296/(-G296)))),IF(H296=0,0,IF(OR(G296=0,F296=0),\"N.M.\",IF(ABS(H296/G296)>=10,\"N.M.\",H296/G296))))","v":-0.19620780219076292},null,-384803,-390555,{"$f":"+K296-L296","v":5752},{"$f":"IF(L296<0,IF(M296=0,0,IF(OR(L296=0,K296=0),\"N.M.\",IF(ABS(M296/L296)>=10,\"N.M.\",M296/(-L296)))),IF(M296=0,0,IF(OR(L296=0,K296=0),\"N.M.\",IF(ABS(M296/L296)>=10,\"N.M.\",M296/L296))))","v":1.4727759214451229E-2},null,null,-109037,-104394,{"$f":"+Q296-R296","v":-4643},{"$f":"IF(R296<0,IF(S296=0,0,IF(OR(R296=0,Q296=0),\"N.M.\",IF(ABS(S296/R296)>=10,\"N.M.\",S296/(-R296)))),IF(S296=0,0,IF(OR(R296=0,Q296=0),\"N.M.\",IF(ABS(S296/R296)>=10,\"N.M.\",S296/R296))))","v":-4.447573615341878E-2},null,-451345,-451061,{"$f":"+V296-W296","v":-284},{"$f":"IF(W296<0,IF(X296=0,0,IF(OR(W296=0,V296=0),\"N.M.\",IF(ABS(X296/W296)>=10,\"N.M.\",X296/(-W296)))),IF(X296=0,0,IF(OR(W296=0,V296=0),\"N.M.\",IF(ABS(X296/W296)>=10,\"N.M.\",X296/W296))))","v":-6.2962659152531473E-4},null,-28714,null,-44700,-38322,-36278,-51825,-46515,-33279,-35242,-42606,-30566,-31222,-33780,-32762,null,-35793,-35271,-39051,-37661,-46310,-41570,-40110,-42614,-29075,-37348,0,0]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0.01,{"$f":"+F297-G297","v":0},{"$f":"IF(G297<0,IF(H297=0,0,IF(OR(G297=0,F297=0),\"N.M.\",IF(ABS(H297/G297)>=10,\"N.M.\",H297/(-G297)))),IF(H297=0,0,IF(OR(G297=0,F297=0),\"N.M.\",IF(ABS(H297/G297)>=10,\"N.M.\",H297/G297))))","v":0},null,0.06,0.01,{"$f":"+K297-L297","v":4.9999999999999996E-2},{"$f":"IF(L297<0,IF(M297=0,0,IF(OR(L297=0,K297=0),\"N.M.\",IF(ABS(M297/L297)>=10,\"N.M.\",M297/(-L297)))),IF(M297=0,0,IF(OR(L297=0,K297=0),\"N.M.\",IF(ABS(M297/L297)>=10,\"N.M.\",M297/L297))))","v":4.9999999999999991},null,null,0.02,0.01,{"$f":"+Q297-R297","v":0.01},{"$f":"IF(R297<0,IF(S297=0,0,IF(OR(R297=0,Q297=0),\"N.M.\",IF(ABS(S297/R297)>=10,\"N.M.\",S297/(-R297)))),IF(S297=0,0,IF(OR(R297=0,Q297=0),\"N.M.\",IF(ABS(S297/R297)>=10,\"N.M.\",S297/R297))))","v":1},null,0.06,0.01,{"$f":"+V297-W297","v":4.9999999999999996E-2},{"$f":"IF(W297<0,IF(X297=0,0,IF(OR(W297=0,V297=0),\"N.M.\",IF(ABS(X297/W297)>=10,\"N.M.\",X297/(-W297)))),IF(X297=0,0,IF(OR(W297=0,V297=0),\"N.M.\",IF(ABS(X297/W297)>=10,\"N.M.\",X297/W297))))","v":4.9999999999999991},null,0,null,0,0,0,0,0,0,0,0,0,0.01,0,0,null,0,0,0.02,0,0.03,0,-0.01,0,0.01,0.01,0,0]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,{"$f":"+F298-G298","v":0},{"$f":"IF(G298<0,IF(H298=0,0,IF(OR(G298=0,F298=0),\"N.M.\",IF(ABS(H298/G298)>=10,\"N.M.\",H298/(-G298)))),IF(H298=0,0,IF(OR(G298=0,F298=0),\"N.M.\",IF(ABS(H298/G298)>=10,\"N.M.\",H298/G298))))","v":0},null,-1702.51,-263.08,{"$f":"+K298-L298","v":-1439.43},{"$f":"IF(L298<0,IF(M298=0,0,IF(OR(L298=0,K298=0),\"N.M.\",IF(ABS(M298/L298)>=10,\"N.M.\",M298/(-L298)))),IF(M298=0,0,IF(OR(L298=0,K298=0),\"N.M.\",IF(ABS(M298/L298)>=10,\"N.M.\",M298/L298))))","v":-5.4714535502508745},null,null,0,-270.73,{"$f":"+Q298-R298","v":270.73},{"$f":"IF(R298<0,IF(S298=0,0,IF(OR(R298=0,Q298=0),\"N.M.\",IF(ABS(S298/R298)>=10,\"N.M.\",S298/(-R298)))),IF(S298=0,0,IF(OR(R298=0,Q298=0),\"N.M.\",IF(ABS(S298/R298)>=10,\"N.M.\",S298/R298))))","v":"N.M."},null,-1880.29,-4064.21,{"$f":"+V298-W298","v":2183.92},{"$f":"IF(W298<0,IF(X298=0,0,IF(OR(W298=0,V298=0),\"N.M.\",IF(ABS(X298/W298)>=10,\"N.M.\",X298/(-W298)))),IF(X298=0,0,IF(OR(W298=0,V298=0),\"N.M.\",IF(ABS(X298/W298)>=10,\"N.M.\",X298/W298))))","v":0.53735412294148188},null,-3590.69,null,149.39000000000001,0,-21.72,0,0,-35.6,-84.42,0,-270.73,0,-38.1,-139.68,null,-63.5,-50.79,-63.49,-51.82,0,-1472.91,0,0,0,0,0,0]
["%,V9220005","9220005","Overhead Loadings",null,null,-40703.57,-63481.630000000005,{"$f":"+F299-G299","v":22778.060000000005},{"$f":"IF(G299<0,IF(H299=0,0,IF(OR(G299=0,F299=0),\"N.M.\",IF(ABS(H299/G299)>=10,\"N.M.\",H299/(-G299)))),IF(H299=0,0,IF(OR(G299=0,F299=0),\"N.M.\",IF(ABS(H299/G299)>=10,\"N.M.\",H299/G299))))","v":0.35881340791028843},null,-493779.69,-581361.43000000005,{"$f":"+K299-L299","v":87581.740000000049},{"$f":"IF(L299<0,IF(M299=0,0,IF(OR(L299=0,K299=0),\"N.M.\",IF(ABS(M299/L299)>=10,\"N.M.\",M299/(-L299)))),IF(M299=0,0,IF(OR(L299=0,K299=0),\"N.M.\",IF(ABS(M299/L299)>=10,\"N.M.\",M299/L299))))","v":0.15064938174519082},null,null,-141541.70000000001,-182106.13,{"$f":"+Q299-R299","v":40564.429999999993},{"$f":"IF(R299<0,IF(S299=0,0,IF(OR(R299=0,Q299=0),\"N.M.\",IF(ABS(S299/R299)>=10,\"N.M.\",S299/(-R299)))),IF(S299=0,0,IF(OR(R299=0,Q299=0),\"N.M.\",IF(ABS(S299/R299)>=10,\"N.M.\",S299/R299))))","v":0.22275158996569744},null,-581444.07999999996,-758887.91,{"$f":"+V299-W299","v":177443.83000000007},{"$f":"IF(W299<0,IF(X299=0,0,IF(OR(W299=0,V299=0),\"N.M.\",IF(ABS(X299/W299)>=10,\"N.M.\",X299/(-W299)))),IF(X299=0,0,IF(OR(W299=0,V299=0),\"N.M.\",IF(ABS(X299/W299)>=10,\"N.M.\",X299/W299))))","v":0.23382086822281839},null,-135711.89000000001,null,-65593.75,-65349.630000000005,-57719.15,-54448.959999999999,-57221.130000000005,-47129.520000000004,-51793.16,-57457.05,-61167.450000000004,-63481.630000000005,-38210.93,-49453.46,null,-57164.33,-53931.520000000004,-45474.47,-56817.54,-34460.559999999998,-50013.46,-54376.11,-47020.57,-53817.56,-40703.57,0,0]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,392854.29000000004,1431400.46,{"$f":"+F300-G300","v":-1038546.1699999999},{"$f":"IF(G300<0,IF(H300=0,0,IF(OR(G300=0,F300=0),\"N.M.\",IF(ABS(H300/G300)>=10,\"N.M.\",H300/(-G300)))),IF(H300=0,0,IF(OR(G300=0,F300=0),\"N.M.\",IF(ABS(H300/G300)>=10,\"N.M.\",H300/G300))))","v":-0.72554550527390493},null,1999935.5519999999,3586389.29,{"$f":"+K300-L300","v":-1586453.7380000001},{"$f":"IF(L300<0,IF(M300=0,0,IF(OR(L300=0,K300=0),\"N.M.\",IF(ABS(M300/L300)>=10,\"N.M.\",M300/(-L300)))),IF(M300=0,0,IF(OR(L300=0,K300=0),\"N.M.\",IF(ABS(M300/L300)>=10,\"N.M.\",M300/L300))))","v":-0.4423540250980395},null,null,697505.79500000004,1775167.88,{"$f":"+Q300-R300","v":-1077662.085},{"$f":"IF(R300<0,IF(S300=0,0,IF(OR(R300=0,Q300=0),\"N.M.\",IF(ABS(S300/R300)>=10,\"N.M.\",S300/(-R300)))),IF(S300=0,0,IF(OR(R300=0,Q300=0),\"N.M.\",IF(ABS(S300/R300)>=10,\"N.M.\",S300/R300))))","v":-0.60707615158066064},null,3607395.7319999998,4269856.4400000004,{"$f":"+V300-W300","v":-662460.70800000057},{"$f":"IF(W300<0,IF(X300=0,0,IF(OR(W300=0,V300=0),\"N.M.\",IF(ABS(X300/W300)>=10,\"N.M.\",X300/(-W300)))),IF(X300=0,0,IF(OR(W300=0,V300=0),\"N.M.\",IF(ABS(X300/W300)>=10,\"N.M.\",X300/W300))))","v":-0.15514823912908896},null,650937.27,null,356132.06,84858.5,369263.26,328100.26,239696.5,174993.58000000002,258177.25,277802.03999999998,65965.38,1431400.46,166815.81,1440644.37,null,224389.29,187654.94,187687.89,142721.81,162175.89000000001,189570.95,208228.98699999999,173145.11000000002,131506.39499999999,392854.29000000004,-1078.03,0]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,50208.89,230815.66,{"$f":"+F301-G301","v":-180606.77000000002},{"$f":"IF(G301<0,IF(H301=0,0,IF(OR(G301=0,F301=0),\"N.M.\",IF(ABS(H301/G301)>=10,\"N.M.\",H301/(-G301)))),IF(H301=0,0,IF(OR(G301=0,F301=0),\"N.M.\",IF(ABS(H301/G301)>=10,\"N.M.\",H301/G301))))","v":-0.78247190853514881},null,-475635.65,-114135.83,{"$f":"+K301-L301","v":-361499.82},{"$f":"IF(L301<0,IF(M301=0,0,IF(OR(L301=0,K301=0),\"N.M.\",IF(ABS(M301/L301)>=10,\"N.M.\",M301/(-L301)))),IF(M301=0,0,IF(OR(L301=0,K301=0),\"N.M.\",IF(ABS(M301/L301)>=10,\"N.M.\",M301/L301))))","v":-3.1672772695480464},null,null,-47581.51,-89664.42,{"$f":"+Q301-R301","v":42082.909999999996},{"$f":"IF(R301<0,IF(S301=0,0,IF(OR(R301=0,Q301=0),\"N.M.\",IF(ABS(S301/R301)>=10,\"N.M.\",S301/(-R301)))),IF(S301=0,0,IF(OR(R301=0,Q301=0),\"N.M.\",IF(ABS(S301/R301)>=10,\"N.M.\",S301/R301))))","v":0.46933789344759042},null,90442.219999999972,-610908.4,{"$f":"+V301-W301","v":701350.62},{"$f":"IF(W301<0,IF(X301=0,0,IF(OR(W301=0,V301=0),\"N.M.\",IF(ABS(X301/W301)>=10,\"N.M.\",X301/(-W301)))),IF(X301=0,0,IF(OR(W301=0,V301=0),\"N.M.\",IF(ABS(X301/W301)>=10,\"N.M.\",X301/W301))))","v":1.1480454680276126},null,-14391.57,null,61077.46,-105003.99,-61241.33,258780.61000000002,-3954.94,-472.74,-173656.48,-93543.150000000009,-226936.93,230815.66,769055.66,-202977.79,null,-245472.73,-116597.31,67955.839999999997,118548.46,13570.630000000001,-354812.05,88753.02,-55267.4,-42523,50208.89,0,0]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,{"$f":"+F302-G302","v":0},{"$f":"IF(G302<0,IF(H302=0,0,IF(OR(G302=0,F302=0),\"N.M.\",IF(ABS(H302/G302)>=10,\"N.M.\",H302/(-G302)))),IF(H302=0,0,IF(OR(G302=0,F302=0),\"N.M.\",IF(ABS(H302/G302)>=10,\"N.M.\",H302/G302))))","v":0},null,0,0,{"$f":"+K302-L302","v":0},{"$f":"IF(L302<0,IF(M302=0,0,IF(OR(L302=0,K302=0),\"N.M.\",IF(ABS(M302/L302)>=10,\"N.M.\",M302/(-L302)))),IF(M302=0,0,IF(OR(L302=0,K302=0),\"N.M.\",IF(ABS(M302/L302)>=10,\"N.M.\",M302/L302))))","v":0},null,null,0,0,{"$f":"+Q302-R302","v":0},{"$f":"IF(R302<0,IF(S302=0,0,IF(OR(R302=0,Q302=0),\"N.M.\",IF(ABS(S302/R302)>=10,\"N.M.\",S302/(-R302)))),IF(S302=0,0,IF(OR(R302=0,Q302=0),\"N.M.\",IF(ABS(S302/R302)>=10,\"N.M.\",S302/R302))))","v":0},null,0.03,0,{"$f":"+V302-W302","v":0.03},{"$f":"IF(W302<0,IF(X302=0,0,IF(OR(W302=0,V302=0),\"N.M.\",IF(ABS(X302/W302)>=10,\"N.M.\",X302/(-W302)))),IF(X302=0,0,IF(OR(W302=0,V302=0),\"N.M.\",IF(ABS(X302/W302)>=10,\"N.M.\",X302/W302))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0.03,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,{"$f":"+F303-G303","v":0},{"$f":"IF(G303<0,IF(H303=0,0,IF(OR(G303=0,F303=0),\"N.M.\",IF(ABS(H303/G303)>=10,\"N.M.\",H303/(-G303)))),IF(H303=0,0,IF(OR(G303=0,F303=0),\"N.M.\",IF(ABS(H303/G303)>=10,\"N.M.\",H303/G303))))","v":0},null,6.8100000000000005,0.65,{"$f":"+K303-L303","v":6.16},{"$f":"IF(L303<0,IF(M303=0,0,IF(OR(L303=0,K303=0),\"N.M.\",IF(ABS(M303/L303)>=10,\"N.M.\",M303/(-L303)))),IF(M303=0,0,IF(OR(L303=0,K303=0),\"N.M.\",IF(ABS(M303/L303)>=10,\"N.M.\",M303/L303))))","v":9.476923076923077},null,null,0,0.65,{"$f":"+Q303-R303","v":-0.65},{"$f":"IF(R303<0,IF(S303=0,0,IF(OR(R303=0,Q303=0),\"N.M.\",IF(ABS(S303/R303)>=10,\"N.M.\",S303/(-R303)))),IF(S303=0,0,IF(OR(R303=0,Q303=0),\"N.M.\",IF(ABS(S303/R303)>=10,\"N.M.\",S303/R303))))","v":"N.M."},null,6.8100000000000005,0.65,{"$f":"+V303-W303","v":6.16},{"$f":"IF(W303<0,IF(X303=0,0,IF(OR(W303=0,V303=0),\"N.M.\",IF(ABS(X303/W303)>=10,\"N.M.\",X303/(-W303)))),IF(X303=0,0,IF(OR(W303=0,V303=0),\"N.M.\",IF(ABS(X303/W303)>=10,\"N.M.\",X303/W303))))","v":9.476923076923077},null,0,null,0,0,0,0,0,0,0,0.65,0,0,0,0,null,0,0,0,0,0,0,6.8100000000000005,0,0,0,0,0]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,28.17,{"$f":"+F304-G304","v":-28.17},{"$f":"IF(G304<0,IF(H304=0,0,IF(OR(G304=0,F304=0),\"N.M.\",IF(ABS(H304/G304)>=10,\"N.M.\",H304/(-G304)))),IF(H304=0,0,IF(OR(G304=0,F304=0),\"N.M.\",IF(ABS(H304/G304)>=10,\"N.M.\",H304/G304))))","v":"N.M."},null,242.45000000000002,111.9,{"$f":"+K304-L304","v":130.55000000000001},{"$f":"IF(L304<0,IF(M304=0,0,IF(OR(L304=0,K304=0),\"N.M.\",IF(ABS(M304/L304)>=10,\"N.M.\",M304/(-L304)))),IF(M304=0,0,IF(OR(L304=0,K304=0),\"N.M.\",IF(ABS(M304/L304)>=10,\"N.M.\",M304/L304))))","v":1.1666666666666667},null,null,73.820000000000007,56.08,{"$f":"+Q304-R304","v":17.740000000000009},{"$f":"IF(R304<0,IF(S304=0,0,IF(OR(R304=0,Q304=0),\"N.M.\",IF(ABS(S304/R304)>=10,\"N.M.\",S304/(-R304)))),IF(S304=0,0,IF(OR(R304=0,Q304=0),\"N.M.\",IF(ABS(S304/R304)>=10,\"N.M.\",S304/R304))))","v":0.31633380884450801},null,299.07000000000005,111.9,{"$f":"+V304-W304","v":187.17000000000004},{"$f":"IF(W304<0,IF(X304=0,0,IF(OR(W304=0,V304=0),\"N.M.\",IF(ABS(X304/W304)>=10,\"N.M.\",X304/(-W304)))),IF(X304=0,0,IF(OR(W304=0,V304=0),\"N.M.\",IF(ABS(X304/W304)>=10,\"N.M.\",X304/W304))))","v":1.6726541554959788},null,0,null,0,0,0,0,0,0,55.82,0,27.91,28.17,0,56.620000000000005,null,0,28.060000000000002,56.1,28.240000000000002,28.16,28.07,0,0,73.820000000000007,0,0,0]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,3067.83,145.6,{"$f":"+F305-G305","v":2922.23},{"$f":"IF(G305<0,IF(H305=0,0,IF(OR(G305=0,F305=0),\"N.M.\",IF(ABS(H305/G305)>=10,\"N.M.\",H305/(-G305)))),IF(H305=0,0,IF(OR(G305=0,F305=0),\"N.M.\",IF(ABS(H305/G305)>=10,\"N.M.\",H305/G305))))","v":"N.M."},null,10572.86,14962.49,{"$f":"+K305-L305","v":-4389.6299999999992},{"$f":"IF(L305<0,IF(M305=0,0,IF(OR(L305=0,K305=0),\"N.M.\",IF(ABS(M305/L305)>=10,\"N.M.\",M305/(-L305)))),IF(M305=0,0,IF(OR(L305=0,K305=0),\"N.M.\",IF(ABS(M305/L305)>=10,\"N.M.\",M305/L305))))","v":-0.29337563467043248},null,null,3529.15,833.58,{"$f":"+Q305-R305","v":2695.57},{"$f":"IF(R305<0,IF(S305=0,0,IF(OR(R305=0,Q305=0),\"N.M.\",IF(ABS(S305/R305)>=10,\"N.M.\",S305/(-R305)))),IF(S305=0,0,IF(OR(R305=0,Q305=0),\"N.M.\",IF(ABS(S305/R305)>=10,\"N.M.\",S305/R305))))","v":3.2337268168622089},null,12383.77,16173.68,{"$f":"+V305-W305","v":-3789.91},{"$f":"IF(W305<0,IF(X305=0,0,IF(OR(W305=0,V305=0),\"N.M.\",IF(ABS(X305/W305)>=10,\"N.M.\",X305/(-W305)))),IF(X305=0,0,IF(OR(W305=0,V305=0),\"N.M.\",IF(ABS(X305/W305)>=10,\"N.M.\",X305/W305))))","v":-0.23432576877989422},null,1059.43,null,204.62,4868.0600000000004,1476.5,555.61,3272.66,3609.17,142.29,138.52000000000001,549.46,145.6,1824.28,-13.370000000000001,null,981.59,302.84000000000003,551.20000000000005,3750.15,186.09,1107.58,164.26,167.49,293.83,3067.83,0,0]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,{"$f":"+F306-G306","v":0},{"$f":"IF(G306<0,IF(H306=0,0,IF(OR(G306=0,F306=0),\"N.M.\",IF(ABS(H306/G306)>=10,\"N.M.\",H306/(-G306)))),IF(H306=0,0,IF(OR(G306=0,F306=0),\"N.M.\",IF(ABS(H306/G306)>=10,\"N.M.\",H306/G306))))","v":0},null,0,116.38,{"$f":"+K306-L306","v":-116.38},{"$f":"IF(L306<0,IF(M306=0,0,IF(OR(L306=0,K306=0),\"N.M.\",IF(ABS(M306/L306)>=10,\"N.M.\",M306/(-L306)))),IF(M306=0,0,IF(OR(L306=0,K306=0),\"N.M.\",IF(ABS(M306/L306)>=10,\"N.M.\",M306/L306))))","v":"N.M."},null,null,0,0,{"$f":"+Q306-R306","v":0},{"$f":"IF(R306<0,IF(S306=0,0,IF(OR(R306=0,Q306=0),\"N.M.\",IF(ABS(S306/R306)>=10,\"N.M.\",S306/(-R306)))),IF(S306=0,0,IF(OR(R306=0,Q306=0),\"N.M.\",IF(ABS(S306/R306)>=10,\"N.M.\",S306/R306))))","v":0},null,0,116.38,{"$f":"+V306-W306","v":-116.38},{"$f":"IF(W306<0,IF(X306=0,0,IF(OR(W306=0,V306=0),\"N.M.\",IF(ABS(X306/W306)>=10,\"N.M.\",X306/(-W306)))),IF(X306=0,0,IF(OR(W306=0,V306=0),\"N.M.\",IF(ABS(X306/W306)>=10,\"N.M.\",X306/W306))))","v":"N.M."},null,0,null,0,0,0,49.76,66.62,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F307-G307","v":0},{"$f":"IF(G307<0,IF(H307=0,0,IF(OR(G307=0,F307=0),\"N.M.\",IF(ABS(H307/G307)>=10,\"N.M.\",H307/(-G307)))),IF(H307=0,0,IF(OR(G307=0,F307=0),\"N.M.\",IF(ABS(H307/G307)>=10,\"N.M.\",H307/G307))))","v":0},null,3464.17,0,{"$f":"+K307-L307","v":3464.17},{"$f":"IF(L307<0,IF(M307=0,0,IF(OR(L307=0,K307=0),\"N.M.\",IF(ABS(M307/L307)>=10,\"N.M.\",M307/(-L307)))),IF(M307=0,0,IF(OR(L307=0,K307=0),\"N.M.\",IF(ABS(M307/L307)>=10,\"N.M.\",M307/L307))))","v":"N.M."},null,null,0,0,{"$f":"+Q307-R307","v":0},{"$f":"IF(R307<0,IF(S307=0,0,IF(OR(R307=0,Q307=0),\"N.M.\",IF(ABS(S307/R307)>=10,\"N.M.\",S307/(-R307)))),IF(S307=0,0,IF(OR(R307=0,Q307=0),\"N.M.\",IF(ABS(S307/R307)>=10,\"N.M.\",S307/R307))))","v":0},null,1069746.8299999998,0,{"$f":"+V307-W307","v":1069746.8299999998},{"$f":"IF(W307<0,IF(X307=0,0,IF(OR(W307=0,V307=0),\"N.M.\",IF(ABS(X307/W307)>=10,\"N.M.\",X307/(-W307)))),IF(X307=0,0,IF(OR(W307=0,V307=0),\"N.M.\",IF(ABS(X307/W307)>=10,\"N.M.\",X307/W307))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,1066282.6599999999,null,3464.17,0,0,0,0,0,0,0,0,0,0,0]
["%,V9240000","9240000","Property Insurance",null,null,76986.97,92444.19,{"$f":"+F308-G308","v":-15457.220000000001},{"$f":"IF(G308<0,IF(H308=0,0,IF(OR(G308=0,F308=0),\"N.M.\",IF(ABS(H308/G308)>=10,\"N.M.\",H308/(-G308)))),IF(H308=0,0,IF(OR(G308=0,F308=0),\"N.M.\",IF(ABS(H308/G308)>=10,\"N.M.\",H308/G308))))","v":-0.16720596502603355},null,922411.01,973521.57000000007,{"$f":"+K308-L308","v":-51110.560000000056},{"$f":"IF(L308<0,IF(M308=0,0,IF(OR(L308=0,K308=0),\"N.M.\",IF(ABS(M308/L308)>=10,\"N.M.\",M308/(-L308)))),IF(M308=0,0,IF(OR(L308=0,K308=0),\"N.M.\",IF(ABS(M308/L308)>=10,\"N.M.\",M308/L308))))","v":-5.2500696004095786E-2},null,null,230536.30000000002,282436.96000000002,{"$f":"+Q308-R308","v":-51900.66},{"$f":"IF(R308<0,IF(S308=0,0,IF(OR(R308=0,Q308=0),\"N.M.\",IF(ABS(S308/R308)>=10,\"N.M.\",S308/(-R308)))),IF(S308=0,0,IF(OR(R308=0,Q308=0),\"N.M.\",IF(ABS(S308/R308)>=10,\"N.M.\",S308/R308))))","v":-0.18376015660273357},null,1041361.41,1152572.6500000001,{"$f":"+V308-W308","v":-111211.24000000011},{"$f":"IF(W308<0,IF(X308=0,0,IF(OR(W308=0,V308=0),\"N.M.\",IF(ABS(X308/W308)>=10,\"N.M.\",X308/(-W308)))),IF(X308=0,0,IF(OR(W308=0,V308=0),\"N.M.\",IF(ABS(X308/W308)>=10,\"N.M.\",X308/W308))))","v":-9.6489570527289625E-2},null,89525.540000000008,null,89525.540000000008,89525.540000000008,71413.490000000005,89525.540000000008,89525.49,161824.85,99744.16,97548.58,92444.19,92444.19,26506.21,92444.19,null,92444.19,92444.19,79339.56,92444.19,92444.19,159215.89000000001,83542.5,76987.650000000009,76561.680000000008,76986.97,0,0]
["%,V9250000","9250000","Injuries and Damages",null,null,192793.72,164919.33000000002,{"$f":"+F309-G309","v":27874.389999999985},{"$f":"IF(G309<0,IF(H309=0,0,IF(OR(G309=0,F309=0),\"N.M.\",IF(ABS(H309/G309)>=10,\"N.M.\",H309/(-G309)))),IF(H309=0,0,IF(OR(G309=0,F309=0),\"N.M.\",IF(ABS(H309/G309)>=10,\"N.M.\",H309/G309))))","v":0.16901833156853099},null,1731560.52,1523896.18,{"$f":"+K309-L309","v":207664.34000000008},{"$f":"IF(L309<0,IF(M309=0,0,IF(OR(L309=0,K309=0),\"N.M.\",IF(ABS(M309/L309)>=10,\"N.M.\",M309/(-L309)))),IF(M309=0,0,IF(OR(L309=0,K309=0),\"N.M.\",IF(ABS(M309/L309)>=10,\"N.M.\",M309/L309))))","v":0.13627197359337176},null,null,545228.28,479325.34,{"$f":"+Q309-R309","v":65902.94},{"$f":"IF(R309<0,IF(S309=0,0,IF(OR(R309=0,Q309=0),\"N.M.\",IF(ABS(S309/R309)>=10,\"N.M.\",S309/(-R309)))),IF(S309=0,0,IF(OR(R309=0,Q309=0),\"N.M.\",IF(ABS(S309/R309)>=10,\"N.M.\",S309/R309))))","v":0.13749104105366097},null,2052557.03,1825909.51,{"$f":"+V309-W309","v":226647.52000000002},{"$f":"IF(W309<0,IF(X309=0,0,IF(OR(W309=0,V309=0),\"N.M.\",IF(ABS(X309/W309)>=10,\"N.M.\",X309/(-W309)))),IF(X309=0,0,IF(OR(W309=0,V309=0),\"N.M.\",IF(ABS(X309/W309)>=10,\"N.M.\",X309/W309))))","v":0.12412856100409927},null,148482.49,null,149264.69,145052.01,153651.05000000002,142828.25,149158.76999999999,143318.51999999999,161297.55000000002,154519.1,159886.91,164919.33000000002,163261.1,157735.41,null,160458.39000000001,160157.45000000001,153697.92000000001,167581.22,173816.14,168868.34,201752.78,164578.15,187856.41,192793.72,0,0]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,120.82000000000001,{"$f":"+F310-G310","v":-120.82000000000001},{"$f":"IF(G310<0,IF(H310=0,0,IF(OR(G310=0,F310=0),\"N.M.\",IF(ABS(H310/G310)>=10,\"N.M.\",H310/(-G310)))),IF(H310=0,0,IF(OR(G310=0,F310=0),\"N.M.\",IF(ABS(H310/G310)>=10,\"N.M.\",H310/G310))))","v":"N.M."},null,-94.77,205.68,{"$f":"+K310-L310","v":-300.45},{"$f":"IF(L310<0,IF(M310=0,0,IF(OR(L310=0,K310=0),\"N.M.\",IF(ABS(M310/L310)>=10,\"N.M.\",M310/(-L310)))),IF(M310=0,0,IF(OR(L310=0,K310=0),\"N.M.\",IF(ABS(M310/L310)>=10,\"N.M.\",M310/L310))))","v":-1.460764294049008},null,null,0,216.53,{"$f":"+Q310-R310","v":-216.53},{"$f":"IF(R310<0,IF(S310=0,0,IF(OR(R310=0,Q310=0),\"N.M.\",IF(ABS(S310/R310)>=10,\"N.M.\",S310/(-R310)))),IF(S310=0,0,IF(OR(R310=0,Q310=0),\"N.M.\",IF(ABS(S310/R310)>=10,\"N.M.\",S310/R310))))","v":"N.M."},null,-257.64,-18.609999999999985,{"$f":"+V310-W310","v":-239.03},{"$f":"IF(W310<0,IF(X310=0,0,IF(OR(W310=0,V310=0),\"N.M.\",IF(ABS(X310/W310)>=10,\"N.M.\",X310/(-W310)))),IF(X310=0,0,IF(OR(W310=0,V310=0),\"N.M.\",IF(ABS(X310/W310)>=10,\"N.M.\",X310/W310))))","v":"N.M."},null,-173.15,null,92.03,18.100000000000001,26.17,15.120000000000001,-93.43,-15.58,-53.26,123.98,-28.27,120.82000000000001,-192.38,29.51,null,-94.77,0,0,0,0,0,0,0,0,0,0,0]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,76994.710000000006,22758.05,{"$f":"+F311-G311","v":54236.66},{"$f":"IF(G311<0,IF(H311=0,0,IF(OR(G311=0,F311=0),\"N.M.\",IF(ABS(H311/G311)>=10,\"N.M.\",H311/(-G311)))),IF(H311=0,0,IF(OR(G311=0,F311=0),\"N.M.\",IF(ABS(H311/G311)>=10,\"N.M.\",H311/G311))))","v":2.3831857298845907},null,-70567.16,303606.63,{"$f":"+K311-L311","v":-374173.79000000004},{"$f":"IF(L311<0,IF(M311=0,0,IF(OR(L311=0,K311=0),\"N.M.\",IF(ABS(M311/L311)>=10,\"N.M.\",M311/(-L311)))),IF(M311=0,0,IF(OR(L311=0,K311=0),\"N.M.\",IF(ABS(M311/L311)>=10,\"N.M.\",M311/L311))))","v":-1.2324295750721914},null,null,35177.51,57761.46,{"$f":"+Q311-R311","v":-22583.949999999997},{"$f":"IF(R311<0,IF(S311=0,0,IF(OR(R311=0,Q311=0),\"N.M.\",IF(ABS(S311/R311)>=10,\"N.M.\",S311/(-R311)))),IF(S311=0,0,IF(OR(R311=0,Q311=0),\"N.M.\",IF(ABS(S311/R311)>=10,\"N.M.\",S311/R311))))","v":-0.390986481297391},null,221298.22,411931.50599999999,{"$f":"+V311-W311","v":-190633.28599999999},{"$f":"IF(W311<0,IF(X311=0,0,IF(OR(W311=0,V311=0),\"N.M.\",IF(ABS(X311/W311)>=10,\"N.M.\",X311/(-W311)))),IF(X311=0,0,IF(OR(W311=0,V311=0),\"N.M.\",IF(ABS(X311/W311)>=10,\"N.M.\",X311/W311))))","v":-0.46277908638529824},null,85665.936000000002,null,282989.48,-24985.03,-34182.639999999999,30576.2,117598.05,-158743.99,32593.100000000002,79404.650000000009,-44401.24,22758.05,293077.95,-1212.57,null,-65861.790000000008,-14084.15,16188.130000000001,-5274.1,-11391.91,-48309.41,22988.560000000001,-42670.04,852.84,76994.710000000006,0,0]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,636.16,893.94,{"$f":"+F312-G312","v":-257.78000000000009},{"$f":"IF(G312<0,IF(H312=0,0,IF(OR(G312=0,F312=0),\"N.M.\",IF(ABS(H312/G312)>=10,\"N.M.\",H312/(-G312)))),IF(H312=0,0,IF(OR(G312=0,F312=0),\"N.M.\",IF(ABS(H312/G312)>=10,\"N.M.\",H312/G312))))","v":-0.28836387229567989},null,6387.01,22468.510000000002,{"$f":"+K312-L312","v":-16081.500000000002},{"$f":"IF(L312<0,IF(M312=0,0,IF(OR(L312=0,K312=0),\"N.M.\",IF(ABS(M312/L312)>=10,\"N.M.\",M312/(-L312)))),IF(M312=0,0,IF(OR(L312=0,K312=0),\"N.M.\",IF(ABS(M312/L312)>=10,\"N.M.\",M312/L312))))","v":-0.71573504429087642},null,null,2232.38,7785.1100000000006,{"$f":"+Q312-R312","v":-5552.7300000000005},{"$f":"IF(R312<0,IF(S312=0,0,IF(OR(R312=0,Q312=0),\"N.M.\",IF(ABS(S312/R312)>=10,\"N.M.\",S312/(-R312)))),IF(S312=0,0,IF(OR(R312=0,Q312=0),\"N.M.\",IF(ABS(S312/R312)>=10,\"N.M.\",S312/R312))))","v":-0.71325003757172345},null,10889.73,24169.510000000002,{"$f":"+V312-W312","v":-13279.780000000002},{"$f":"IF(W312<0,IF(X312=0,0,IF(OR(W312=0,V312=0),\"N.M.\",IF(ABS(X312/W312)>=10,\"N.M.\",X312/(-W312)))),IF(X312=0,0,IF(OR(W312=0,V312=0),\"N.M.\",IF(ABS(X312/W312)>=10,\"N.M.\",X312/W312))))","v":-0.5494434930621267},null,1701,null,100.08,2086.34,1252.6100000000001,992.89,2016,1663.67,6571.81,5495.37,1395.8,893.94,1520.15,2982.57,null,442.25,257.97000000000003,285.51,560.19000000000005,262.25,820.32,1526.14,678.25,917.97,636.16,0,0]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-13732.78,-15680.800000000001,{"$f":"+F313-G313","v":1948.0200000000004},{"$f":"IF(G313<0,IF(H313=0,0,IF(OR(G313=0,F313=0),\"N.M.\",IF(ABS(H313/G313)>=10,\"N.M.\",H313/(-G313)))),IF(H313=0,0,IF(OR(G313=0,F313=0),\"N.M.\",IF(ABS(H313/G313)>=10,\"N.M.\",H313/G313))))","v":0.12422963114126832},null,-94026.790000000008,-172156.1,{"$f":"+K313-L313","v":78129.31},{"$f":"IF(L313<0,IF(M313=0,0,IF(OR(L313=0,K313=0),\"N.M.\",IF(ABS(M313/L313)>=10,\"N.M.\",M313/(-L313)))),IF(M313=0,0,IF(OR(L313=0,K313=0),\"N.M.\",IF(ABS(M313/L313)>=10,\"N.M.\",M313/L313))))","v":0.45382829885203019},null,null,-15492.380000000001,-60406.020000000004,{"$f":"+Q313-R313","v":44913.64},{"$f":"IF(R313<0,IF(S313=0,0,IF(OR(R313=0,Q313=0),\"N.M.\",IF(ABS(S313/R313)>=10,\"N.M.\",S313/(-R313)))),IF(S313=0,0,IF(OR(R313=0,Q313=0),\"N.M.\",IF(ABS(S313/R313)>=10,\"N.M.\",S313/R313))))","v":0.74352920453954752},null,-124480.28000000001,-211237.30000000002,{"$f":"+V313-W313","v":86757.02},{"$f":"IF(W313<0,IF(X313=0,0,IF(OR(W313=0,V313=0),\"N.M.\",IF(ABS(X313/W313)>=10,\"N.M.\",X313/(-W313)))),IF(X313=0,0,IF(OR(W313=0,V313=0),\"N.M.\",IF(ABS(X313/W313)>=10,\"N.M.\",X313/W313))))","v":0.41070880947635668},null,-22144.87,null,-16226.82,-19919.45,-18248.39,-10026.15,-16561.75,-10356.120000000001,-20411.400000000001,-21838.14,-22887.08,-15680.800000000001,-19874.07,-10579.42,null,-15951.380000000001,-25804.52,-19946.29,-2566,-6742.6,-5414.91,-2108.71,-915.59,-844.01,-13732.78,0,0]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,223.69,200.74,{"$f":"+F314-G314","v":22.949999999999989},{"$f":"IF(G314<0,IF(H314=0,0,IF(OR(G314=0,F314=0),\"N.M.\",IF(ABS(H314/G314)>=10,\"N.M.\",H314/(-G314)))),IF(H314=0,0,IF(OR(G314=0,F314=0),\"N.M.\",IF(ABS(H314/G314)>=10,\"N.M.\",H314/G314))))","v":0.1143269901364949},null,2029.97,2138.04,{"$f":"+K314-L314","v":-108.06999999999994},{"$f":"IF(L314<0,IF(M314=0,0,IF(OR(L314=0,K314=0),\"N.M.\",IF(ABS(M314/L314)>=10,\"N.M.\",M314/(-L314)))),IF(M314=0,0,IF(OR(L314=0,K314=0),\"N.M.\",IF(ABS(M314/L314)>=10,\"N.M.\",M314/L314))))","v":-5.0546294737235944E-2},null,null,671.07,658.47,{"$f":"+Q314-R314","v":12.600000000000023},{"$f":"IF(R314<0,IF(S314=0,0,IF(OR(R314=0,Q314=0),\"N.M.\",IF(ABS(S314/R314)>=10,\"N.M.\",S314/(-R314)))),IF(S314=0,0,IF(OR(R314=0,Q314=0),\"N.M.\",IF(ABS(S314/R314)>=10,\"N.M.\",S314/R314))))","v":1.9135268121554548E-2},null,2404.92,2731.59,{"$f":"+V314-W314","v":-326.67000000000007},{"$f":"IF(W314<0,IF(X314=0,0,IF(OR(W314=0,V314=0),\"N.M.\",IF(ABS(X314/W314)>=10,\"N.M.\",X314/(-W314)))),IF(X314=0,0,IF(OR(W314=0,V314=0),\"N.M.\",IF(ABS(X314/W314)>=10,\"N.M.\",X314/W314))))","v":-0.1195896895214875},null,383.86,null,226.95000000000002,233.43,215.70000000000002,214.97,204.66,176.03,207.83,216.15,241.58,200.74,189.69,185.26,null,202.81,201.93,186.24,183.41,193.46,184.94,206.11,213.96,233.42000000000002,223.69,0,0]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,{"$f":"+F315-G315","v":0},{"$f":"IF(G315<0,IF(H315=0,0,IF(OR(G315=0,F315=0),\"N.M.\",IF(ABS(H315/G315)>=10,\"N.M.\",H315/(-G315)))),IF(H315=0,0,IF(OR(G315=0,F315=0),\"N.M.\",IF(ABS(H315/G315)>=10,\"N.M.\",H315/G315))))","v":0},null,0,86.33,{"$f":"+K315-L315","v":-86.33},{"$f":"IF(L315<0,IF(M315=0,0,IF(OR(L315=0,K315=0),\"N.M.\",IF(ABS(M315/L315)>=10,\"N.M.\",M315/(-L315)))),IF(M315=0,0,IF(OR(L315=0,K315=0),\"N.M.\",IF(ABS(M315/L315)>=10,\"N.M.\",M315/L315))))","v":"N.M."},null,null,0,80.52,{"$f":"+Q315-R315","v":-80.52},{"$f":"IF(R315<0,IF(S315=0,0,IF(OR(R315=0,Q315=0),\"N.M.\",IF(ABS(S315/R315)>=10,\"N.M.\",S315/(-R315)))),IF(S315=0,0,IF(OR(R315=0,Q315=0),\"N.M.\",IF(ABS(S315/R315)>=10,\"N.M.\",S315/R315))))","v":"N.M."},null,0,86.33,{"$f":"+V315-W315","v":-86.33},{"$f":"IF(W315<0,IF(X315=0,0,IF(OR(W315=0,V315=0),\"N.M.\",IF(ABS(X315/W315)>=10,\"N.M.\",X315/(-W315)))),IF(X315=0,0,IF(OR(W315=0,V315=0),\"N.M.\",IF(ABS(X315/W315)>=10,\"N.M.\",X315/W315))))","v":"N.M."},null,0,null,0,0,0,0,0,5.8100000000000005,0,18.420000000000002,62.1,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2871,3792.63,{"$f":"+F316-G316","v":-921.63000000000011},{"$f":"IF(G316<0,IF(H316=0,0,IF(OR(G316=0,F316=0),\"N.M.\",IF(ABS(H316/G316)>=10,\"N.M.\",H316/(-G316)))),IF(H316=0,0,IF(OR(G316=0,F316=0),\"N.M.\",IF(ABS(H316/G316)>=10,\"N.M.\",H316/G316))))","v":-0.2430055133245268},null,18084.98,25041.8,{"$f":"+K316-L316","v":-6956.82},{"$f":"IF(L316<0,IF(M316=0,0,IF(OR(L316=0,K316=0),\"N.M.\",IF(ABS(M316/L316)>=10,\"N.M.\",M316/(-L316)))),IF(M316=0,0,IF(OR(L316=0,K316=0),\"N.M.\",IF(ABS(M316/L316)>=10,\"N.M.\",M316/L316))))","v":-0.27780830451485117},null,null,3667.9700000000003,4509.41,{"$f":"+Q316-R316","v":-841.4399999999996},{"$f":"IF(R316<0,IF(S316=0,0,IF(OR(R316=0,Q316=0),\"N.M.\",IF(ABS(S316/R316)>=10,\"N.M.\",S316/(-R316)))),IF(S316=0,0,IF(OR(R316=0,Q316=0),\"N.M.\",IF(ABS(S316/R316)>=10,\"N.M.\",S316/R316))))","v":-0.18659647270929006},null,23370.739999999998,27777.5,{"$f":"+V316-W316","v":-4406.760000000002},{"$f":"IF(W316<0,IF(X316=0,0,IF(OR(W316=0,V316=0),\"N.M.\",IF(ABS(X316/W316)>=10,\"N.M.\",X316/(-W316)))),IF(X316=0,0,IF(OR(W316=0,V316=0),\"N.M.\",IF(ABS(X316/W316)>=10,\"N.M.\",X316/W316))))","v":-0.15864494644946456},null,-1454.15,null,15518.95,-6494.05,2339.7800000000002,-1749.58,5740.17,-846.83,6023.95,106.46000000000001,610.32000000000005,3792.63,1297,3988.76,null,3186.65,1659,2056.19,1750,368.79,2600.54,2795.84,197.37,599.6,2871,-1758,0]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,{"$f":"+F317-G317","v":-5423.3099999999977},{"$f":"IF(G317<0,IF(H317=0,0,IF(OR(G317=0,F317=0),\"N.M.\",IF(ABS(H317/G317)>=10,\"N.M.\",H317/(-G317)))),IF(H317=0,0,IF(OR(G317=0,F317=0),\"N.M.\",IF(ABS(H317/G317)>=10,\"N.M.\",H317/G317))))","v":-3.0426327417827654E-2},null,1728206.79,1782439.94,{"$f":"+K317-L317","v":-54233.149999999907},{"$f":"IF(L317<0,IF(M317=0,0,IF(OR(L317=0,K317=0),\"N.M.\",IF(ABS(M317/L317)>=10,\"N.M.\",M317/(-L317)))),IF(M317=0,0,IF(OR(L317=0,K317=0),\"N.M.\",IF(ABS(M317/L317)>=10,\"N.M.\",M317/L317))))","v":-3.0426354786461926E-2},null,null,518462.04000000004,534731.97,{"$f":"+Q317-R317","v":-16269.929999999935},{"$f":"IF(R317<0,IF(S317=0,0,IF(OR(R317=0,Q317=0),\"N.M.\",IF(ABS(S317/R317)>=10,\"N.M.\",S317/(-R317)))),IF(S317=0,0,IF(OR(R317=0,Q317=0),\"N.M.\",IF(ABS(S317/R317)>=10,\"N.M.\",S317/R317))))","v":-3.0426327417827543E-2},null,2049295.29,2105770.7000000002,{"$f":"+V317-W317","v":-56475.410000000149},{"$f":"IF(W317<0,IF(X317=0,0,IF(OR(W317=0,V317=0),\"N.M.\",IF(ABS(X317/W317)>=10,\"N.M.\",X317/(-W317)))),IF(X317=0,0,IF(OR(W317=0,V317=0),\"N.M.\",IF(ABS(X317/W317)>=10,\"N.M.\",X317/W317))))","v":-2.6819354073071747E-2},null,161665.38,null,176138.05000000002,176138.05000000002,182455.91,178243.99,178243.99,178243.99,178243.99,178243.99,178243.99,178243.99,160544.25,160544.25,null,169491.88,169491.88,179478.27,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68,172820.68,0,0]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12106.42,7175.6100000000006,{"$f":"+F318-G318","v":4930.8099999999995},{"$f":"IF(G318<0,IF(H318=0,0,IF(OR(G318=0,F318=0),\"N.M.\",IF(ABS(H318/G318)>=10,\"N.M.\",H318/(-G318)))),IF(H318=0,0,IF(OR(G318=0,F318=0),\"N.M.\",IF(ABS(H318/G318)>=10,\"N.M.\",H318/G318))))","v":0.68716248514063605},null,119893.28,108752.56,{"$f":"+K318-L318","v":11140.720000000001},{"$f":"IF(L318<0,IF(M318=0,0,IF(OR(L318=0,K318=0),\"N.M.\",IF(ABS(M318/L318)>=10,\"N.M.\",M318/(-L318)))),IF(M318=0,0,IF(OR(L318=0,K318=0),\"N.M.\",IF(ABS(M318/L318)>=10,\"N.M.\",M318/L318))))","v":0.10244099081437716},null,null,37191.29,29603.73,{"$f":"+Q318-R318","v":7587.5600000000013},{"$f":"IF(R318<0,IF(S318=0,0,IF(OR(R318=0,Q318=0),\"N.M.\",IF(ABS(S318/R318)>=10,\"N.M.\",S318/(-R318)))),IF(S318=0,0,IF(OR(R318=0,Q318=0),\"N.M.\",IF(ABS(S318/R318)>=10,\"N.M.\",S318/R318))))","v":0.25630418869514082},null,141901.26999999999,132789,{"$f":"+V318-W318","v":9112.2699999999895},{"$f":"IF(W318<0,IF(X318=0,0,IF(OR(W318=0,V318=0),\"N.M.\",IF(ABS(X318/W318)>=10,\"N.M.\",X318/(-W318)))),IF(X318=0,0,IF(OR(W318=0,V318=0),\"N.M.\",IF(ABS(X318/W318)>=10,\"N.M.\",X318/W318))))","v":6.8622175029558086E-2},null,11774.23,null,11641.47,11996.58,11942.74,12315.73,12022.37,11103.210000000001,8126.7300000000005,11096.17,11331.95,7175.6100000000006,11022.99,10985,null,11283.7,11316.460000000001,11309.33,12036.89,12362.29,12047.83,12345.49,12415.4,12669.470000000001,12106.42,0,0]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,477895.32,388425.9,{"$f":"+F319-G319","v":89469.419999999984},{"$f":"IF(G319<0,IF(H319=0,0,IF(OR(G319=0,F319=0),\"N.M.\",IF(ABS(H319/G319)>=10,\"N.M.\",H319/(-G319)))),IF(H319=0,0,IF(OR(G319=0,F319=0),\"N.M.\",IF(ABS(H319/G319)>=10,\"N.M.\",H319/G319))))","v":0.23033845065429462},null,4677666.67,4060868.19,{"$f":"+K319-L319","v":616798.48},{"$f":"IF(L319<0,IF(M319=0,0,IF(OR(L319=0,K319=0),\"N.M.\",IF(ABS(M319/L319)>=10,\"N.M.\",M319/(-L319)))),IF(M319=0,0,IF(OR(L319=0,K319=0),\"N.M.\",IF(ABS(M319/L319)>=10,\"N.M.\",M319/L319))))","v":0.15188832809665759},null,null,1433426.8,1149565.92,{"$f":"+Q319-R319","v":283860.88000000012},{"$f":"IF(R319<0,IF(S319=0,0,IF(OR(R319=0,Q319=0),\"N.M.\",IF(ABS(S319/R319)>=10,\"N.M.\",S319/(-R319)))),IF(S319=0,0,IF(OR(R319=0,Q319=0),\"N.M.\",IF(ABS(S319/R319)>=10,\"N.M.\",S319/R319))))","v":0.24692875376820508},null,5862252.2400000002,4876501.3,{"$f":"+V319-W319","v":985750.94000000041},{"$f":"IF(W319<0,IF(X319=0,0,IF(OR(W319=0,V319=0),\"N.M.\",IF(ABS(X319/W319)>=10,\"N.M.\",X319/(-W319)))),IF(X319=0,0,IF(OR(W319=0,V319=0),\"N.M.\",IF(ABS(X319/W319)>=10,\"N.M.\",X319/W319))))","v":0.20214306925336006},null,408902.71,null,423180.04000000004,427558.29000000004,422008.66000000003,412759.71,410869.95,408197.75,406727.87,377560.28,383579.74,388425.9,376853.88,807731.69000000006,null,287476.82,629472.71,475141.02,456927.7,458232.16000000003,466822.13,470167.33,478822.81,476708.67,477895.32,360483.72000000003,0]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,{"$f":"+F320-G320","v":0},{"$f":"IF(G320<0,IF(H320=0,0,IF(OR(G320=0,F320=0),\"N.M.\",IF(ABS(H320/G320)>=10,\"N.M.\",H320/(-G320)))),IF(H320=0,0,IF(OR(G320=0,F320=0),\"N.M.\",IF(ABS(H320/G320)>=10,\"N.M.\",H320/G320))))","v":0},null,0,0,{"$f":"+K320-L320","v":0},{"$f":"IF(L320<0,IF(M320=0,0,IF(OR(L320=0,K320=0),\"N.M.\",IF(ABS(M320/L320)>=10,\"N.M.\",M320/(-L320)))),IF(M320=0,0,IF(OR(L320=0,K320=0),\"N.M.\",IF(ABS(M320/L320)>=10,\"N.M.\",M320/L320))))","v":0},null,null,0,0,{"$f":"+Q320-R320","v":0},{"$f":"IF(R320<0,IF(S320=0,0,IF(OR(R320=0,Q320=0),\"N.M.\",IF(ABS(S320/R320)>=10,\"N.M.\",S320/(-R320)))),IF(S320=0,0,IF(OR(R320=0,Q320=0),\"N.M.\",IF(ABS(S320/R320)>=10,\"N.M.\",S320/R320))))","v":0},null,0,0,{"$f":"+V320-W320","v":0},{"$f":"IF(W320<0,IF(X320=0,0,IF(OR(W320=0,V320=0),\"N.M.\",IF(ABS(X320/W320)>=10,\"N.M.\",X320/(-W320)))),IF(X320=0,0,IF(OR(W320=0,V320=0),\"N.M.\",IF(ABS(X320/W320)>=10,\"N.M.\",X320/W320))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,3.56,-3.56,0,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36393.71,-6645.07,{"$f":"+F321-G321","v":43038.78},{"$f":"IF(G321<0,IF(H321=0,0,IF(OR(G321=0,F321=0),\"N.M.\",IF(ABS(H321/G321)>=10,\"N.M.\",H321/(-G321)))),IF(H321=0,0,IF(OR(G321=0,F321=0),\"N.M.\",IF(ABS(H321/G321)>=10,\"N.M.\",H321/G321))))","v":6.4767985890291602},null,362986.9,408229.36,{"$f":"+K321-L321","v":-45242.459999999963},{"$f":"IF(L321<0,IF(M321=0,0,IF(OR(L321=0,K321=0),\"N.M.\",IF(ABS(M321/L321)>=10,\"N.M.\",M321/(-L321)))),IF(M321=0,0,IF(OR(L321=0,K321=0),\"N.M.\",IF(ABS(M321/L321)>=10,\"N.M.\",M321/L321))))","v":-0.1108260807110982},null,null,109047.93000000001,103402.63,{"$f":"+Q321-R321","v":5645.3000000000029},{"$f":"IF(R321<0,IF(S321=0,0,IF(OR(R321=0,Q321=0),\"N.M.\",IF(ABS(S321/R321)>=10,\"N.M.\",S321/(-R321)))),IF(S321=0,0,IF(OR(R321=0,Q321=0),\"N.M.\",IF(ABS(S321/R321)>=10,\"N.M.\",S321/R321))))","v":5.4595323155706997E-2},null,360952.33,500213.97,{"$f":"+V321-W321","v":-139261.63999999996},{"$f":"IF(W321<0,IF(X321=0,0,IF(OR(W321=0,V321=0),\"N.M.\",IF(ABS(X321/W321)>=10,\"N.M.\",X321/(-W321)))),IF(X321=0,0,IF(OR(W321=0,V321=0),\"N.M.\",IF(ABS(X321/W321)>=10,\"N.M.\",X321/W321))))","v":-0.27840413973244282},null,49083,null,45891.24,48139.39,46014.090000000004,35648.660000000003,43094.14,43136.24,42902.97,64809.01,45238.69,-6645.07,-37771.18,35736.61,null,36088.83,36279.410000000003,36613.42,36494.57,36228.129999999997,36248.050000000003,35986.559999999998,36471.410000000003,36182.81,36393.71,-1003.82,0]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16055.56,13627.15,{"$f":"+F322-G322","v":2428.41},{"$f":"IF(G322<0,IF(H322=0,0,IF(OR(G322=0,F322=0),\"N.M.\",IF(ABS(H322/G322)>=10,\"N.M.\",H322/(-G322)))),IF(H322=0,0,IF(OR(G322=0,F322=0),\"N.M.\",IF(ABS(H322/G322)>=10,\"N.M.\",H322/G322))))","v":0.17820380637183858},null,152967.21,142623.93,{"$f":"+K322-L322","v":10343.279999999999},{"$f":"IF(L322<0,IF(M322=0,0,IF(OR(L322=0,K322=0),\"N.M.\",IF(ABS(M322/L322)>=10,\"N.M.\",M322/(-L322)))),IF(M322=0,0,IF(OR(L322=0,K322=0),\"N.M.\",IF(ABS(M322/L322)>=10,\"N.M.\",M322/L322))))","v":7.2521350379280661E-2},null,null,48155.46,40028.83,{"$f":"+Q322-R322","v":8126.6299999999974},{"$f":"IF(R322<0,IF(S322=0,0,IF(OR(R322=0,Q322=0),\"N.M.\",IF(ABS(S322/R322)>=10,\"N.M.\",S322/(-R322)))),IF(S322=0,0,IF(OR(R322=0,Q322=0),\"N.M.\",IF(ABS(S322/R322)>=10,\"N.M.\",S322/R322))))","v":0.20301942375033188},null,178769.88,173913.97999999998,{"$f":"+V322-W322","v":4855.9000000000233},{"$f":"IF(W322<0,IF(X322=0,0,IF(OR(W322=0,V322=0),\"N.M.\",IF(ABS(X322/W322)>=10,\"N.M.\",X322/(-W322)))),IF(X322=0,0,IF(OR(W322=0,V322=0),\"N.M.\",IF(ABS(X322/W322)>=10,\"N.M.\",X322/W322))))","v":2.7921274643936178E-2},null,15474.9,null,14799.15,14926.08,14843.85,14706.82,14580.74,14417.08,14321.380000000001,12918.69,13482.99,13627.15,12387.91,13414.76,null,13336.67,14990.94,15168.76,15112.04,15131.970000000001,15492.24,15579.130000000001,16001.36,16098.54,16055.56,12549.5,0]
["%,V9260010","9260010","Training Administration Exp",null,null,637.55000000000007,448.85,{"$f":"+F323-G323","v":188.70000000000005},{"$f":"IF(G323<0,IF(H323=0,0,IF(OR(G323=0,F323=0),\"N.M.\",IF(ABS(H323/G323)>=10,\"N.M.\",H323/(-G323)))),IF(H323=0,0,IF(OR(G323=0,F323=0),\"N.M.\",IF(ABS(H323/G323)>=10,\"N.M.\",H323/G323))))","v":0.42040770858861543},null,3800.8,1160.9000000000001,{"$f":"+K323-L323","v":2639.9},{"$f":"IF(L323<0,IF(M323=0,0,IF(OR(L323=0,K323=0),\"N.M.\",IF(ABS(M323/L323)>=10,\"N.M.\",M323/(-L323)))),IF(M323=0,0,IF(OR(L323=0,K323=0),\"N.M.\",IF(ABS(M323/L323)>=10,\"N.M.\",M323/L323))))","v":2.2740115427685414},null,null,2219.13,-5626.13,{"$f":"+Q323-R323","v":7845.26},{"$f":"IF(R323<0,IF(S323=0,0,IF(OR(R323=0,Q323=0),\"N.M.\",IF(ABS(S323/R323)>=10,\"N.M.\",S323/(-R323)))),IF(S323=0,0,IF(OR(R323=0,Q323=0),\"N.M.\",IF(ABS(S323/R323)>=10,\"N.M.\",S323/R323))))","v":1.3944327628405315},null,4695.9800000000005,1164.9100000000001,{"$f":"+V323-W323","v":3531.0700000000006},{"$f":"IF(W323<0,IF(X323=0,0,IF(OR(W323=0,V323=0),\"N.M.\",IF(ABS(X323/W323)>=10,\"N.M.\",X323/(-W323)))),IF(X323=0,0,IF(OR(W323=0,V323=0),\"N.M.\",IF(ABS(X323/W323)>=10,\"N.M.\",X323/W323))))","v":3.0311955430033226},null,26.47,null,110.01,2302.62,854.16,2046.22,823.16,488.40000000000003,162.46,133.38,-6208.3600000000006,448.85,447.34000000000003,447.84000000000003,null,2894.64,-2658.52,46.65,113.47,0,915.25,270.18,1275.74,305.84000000000003,637.55000000000007,0,0]
["%,V9260012","9260012","Employee Activities",null,null,1191.6000000000001,3892.31,{"$f":"+F324-G324","v":-2700.71},{"$f":"IF(G324<0,IF(H324=0,0,IF(OR(G324=0,F324=0),\"N.M.\",IF(ABS(H324/G324)>=10,\"N.M.\",H324/(-G324)))),IF(H324=0,0,IF(OR(G324=0,F324=0),\"N.M.\",IF(ABS(H324/G324)>=10,\"N.M.\",H324/G324))))","v":-0.69385788901706191},null,8496.52,13077.45,{"$f":"+K324-L324","v":-4580.93},{"$f":"IF(L324<0,IF(M324=0,0,IF(OR(L324=0,K324=0),\"N.M.\",IF(ABS(M324/L324)>=10,\"N.M.\",M324/(-L324)))),IF(M324=0,0,IF(OR(L324=0,K324=0),\"N.M.\",IF(ABS(M324/L324)>=10,\"N.M.\",M324/L324))))","v":-0.35029229704567788},null,null,3786.79,5467.56,{"$f":"+Q324-R324","v":-1680.7700000000004},{"$f":"IF(R324<0,IF(S324=0,0,IF(OR(R324=0,Q324=0),\"N.M.\",IF(ABS(S324/R324)>=10,\"N.M.\",S324/(-R324)))),IF(S324=0,0,IF(OR(R324=0,Q324=0),\"N.M.\",IF(ABS(S324/R324)>=10,\"N.M.\",S324/R324))))","v":-0.30740769191376049},null,12851.210000000001,14128.980000000001,{"$f":"+V324-W324","v":-1277.7700000000004},{"$f":"IF(W324<0,IF(X324=0,0,IF(OR(W324=0,V324=0),\"N.M.\",IF(ABS(X324/W324)>=10,\"N.M.\",X324/(-W324)))),IF(X324=0,0,IF(OR(W324=0,V324=0),\"N.M.\",IF(ABS(X324/W324)>=10,\"N.M.\",X324/W324))))","v":-9.0436110745432466E-2},null,574.16,null,1841.73,1269.78,2018.77,487.21000000000004,1178.98,448.3,365.12,362.16,1213.0899999999999,3892.31,4275.2700000000004,79.42,null,611.38,266.37,620.58000000000004,2096.16,135.17000000000002,360.26,619.81000000000006,1846.69,748.5,1191.6000000000001,45,0]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,{"$f":"+F325-G325","v":-1403.6800000000003},{"$f":"IF(G325<0,IF(H325=0,0,IF(OR(G325=0,F325=0),\"N.M.\",IF(ABS(H325/G325)>=10,\"N.M.\",H325/(-G325)))),IF(H325=0,0,IF(OR(G325=0,F325=0),\"N.M.\",IF(ABS(H325/G325)>=10,\"N.M.\",H325/G325))))","v":-0.18228308367584137},null,62968.71,77005.490000000005,{"$f":"+K325-L325","v":-14036.780000000006},{"$f":"IF(L325<0,IF(M325=0,0,IF(OR(L325=0,K325=0),\"N.M.\",IF(ABS(M325/L325)>=10,\"N.M.\",M325/(-L325)))),IF(M325=0,0,IF(OR(L325=0,K325=0),\"N.M.\",IF(ABS(M325/L325)>=10,\"N.M.\",M325/L325))))","v":-0.18228284762553948},null,null,18890.61,23101.65,{"$f":"+Q325-R325","v":-4211.0400000000009},{"$f":"IF(R325<0,IF(S325=0,0,IF(OR(R325=0,Q325=0),\"N.M.\",IF(ABS(S325/R325)>=10,\"N.M.\",S325/(-R325)))),IF(S325=0,0,IF(OR(R325=0,Q325=0),\"N.M.\",IF(ABS(S325/R325)>=10,\"N.M.\",S325/R325))))","v":-0.18228308367584137},null,78369.81,93914.150000000009,{"$f":"+V325-W325","v":-15544.340000000011},{"$f":"IF(W325<0,IF(X325=0,0,IF(OR(W325=0,V325=0),\"N.M.\",IF(ABS(X325/W325)>=10,\"N.M.\",X325/(-W325)))),IF(X325=0,0,IF(OR(W325=0,V325=0),\"N.M.\",IF(ABS(X325/W325)>=10,\"N.M.\",X325/W325))))","v":-0.16551648500252636},null,8454.33,null,8438.0400000000009,8438.0400000000009,6225.56,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,7700.55,null,6816.33,6816.33,5257.96,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87,6296.87,0,0]
["%,V9260027","9260027","Savings Plan Contributions",null,null,232141.48,175873.26,{"$f":"+F326-G326","v":56268.22},{"$f":"IF(G326<0,IF(H326=0,0,IF(OR(G326=0,F326=0),\"N.M.\",IF(ABS(H326/G326)>=10,\"N.M.\",H326/(-G326)))),IF(H326=0,0,IF(OR(G326=0,F326=0),\"N.M.\",IF(ABS(H326/G326)>=10,\"N.M.\",H326/G326))))","v":0.31993618586475281},null,1704414.54,1531096.23,{"$f":"+K326-L326","v":173318.31000000006},{"$f":"IF(L326<0,IF(M326=0,0,IF(OR(L326=0,K326=0),\"N.M.\",IF(ABS(M326/L326)>=10,\"N.M.\",M326/(-L326)))),IF(M326=0,0,IF(OR(L326=0,K326=0),\"N.M.\",IF(ABS(M326/L326)>=10,\"N.M.\",M326/L326))))","v":0.11319883532075581},null,null,536166.49,463061.4,{"$f":"+Q326-R326","v":73105.089999999967},{"$f":"IF(R326<0,IF(S326=0,0,IF(OR(R326=0,Q326=0),\"N.M.\",IF(ABS(S326/R326)>=10,\"N.M.\",S326/(-R326)))),IF(S326=0,0,IF(OR(R326=0,Q326=0),\"N.M.\",IF(ABS(S326/R326)>=10,\"N.M.\",S326/R326))))","v":0.15787342672051691},null,2031129.4,1855122.25,{"$f":"+V326-W326","v":176007.14999999991},{"$f":"IF(W326<0,IF(X326=0,0,IF(OR(W326=0,V326=0),\"N.M.\",IF(ABS(X326/W326)>=10,\"N.M.\",X326/(-W326)))),IF(X326=0,0,IF(OR(W326=0,V326=0),\"N.M.\",IF(ABS(X326/W326)>=10,\"N.M.\",X326/W326))))","v":9.487630801689749E-2},null,201968.32,null,142535.1,141595.72,118211.64,154111.23000000001,217015.23,150765.81,143800.1,139890.83000000002,147297.31,175873.26,190920.2,135794.66,null,150070.16,150319.38,157296.23000000001,148517.69,233310.21,159884.42000000001,168849.96,153362.01999999999,150662.99,232141.48,0,0]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,{"$f":"+F327-G327","v":0},{"$f":"IF(G327<0,IF(H327=0,0,IF(OR(G327=0,F327=0),\"N.M.\",IF(ABS(H327/G327)>=10,\"N.M.\",H327/(-G327)))),IF(H327=0,0,IF(OR(G327=0,F327=0),\"N.M.\",IF(ABS(H327/G327)>=10,\"N.M.\",H327/G327))))","v":0},null,15296.92,8844.66,{"$f":"+K327-L327","v":6452.26},{"$f":"IF(L327<0,IF(M327=0,0,IF(OR(L327=0,K327=0),\"N.M.\",IF(ABS(M327/L327)>=10,\"N.M.\",M327/(-L327)))),IF(M327=0,0,IF(OR(L327=0,K327=0),\"N.M.\",IF(ABS(M327/L327)>=10,\"N.M.\",M327/L327))))","v":0.72950910492884979},null,null,6766.28,4559.6500000000005,{"$f":"+Q327-R327","v":2206.6299999999992},{"$f":"IF(R327<0,IF(S327=0,0,IF(OR(R327=0,Q327=0),\"N.M.\",IF(ABS(S327/R327)>=10,\"N.M.\",S327/(-R327)))),IF(S327=0,0,IF(OR(R327=0,Q327=0),\"N.M.\",IF(ABS(S327/R327)>=10,\"N.M.\",S327/R327))))","v":0.48394723279199037},null,10148.290000000001,-27090.110000000004,{"$f":"+V327-W327","v":37238.400000000009},{"$f":"IF(W327<0,IF(X327=0,0,IF(OR(W327=0,V327=0),\"N.M.\",IF(ABS(X327/W327)>=10,\"N.M.\",X327/(-W327)))),IF(X327=0,0,IF(OR(W327=0,V327=0),\"N.M.\",IF(ABS(X327/W327)>=10,\"N.M.\",X327/W327))))","v":1.3746123585323207},null,-35934.770000000004,null,0,0,3043.9900000000002,0,0,1241.02,0,0,4559.6500000000005,0,0,-5148.63,null,0,0,9524.99,0,0,-994.35,0,0,6766.28,0,0,0]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,{"$f":"+F328-G328","v":-1527.88},{"$f":"IF(G328<0,IF(H328=0,0,IF(OR(G328=0,F328=0),\"N.M.\",IF(ABS(H328/G328)>=10,\"N.M.\",H328/(-G328)))),IF(H328=0,0,IF(OR(G328=0,F328=0),\"N.M.\",IF(ABS(H328/G328)>=10,\"N.M.\",H328/G328))))","v":-0.73774987928536939},null,5431.21,20710.010000000002,{"$f":"+K328-L328","v":-15278.800000000003},{"$f":"IF(L328<0,IF(M328=0,0,IF(OR(L328=0,K328=0),\"N.M.\",IF(ABS(M328/L328)>=10,\"N.M.\",M328/(-L328)))),IF(M328=0,0,IF(OR(L328=0,K328=0),\"N.M.\",IF(ABS(M328/L328)>=10,\"N.M.\",M328/L328))))","v":-0.73774952305672481},null,null,1629.3600000000001,6213,{"$f":"+Q328-R328","v":-4583.6399999999994},{"$f":"IF(R328<0,IF(S328=0,0,IF(OR(R328=0,Q328=0),\"N.M.\",IF(ABS(S328/R328)>=10,\"N.M.\",S328/(-R328)))),IF(S328=0,0,IF(OR(R328=0,Q328=0),\"N.M.\",IF(ABS(S328/R328)>=10,\"N.M.\",S328/R328))))","v":-0.73774987928536928},null,9573.2099999999991,21033.750000000004,{"$f":"+V328-W328","v":-11460.540000000005},{"$f":"IF(W328<0,IF(X328=0,0,IF(OR(W328=0,V328=0),\"N.M.\",IF(ABS(X328/W328)>=10,\"N.M.\",X328/(-W328)))),IF(X328=0,0,IF(OR(W328=0,V328=0),\"N.M.\",IF(ABS(X328/W328)>=10,\"N.M.\",X328/W328))))","v":-0.5448643251916564},null,161.87,null,5.09,5.09,6202.83,2071,2071,2071,2071,2071,2071,2071,2071,2071,null,552.34,552.34,524.69000000000005,543.12,543.12,543.12,543.12,543.12,543.12,543.12,0,0]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,{"$f":"+F329-G329","v":181.71000000000004},{"$f":"IF(G329<0,IF(H329=0,0,IF(OR(G329=0,F329=0),\"N.M.\",IF(ABS(H329/G329)>=10,\"N.M.\",H329/(-G329)))),IF(H329=0,0,IF(OR(G329=0,F329=0),\"N.M.\",IF(ABS(H329/G329)>=10,\"N.M.\",H329/G329))))","v":0.5628659046557013},null,5045.4000000000005,3220.82,{"$f":"+K329-L329","v":1824.5800000000004},{"$f":"IF(L329<0,IF(M329=0,0,IF(OR(L329=0,K329=0),\"N.M.\",IF(ABS(M329/L329)>=10,\"N.M.\",M329/(-L329)))),IF(M329=0,0,IF(OR(L329=0,K329=0),\"N.M.\",IF(ABS(M329/L329)>=10,\"N.M.\",M329/L329))))","v":0.56649548872647348},null,null,1513.6200000000001,968.49,{"$f":"+Q329-R329","v":545.13000000000011},{"$f":"IF(R329<0,IF(S329=0,0,IF(OR(R329=0,Q329=0),\"N.M.\",IF(ABS(S329/R329)>=10,\"N.M.\",S329/(-R329)))),IF(S329=0,0,IF(OR(R329=0,Q329=0),\"N.M.\",IF(ABS(S329/R329)>=10,\"N.M.\",S329/R329))))","v":0.5628659046557013},null,5691.06,3374.2400000000002,{"$f":"+V329-W329","v":2316.8200000000002},{"$f":"IF(W329<0,IF(X329=0,0,IF(OR(W329=0,V329=0),\"N.M.\",IF(ABS(X329/W329)>=10,\"N.M.\",X329/(-W329)))),IF(X329=0,0,IF(OR(W329=0,V329=0),\"N.M.\",IF(ABS(X329/W329)>=10,\"N.M.\",X329/W329))))","v":0.68661980179240367},null,76.710000000000008,null,42.09,42.09,876.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,322.83,null,534.79,534.79,444.04,504.54,504.54,504.54,504.54,504.54,504.54,504.54,0,0]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,{"$f":"+F330-G330","v":4790.8699999999953},{"$f":"IF(G330<0,IF(H330=0,0,IF(OR(G330=0,F330=0),\"N.M.\",IF(ABS(H330/G330)>=10,\"N.M.\",H330/(-G330)))),IF(H330=0,0,IF(OR(G330=0,F330=0),\"N.M.\",IF(ABS(H330/G330)>=10,\"N.M.\",H330/G330))))","v":1.9579191662724274E-2},null,-2399010.5,-2328186.19,{"$f":"+K330-L330","v":-70824.310000000056},{"$f":"IF(L330<0,IF(M330=0,0,IF(OR(L330=0,K330=0),\"N.M.\",IF(ABS(M330/L330)>=10,\"N.M.\",M330/(-L330)))),IF(M330=0,0,IF(OR(L330=0,K330=0),\"N.M.\",IF(ABS(M330/L330)>=10,\"N.M.\",M330/L330))))","v":-3.0420380596794132E-2},null,null,-719703.15,-734075.76,{"$f":"+Q330-R330","v":14372.609999999986},{"$f":"IF(R330<0,IF(S330=0,0,IF(OR(R330=0,Q330=0),\"N.M.\",IF(ABS(S330/R330)>=10,\"N.M.\",S330/(-R330)))),IF(S330=0,0,IF(OR(R330=0,Q330=0),\"N.M.\",IF(ABS(S330/R330)>=10,\"N.M.\",S330/R330))))","v":1.9579191662724274E-2},null,-2888394.34,-2957747.95,{"$f":"+V330-W330","v":69353.610000000335},{"$f":"IF(W330<0,IF(X330=0,0,IF(OR(W330=0,V330=0),\"N.M.\",IF(ABS(X330/W330)>=10,\"N.M.\",X330/(-W330)))),IF(X330=0,0,IF(OR(W330=0,V330=0),\"N.M.\",IF(ABS(X330/W330)>=10,\"N.M.\",X330/W330))))","v":2.3448113623069311E-2},null,-314780.88,null,-223137.29,-223137.29,-287801.17,-244691.92,-244691.92,-125958.92,-244691.92,-244691.92,-244691.92,-244691.92,-244691.92,-244691.92,null,-242648.51,-242648.51,-234406.13,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,-239901.05000000002,0,0]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-145221.70000000001,-71706.430000000008,{"$f":"+F331-G331","v":-73515.27},{"$f":"IF(G331<0,IF(H331=0,0,IF(OR(G331=0,F331=0),\"N.M.\",IF(ABS(H331/G331)>=10,\"N.M.\",H331/(-G331)))),IF(H331=0,0,IF(OR(G331=0,F331=0),\"N.M.\",IF(ABS(H331/G331)>=10,\"N.M.\",H331/G331))))","v":-1.0252256317878325},null,-896704.23,-780139.39,{"$f":"+K331-L331","v":-116564.83999999997},{"$f":"IF(L331<0,IF(M331=0,0,IF(OR(L331=0,K331=0),\"N.M.\",IF(ABS(M331/L331)>=10,\"N.M.\",M331/(-L331)))),IF(M331=0,0,IF(OR(L331=0,K331=0),\"N.M.\",IF(ABS(M331/L331)>=10,\"N.M.\",M331/L331))))","v":-0.14941540126566352},null,null,-313862.61,-213584.01,{"$f":"+Q331-R331","v":-100278.59999999998},{"$f":"IF(R331<0,IF(S331=0,0,IF(OR(R331=0,Q331=0),\"N.M.\",IF(ABS(S331/R331)>=10,\"N.M.\",S331/(-R331)))),IF(S331=0,0,IF(OR(R331=0,Q331=0),\"N.M.\",IF(ABS(S331/R331)>=10,\"N.M.\",S331/R331))))","v":-0.46950424800058754},null,-1096243.82,-960119.38,{"$f":"+V331-W331","v":-136124.44000000006},{"$f":"IF(W331<0,IF(X331=0,0,IF(OR(W331=0,V331=0),\"N.M.\",IF(ABS(X331/W331)>=10,\"N.M.\",X331/(-W331)))),IF(X331=0,0,IF(OR(W331=0,V331=0),\"N.M.\",IF(ABS(X331/W331)>=10,\"N.M.\",X331/W331))))","v":-0.14177866089943947},null,-101932.65000000001,null,-66471.81,-81762.95,-75202,-75647.3,-129660.27,-70898.37,-66912.680000000008,-70915.8,-70961.78,-71706.430000000008,-122254.07,-77285.52,null,-54143.380000000005,-92140.19,-67752.710000000006,-81308.19,-128565.86,-85486,-73445.290000000008,-83110.23,-85530.680000000008,-145221.70000000001,0,0]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-446199.86,-190682.75,{"$f":"+F332-G332","v":-255517.11},{"$f":"IF(G332<0,IF(H332=0,0,IF(OR(G332=0,F332=0),\"N.M.\",IF(ABS(H332/G332)>=10,\"N.M.\",H332/(-G332)))),IF(H332=0,0,IF(OR(G332=0,F332=0),\"N.M.\",IF(ABS(H332/G332)>=10,\"N.M.\",H332/G332))))","v":-1.3400116685961367},null,-2630193.61,-2115912.11,{"$f":"+K332-L332","v":-514281.5},{"$f":"IF(L332<0,IF(M332=0,0,IF(OR(L332=0,K332=0),\"N.M.\",IF(ABS(M332/L332)>=10,\"N.M.\",M332/(-L332)))),IF(M332=0,0,IF(OR(L332=0,K332=0),\"N.M.\",IF(ABS(M332/L332)>=10,\"N.M.\",M332/L332))))","v":-0.24305428262802467},null,null,-952800.17,-569252.53,{"$f":"+Q332-R332","v":-383547.64},{"$f":"IF(R332<0,IF(S332=0,0,IF(OR(R332=0,Q332=0),\"N.M.\",IF(ABS(S332/R332)>=10,\"N.M.\",S332/(-R332)))),IF(S332=0,0,IF(OR(R332=0,Q332=0),\"N.M.\",IF(ABS(S332/R332)>=10,\"N.M.\",S332/R332))))","v":-0.6737741508149292},null,-3153188.03,-2616769.2399999998,{"$f":"+V332-W332","v":-536418.79},{"$f":"IF(W332<0,IF(X332=0,0,IF(OR(W332=0,V332=0),\"N.M.\",IF(ABS(X332/W332)>=10,\"N.M.\",X332/(-W332)))),IF(X332=0,0,IF(OR(W332=0,V332=0),\"N.M.\",IF(ABS(X332/W332)>=10,\"N.M.\",X332/W332))))","v":-0.20499277574815886},null,-283807.92,null,-186566.26,-229667.16,-212026.11000000002,-202672.86000000002,-346835.98,-190837.44,-178053.77,-188822.05000000002,-189747.73,-190682.75,-321436.92,-201557.5,null,-143885.85,-243970.15,-179784.15,-245762.66,-387449.12,-255014.14,-221527.37,-250506.09,-256094.22,-446199.86,0,0]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-120478.2,-75495.02,{"$f":"+F333-G333","v":-44983.179999999993},{"$f":"IF(G333<0,IF(H333=0,0,IF(OR(G333=0,F333=0),\"N.M.\",IF(ABS(H333/G333)>=10,\"N.M.\",H333/(-G333)))),IF(H333=0,0,IF(OR(G333=0,F333=0),\"N.M.\",IF(ABS(H333/G333)>=10,\"N.M.\",H333/G333))))","v":-0.59584301057208799},null,-732184.73,-665056.72,{"$f":"+K333-L333","v":-67128.010000000009},{"$f":"IF(L333<0,IF(M333=0,0,IF(OR(L333=0,K333=0),\"N.M.\",IF(ABS(M333/L333)>=10,\"N.M.\",M333/(-L333)))),IF(M333=0,0,IF(OR(L333=0,K333=0),\"N.M.\",IF(ABS(M333/L333)>=10,\"N.M.\",M333/L333))))","v":-0.10093576680196542},null,null,-260943.56,-210225.24,{"$f":"+Q333-R333","v":-50718.320000000007},{"$f":"IF(R333<0,IF(S333=0,0,IF(OR(R333=0,Q333=0),\"N.M.\",IF(ABS(S333/R333)>=10,\"N.M.\",S333/(-R333)))),IF(S333=0,0,IF(OR(R333=0,Q333=0),\"N.M.\",IF(ABS(S333/R333)>=10,\"N.M.\",S333/R333))))","v":-0.24125704411135412},null,-887682.45,-813038.1,{"$f":"+V333-W333","v":-74644.349999999977},{"$f":"IF(W333<0,IF(X333=0,0,IF(OR(W333=0,V333=0),\"N.M.\",IF(ABS(X333/W333)>=10,\"N.M.\",X333/(-W333)))),IF(X333=0,0,IF(OR(W333=0,V333=0),\"N.M.\",IF(ABS(X333/W333)>=10,\"N.M.\",X333/W333))))","v":-9.1809166138708598E-2},null,-90726.12,null,-49211.340000000004,-68125.97,-64469.32,-62353.520000000004,-106346.99,-47433.87,-56890.47,-61894.37,-72835.850000000006,-75495.02,-98956.69,-56541.03,null,-49567.28,-68153.36,-61149.18,-59842.93,-97278.3,-62152.880000000005,-73097.240000000005,-68985.759999999995,-71479.600000000006,-120478.2,0,0]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-4646.8100000000004,-10338.27,{"$f":"+F334-G334","v":5691.46},{"$f":"IF(G334<0,IF(H334=0,0,IF(OR(G334=0,F334=0),\"N.M.\",IF(ABS(H334/G334)>=10,\"N.M.\",H334/(-G334)))),IF(H334=0,0,IF(OR(G334=0,F334=0),\"N.M.\",IF(ABS(H334/G334)>=10,\"N.M.\",H334/G334))))","v":0.55052344347748705},null,-32253.08,-80889.040000000008,{"$f":"+K334-L334","v":48635.960000000006},{"$f":"IF(L334<0,IF(M334=0,0,IF(OR(L334=0,K334=0),\"N.M.\",IF(ABS(M334/L334)>=10,\"N.M.\",M334/(-L334)))),IF(M334=0,0,IF(OR(L334=0,K334=0),\"N.M.\",IF(ABS(M334/L334)>=10,\"N.M.\",M334/L334))))","v":0.60126761301654708},null,null,-10044.51,-28395.02,{"$f":"+Q334-R334","v":18350.510000000002},{"$f":"IF(R334<0,IF(S334=0,0,IF(OR(R334=0,Q334=0),\"N.M.\",IF(ABS(S334/R334)>=10,\"N.M.\",S334/(-R334)))),IF(S334=0,0,IF(OR(R334=0,Q334=0),\"N.M.\",IF(ABS(S334/R334)>=10,\"N.M.\",S334/R334))))","v":0.64625804102268647},null,-57928.33,-105860.25,{"$f":"+V334-W334","v":47931.92},{"$f":"IF(W334<0,IF(X334=0,0,IF(OR(W334=0,V334=0),\"N.M.\",IF(ABS(X334/W334)>=10,\"N.M.\",X334/(-W334)))),IF(X334=0,0,IF(OR(W334=0,V334=0),\"N.M.\",IF(ABS(X334/W334)>=10,\"N.M.\",X334/W334))))","v":0.45278487439808612},null,-14186.82,null,-3128.4700000000003,-4013.04,-3550.91,-9148,-15502.77,-8855.15,-8295.68,-8855.14,-9201.61,-10338.27,-16178.380000000001,-9496.8700000000008,null,-2407.94,-4781.3500000000004,-3019.58,-2658.78,-4254.63,-2722.62,-2363.67,-2672.77,-2724.93,-4646.8100000000004,0,0]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-65717.180000000008,-44120.639999999999,{"$f":"+F335-G335","v":-21596.540000000008},{"$f":"IF(G335<0,IF(H335=0,0,IF(OR(G335=0,F335=0),\"N.M.\",IF(ABS(H335/G335)>=10,\"N.M.\",H335/(-G335)))),IF(H335=0,0,IF(OR(G335=0,F335=0),\"N.M.\",IF(ABS(H335/G335)>=10,\"N.M.\",H335/G335))))","v":-0.48948836644255406},null,-447274.14,-382831.97000000003,{"$f":"+K335-L335","v":-64442.169999999984},{"$f":"IF(L335<0,IF(M335=0,0,IF(OR(L335=0,K335=0),\"N.M.\",IF(ABS(M335/L335)>=10,\"N.M.\",M335/(-L335)))),IF(M335=0,0,IF(OR(L335=0,K335=0),\"N.M.\",IF(ABS(M335/L335)>=10,\"N.M.\",M335/L335))))","v":-0.1683301684548445},null,null,-147222.74,-104840.59,{"$f":"+Q335-R335","v":-42382.149999999994},{"$f":"IF(R335<0,IF(S335=0,0,IF(OR(R335=0,Q335=0),\"N.M.\",IF(ABS(S335/R335)>=10,\"N.M.\",S335/(-R335)))),IF(S335=0,0,IF(OR(R335=0,Q335=0),\"N.M.\",IF(ABS(S335/R335)>=10,\"N.M.\",S335/R335))))","v":-0.40425325725465677},null,-527775.53,-477002.97000000003,{"$f":"+V335-W335","v":-50772.56},{"$f":"IF(W335<0,IF(X335=0,0,IF(OR(W335=0,V335=0),\"N.M.\",IF(ABS(X335/W335)>=10,\"N.M.\",X335/(-W335)))),IF(X335=0,0,IF(OR(W335=0,V335=0),\"N.M.\",IF(ABS(X335/W335)>=10,\"N.M.\",X335/W335))))","v":-0.10644076283214755},null,-56383.130000000005,null,-29093.66,-39706.85,-39379.39,-37544.340000000004,-63004.72,-42889.82,-26372.600000000002,-23718.37,-37001.58,-44120.639999999999,-50030.47,-30470.920000000002,null,-26821.13,-38776.53,-38364.590000000004,-47908.36,-65593.100000000006,-40810.43,-41777.26,-38864.86,-42640.700000000004,-65717.180000000008,0,0]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,166717.15,4363.57,{"$f":"+F336-G336","v":162353.57999999999},{"$f":"IF(G336<0,IF(H336=0,0,IF(OR(G336=0,F336=0),\"N.M.\",IF(ABS(H336/G336)>=10,\"N.M.\",H336/(-G336)))),IF(H336=0,0,IF(OR(G336=0,F336=0),\"N.M.\",IF(ABS(H336/G336)>=10,\"N.M.\",H336/G336))))","v":"N.M."},null,-11137.48,-144733.19,{"$f":"+K336-L336","v":133595.71},{"$f":"IF(L336<0,IF(M336=0,0,IF(OR(L336=0,K336=0),\"N.M.\",IF(ABS(M336/L336)>=10,\"N.M.\",M336/(-L336)))),IF(M336=0,0,IF(OR(L336=0,K336=0),\"N.M.\",IF(ABS(M336/L336)>=10,\"N.M.\",M336/L336))))","v":0.92304819647794667},null,null,50914.1,-98050.180000000008,{"$f":"+Q336-R336","v":148964.28},{"$f":"IF(R336<0,IF(S336=0,0,IF(OR(R336=0,Q336=0),\"N.M.\",IF(ABS(S336/R336)>=10,\"N.M.\",S336/(-R336)))),IF(S336=0,0,IF(OR(R336=0,Q336=0),\"N.M.\",IF(ABS(S336/R336)>=10,\"N.M.\",S336/R336))))","v":1.5192657473958742},null,66308.490000000005,98597.830000000016,{"$f":"+V336-W336","v":-32289.340000000011},{"$f":"IF(W336<0,IF(X336=0,0,IF(OR(W336=0,V336=0),\"N.M.\",IF(ABS(X336/W336)>=10,\"N.M.\",X336/(-W336)))),IF(X336=0,0,IF(OR(W336=0,V336=0),\"N.M.\",IF(ABS(X336/W336)>=10,\"N.M.\",X336/W336))))","v":-0.32748530063998371},null,183619.72,null,-108554.05,-36958.36,-12212.48,-15127.91,155049.36000000002,-9730.84,-19148.73,-92923.49,-9490.26,4363.57,121166.18000000001,-43720.21,null,-37274.69,-58648.08,44612.78,-90584.55,201631.84,-68189.850000000006,-53599.03,-32796.36,-83006.69,166717.15,139762.81,0]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,{"$f":"+F337-G337","v":-18051.68},{"$f":"IF(G337<0,IF(H337=0,0,IF(OR(G337=0,F337=0),\"N.M.\",IF(ABS(H337/G337)>=10,\"N.M.\",H337/(-G337)))),IF(H337=0,0,IF(OR(G337=0,F337=0),\"N.M.\",IF(ABS(H337/G337)>=10,\"N.M.\",H337/G337))))","v":"N.M."},null,0,180516.80000000002,{"$f":"+K337-L337","v":-180516.80000000002},{"$f":"IF(L337<0,IF(M337=0,0,IF(OR(L337=0,K337=0),\"N.M.\",IF(ABS(M337/L337)>=10,\"N.M.\",M337/(-L337)))),IF(M337=0,0,IF(OR(L337=0,K337=0),\"N.M.\",IF(ABS(M337/L337)>=10,\"N.M.\",M337/L337))))","v":"N.M."},null,null,0,54155.040000000001,{"$f":"+Q337-R337","v":-54155.040000000001},{"$f":"IF(R337<0,IF(S337=0,0,IF(OR(R337=0,Q337=0),\"N.M.\",IF(ABS(S337/R337)>=10,\"N.M.\",S337/(-R337)))),IF(S337=0,0,IF(OR(R337=0,Q337=0),\"N.M.\",IF(ABS(S337/R337)>=10,\"N.M.\",S337/R337))))","v":"N.M."},null,36101.950000000004,216620.16000000003,{"$f":"+V337-W337","v":-180518.21000000002},{"$f":"IF(W337<0,IF(X337=0,0,IF(OR(W337=0,V337=0),\"N.M.\",IF(ABS(X337/W337)>=10,\"N.M.\",X337/(-W337)))),IF(X337=0,0,IF(OR(W337=0,V337=0),\"N.M.\",IF(ABS(X337/W337)>=10,\"N.M.\",X337/W337))))","v":-0.83333984242279202},null,18051.68,null,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18051.68,18050.27,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,{"$f":"+F338-G338","v":132564.25},{"$f":"IF(G338<0,IF(H338=0,0,IF(OR(G338=0,F338=0),\"N.M.\",IF(ABS(H338/G338)>=10,\"N.M.\",H338/(-G338)))),IF(H338=0,0,IF(OR(G338=0,F338=0),\"N.M.\",IF(ABS(H338/G338)>=10,\"N.M.\",H338/G338))))","v":0.38765174035020533},null,-2094031.29,-3419673.79,{"$f":"+K338-L338","v":1325642.5},{"$f":"IF(L338<0,IF(M338=0,0,IF(OR(L338=0,K338=0),\"N.M.\",IF(ABS(M338/L338)>=10,\"N.M.\",M338/(-L338)))),IF(M338=0,0,IF(OR(L338=0,K338=0),\"N.M.\",IF(ABS(M338/L338)>=10,\"N.M.\",M338/L338))))","v":0.38765174148379805},null,null,-628209.39,-1025902.14,{"$f":"+Q338-R338","v":397692.75},{"$f":"IF(R338<0,IF(S338=0,0,IF(OR(R338=0,Q338=0),\"N.M.\",IF(ABS(S338/R338)>=10,\"N.M.\",S338/(-R338)))),IF(S338=0,0,IF(OR(R338=0,Q338=0),\"N.M.\",IF(ABS(S338/R338)>=10,\"N.M.\",S338/R338))))","v":0.38765174035020533},null,-2647629.79,-4052888.21,{"$f":"+V338-W338","v":1405258.42},{"$f":"IF(W338<0,IF(X338=0,0,IF(OR(W338=0,V338=0),\"N.M.\",IF(ABS(X338/W338)>=10,\"N.M.\",X338/(-W338)))),IF(X338=0,0,IF(OR(W338=0,V338=0),\"N.M.\",IF(ABS(X338/W338)>=10,\"N.M.\",X338/W338))))","v":0.34673012113502139},null,-316607.21000000002,null,-304051.51,-304051.51,-417799.11,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,-341967.38,1475791,-2029389.5,null,-213326,-213326,-201557.38,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,-209403.13,0,0]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F339-G339","v":0},{"$f":"IF(G339<0,IF(H339=0,0,IF(OR(G339=0,F339=0),\"N.M.\",IF(ABS(H339/G339)>=10,\"N.M.\",H339/(-G339)))),IF(H339=0,0,IF(OR(G339=0,F339=0),\"N.M.\",IF(ABS(H339/G339)>=10,\"N.M.\",H339/G339))))","v":0},null,476,0,{"$f":"+K339-L339","v":476},{"$f":"IF(L339<0,IF(M339=0,0,IF(OR(L339=0,K339=0),\"N.M.\",IF(ABS(M339/L339)>=10,\"N.M.\",M339/(-L339)))),IF(M339=0,0,IF(OR(L339=0,K339=0),\"N.M.\",IF(ABS(M339/L339)>=10,\"N.M.\",M339/L339))))","v":"N.M."},null,null,0,0,{"$f":"+Q339-R339","v":0},{"$f":"IF(R339<0,IF(S339=0,0,IF(OR(R339=0,Q339=0),\"N.M.\",IF(ABS(S339/R339)>=10,\"N.M.\",S339/(-R339)))),IF(S339=0,0,IF(OR(R339=0,Q339=0),\"N.M.\",IF(ABS(S339/R339)>=10,\"N.M.\",S339/R339))))","v":0},null,1689276,0,{"$f":"+V339-W339","v":1689276},{"$f":"IF(W339<0,IF(X339=0,0,IF(OR(W339=0,V339=0),\"N.M.\",IF(ABS(X339/W339)>=10,\"N.M.\",X339/(-W339)))),IF(X339=0,0,IF(OR(W339=0,V339=0),\"N.M.\",IF(ABS(X339/W339)>=10,\"N.M.\",X339/W339))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,1688800,null,476,0,0,0,0,0,0,0,0,0,0,0]
["%,V9270000","9270000","Franchise Requirements",null,null,13510.11,13347.89,{"$f":"+F340-G340","v":162.22000000000116},{"$f":"IF(G340<0,IF(H340=0,0,IF(OR(G340=0,F340=0),\"N.M.\",IF(ABS(H340/G340)>=10,\"N.M.\",H340/(-G340)))),IF(H340=0,0,IF(OR(G340=0,F340=0),\"N.M.\",IF(ABS(H340/G340)>=10,\"N.M.\",H340/G340))))","v":1.2153231709281479E-2},null,136592.57,135618.47,{"$f":"+K340-L340","v":974.10000000000582},{"$f":"IF(L340<0,IF(M340=0,0,IF(OR(L340=0,K340=0),\"N.M.\",IF(ABS(M340/L340)>=10,\"N.M.\",M340/(-L340)))),IF(M340=0,0,IF(OR(L340=0,K340=0),\"N.M.\",IF(ABS(M340/L340)>=10,\"N.M.\",M340/L340))))","v":7.1826499738568486E-3},null,null,56299.840000000004,42402.62,{"$f":"+Q340-R340","v":13897.220000000001},{"$f":"IF(R340<0,IF(S340=0,0,IF(OR(R340=0,Q340=0),\"N.M.\",IF(ABS(S340/R340)>=10,\"N.M.\",S340/(-R340)))),IF(S340=0,0,IF(OR(R340=0,Q340=0),\"N.M.\",IF(ABS(S340/R340)>=10,\"N.M.\",S340/R340))))","v":0.32774437051295419},null,163303.51,159039.13,{"$f":"+V340-W340","v":4264.3800000000047},{"$f":"IF(W340<0,IF(X340=0,0,IF(OR(W340=0,V340=0),\"N.M.\",IF(ABS(X340/W340)>=10,\"N.M.\",X340/(-W340)))),IF(X340=0,0,IF(OR(W340=0,V340=0),\"N.M.\",IF(ABS(X340/W340)>=10,\"N.M.\",X340/W340))))","v":2.6813401205099677E-2},null,11698.64,null,13291.1,13327.01,13322.380000000001,13324.41,13338.73,13301.300000000001,13310.92,13314.82,15739.91,13347.89,13352.89,13358.050000000001,null,13361.52,13366.18,13370.02,13373.19,13373.84,13447.98,0,29310.82,13478.91,13510.11,0,0]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,-176.14000000000001,1601.13,{"$f":"+F341-G341","v":-1777.2700000000002},{"$f":"IF(G341<0,IF(H341=0,0,IF(OR(G341=0,F341=0),\"N.M.\",IF(ABS(H341/G341)>=10,\"N.M.\",H341/(-G341)))),IF(H341=0,0,IF(OR(G341=0,F341=0),\"N.M.\",IF(ABS(H341/G341)>=10,\"N.M.\",H341/G341))))","v":-1.1100098055748129},null,9651.39,8815.51,{"$f":"+K341-L341","v":835.8799999999992},{"$f":"IF(L341<0,IF(M341=0,0,IF(OR(L341=0,K341=0),\"N.M.\",IF(ABS(M341/L341)>=10,\"N.M.\",M341/(-L341)))),IF(M341=0,0,IF(OR(L341=0,K341=0),\"N.M.\",IF(ABS(M341/L341)>=10,\"N.M.\",M341/L341))))","v":9.4819244717548865E-2},null,null,645.1,2568.41,{"$f":"+Q341-R341","v":-1923.31},{"$f":"IF(R341<0,IF(S341=0,0,IF(OR(R341=0,Q341=0),\"N.M.\",IF(ABS(S341/R341)>=10,\"N.M.\",S341/(-R341)))),IF(S341=0,0,IF(OR(R341=0,Q341=0),\"N.M.\",IF(ABS(S341/R341)>=10,\"N.M.\",S341/R341))))","v":-0.74883293555156694},null,14520.45,9331.89,{"$f":"+V341-W341","v":5188.5600000000013},{"$f":"IF(W341<0,IF(X341=0,0,IF(OR(W341=0,V341=0),\"N.M.\",IF(ABS(X341/W341)>=10,\"N.M.\",X341/(-W341)))),IF(X341=0,0,IF(OR(W341=0,V341=0),\"N.M.\",IF(ABS(X341/W341)>=10,\"N.M.\",X341/W341))))","v":0.55600312476893765},null,438.8,null,73.510000000000005,-9.26,36.76,-30.09,58.24,2561.63,3556.31,-55.36,1022.64,1601.13,1975.94,2893.12,null,3715.88,4388.54,107.82000000000001,849.19,-63.85,-15.950000000000001,24.66,759.56000000000006,61.68,-176.14000000000001,0,0]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0.83000000000000007,{"$f":"+F342-G342","v":-0.83000000000000007},{"$f":"IF(G342<0,IF(H342=0,0,IF(OR(G342=0,F342=0),\"N.M.\",IF(ABS(H342/G342)>=10,\"N.M.\",H342/(-G342)))),IF(H342=0,0,IF(OR(G342=0,F342=0),\"N.M.\",IF(ABS(H342/G342)>=10,\"N.M.\",H342/G342))))","v":"N.M."},null,0,4350.8900000000003,{"$f":"+K342-L342","v":-4350.8900000000003},{"$f":"IF(L342<0,IF(M342=0,0,IF(OR(L342=0,K342=0),\"N.M.\",IF(ABS(M342/L342)>=10,\"N.M.\",M342/(-L342)))),IF(M342=0,0,IF(OR(L342=0,K342=0),\"N.M.\",IF(ABS(M342/L342)>=10,\"N.M.\",M342/L342))))","v":"N.M."},null,null,0,4138.6900000000005,{"$f":"+Q342-R342","v":-4138.6900000000005},{"$f":"IF(R342<0,IF(S342=0,0,IF(OR(R342=0,Q342=0),\"N.M.\",IF(ABS(S342/R342)>=10,\"N.M.\",S342/(-R342)))),IF(S342=0,0,IF(OR(R342=0,Q342=0),\"N.M.\",IF(ABS(S342/R342)>=10,\"N.M.\",S342/R342))))","v":"N.M."},null,-4.37,4350.8900000000003,{"$f":"+V342-W342","v":-4355.26},{"$f":"IF(W342<0,IF(X342=0,0,IF(OR(W342=0,V342=0),\"N.M.\",IF(ABS(X342/W342)>=10,\"N.M.\",X342/(-W342)))),IF(X342=0,0,IF(OR(W342=0,V342=0),\"N.M.\",IF(ABS(X342/W342)>=10,\"N.M.\",X342/W342))))","v":-1.0010043922048133},null,0,null,0,0.77,5.65,-6.42,3.7800000000000002,-0.36,208.78,-3.5100000000000002,4141.37,0.83000000000000007,-4.37,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,125754.54000000001,112548.29000000001,{"$f":"+F343-G343","v":13206.25},{"$f":"IF(G343<0,IF(H343=0,0,IF(OR(G343=0,F343=0),\"N.M.\",IF(ABS(H343/G343)>=10,\"N.M.\",H343/(-G343)))),IF(H343=0,0,IF(OR(G343=0,F343=0),\"N.M.\",IF(ABS(H343/G343)>=10,\"N.M.\",H343/G343))))","v":0.11733852198020955},null,1803346.25,2341753.65,{"$f":"+K343-L343","v":-538407.39999999991},{"$f":"IF(L343<0,IF(M343=0,0,IF(OR(L343=0,K343=0),\"N.M.\",IF(ABS(M343/L343)>=10,\"N.M.\",M343/(-L343)))),IF(M343=0,0,IF(OR(L343=0,K343=0),\"N.M.\",IF(ABS(M343/L343)>=10,\"N.M.\",M343/L343))))","v":-0.2299163278767602},null,null,751392.20000000007,452981.47000000003,{"$f":"+Q343-R343","v":298410.73000000004},{"$f":"IF(R343<0,IF(S343=0,0,IF(OR(R343=0,Q343=0),\"N.M.\",IF(ABS(S343/R343)>=10,\"N.M.\",S343/(-R343)))),IF(S343=0,0,IF(OR(R343=0,Q343=0),\"N.M.\",IF(ABS(S343/R343)>=10,\"N.M.\",S343/R343))))","v":0.65877028038255081},null,2463605.15,2918287.88,{"$f":"+V343-W343","v":-454682.73},{"$f":"IF(W343<0,IF(X343=0,0,IF(OR(W343=0,V343=0),\"N.M.\",IF(ABS(X343/W343)>=10,\"N.M.\",X343/(-W343)))),IF(X343=0,0,IF(OR(W343=0,V343=0),\"N.M.\",IF(ABS(X343/W343)>=10,\"N.M.\",X343/W343))))","v":-0.15580461856285405},null,251319.46,null,604448.85,288689.91999999998,43134.04,283748.17,195813.38,489137.69,-16199.87,208010.37,132422.81,112548.29000000001,140011.38,520247.52,null,164606.55000000002,77661.960000000006,3380.44,178369.56,246576.57,-20979.95,402338.92,412720.64000000001,212917.02000000002,125754.54000000001,-28157.9,0]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,22571.8,2085.39,{"$f":"+F344-G344","v":20486.41},{"$f":"IF(G344<0,IF(H344=0,0,IF(OR(G344=0,F344=0),\"N.M.\",IF(ABS(H344/G344)>=10,\"N.M.\",H344/(-G344)))),IF(H344=0,0,IF(OR(G344=0,F344=0),\"N.M.\",IF(ABS(H344/G344)>=10,\"N.M.\",H344/G344))))","v":9.8237787656025972},null,87418.2,19442.34,{"$f":"+K344-L344","v":67975.86},{"$f":"IF(L344<0,IF(M344=0,0,IF(OR(L344=0,K344=0),\"N.M.\",IF(ABS(M344/L344)>=10,\"N.M.\",M344/(-L344)))),IF(M344=0,0,IF(OR(L344=0,K344=0),\"N.M.\",IF(ABS(M344/L344)>=10,\"N.M.\",M344/L344))))","v":3.4962797687932627},null,null,29485.54,9361.81,{"$f":"+Q344-R344","v":20123.730000000003},{"$f":"IF(R344<0,IF(S344=0,0,IF(OR(R344=0,Q344=0),\"N.M.\",IF(ABS(S344/R344)>=10,\"N.M.\",S344/(-R344)))),IF(S344=0,0,IF(OR(R344=0,Q344=0),\"N.M.\",IF(ABS(S344/R344)>=10,\"N.M.\",S344/R344))))","v":2.1495554812584325},null,89558.05,20469.04,{"$f":"+V344-W344","v":69089.010000000009},{"$f":"IF(W344<0,IF(X344=0,0,IF(OR(W344=0,V344=0),\"N.M.\",IF(ABS(X344/W344)>=10,\"N.M.\",X344/(-W344)))),IF(X344=0,0,IF(OR(W344=0,V344=0),\"N.M.\",IF(ABS(X344/W344)>=10,\"N.M.\",X344/W344))))","v":3.3752931256180068},null,422.87,null,1773.68,1714.7,1881.53,3132.78,207.72,-70.460000000000008,1440.58,3867.82,3408.6,2085.39,1209.6100000000001,930.24,null,1089.31,646.45000000000005,1938.79,28553.52,4765.32,26625.48,-5686.21,4957.96,1955.78,22571.8,0,0]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,{"$f":"+F345-G345","v":9512.8300000000017},{"$f":"IF(G345<0,IF(H345=0,0,IF(OR(G345=0,F345=0),\"N.M.\",IF(ABS(H345/G345)>=10,\"N.M.\",H345/(-G345)))),IF(H345=0,0,IF(OR(G345=0,F345=0),\"N.M.\",IF(ABS(H345/G345)>=10,\"N.M.\",H345/G345))))","v":0.11976052502703569},null,832372.3,792331.26,{"$f":"+K345-L345","v":40041.040000000037},{"$f":"IF(L345<0,IF(M345=0,0,IF(OR(L345=0,K345=0),\"N.M.\",IF(ABS(M345/L345)>=10,\"N.M.\",M345/(-L345)))),IF(M345=0,0,IF(OR(L345=0,K345=0),\"N.M.\",IF(ABS(M345/L345)>=10,\"N.M.\",M345/L345))))","v":5.0535731734224439E-2},null,null,266834.78999999998,238296.30000000002,{"$f":"+Q345-R345","v":28538.489999999962},{"$f":"IF(R345<0,IF(S345=0,0,IF(OR(R345=0,Q345=0),\"N.M.\",IF(ABS(S345/R345)>=10,\"N.M.\",S345/(-R345)))),IF(S345=0,0,IF(OR(R345=0,Q345=0),\"N.M.\",IF(ABS(S345/R345)>=10,\"N.M.\",S345/R345))))","v":0.11976052502703551},null,991236.5,950532.2,{"$f":"+V345-W345","v":40704.300000000047},{"$f":"IF(W345<0,IF(X345=0,0,IF(OR(W345=0,V345=0),\"N.M.\",IF(ABS(X345/W345)>=10,\"N.M.\",X345/(-W345)))),IF(X345=0,0,IF(OR(W345=0,V345=0),\"N.M.\",IF(ABS(X345/W345)>=10,\"N.M.\",X345/W345))))","v":4.2822641884199243E-2},null,79100.47,null,79110,79110,79110,79110,79110,79052.86,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,79432.100000000006,null,79433,79433,79433,79433,79433,79433,88939.51,88944.930000000008,88944.930000000008,88944.930000000008,0,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,4354.24,7199.99,{"$f":"+F346-G346","v":-2845.75},{"$f":"IF(G346<0,IF(H346=0,0,IF(OR(G346=0,F346=0),\"N.M.\",IF(ABS(H346/G346)>=10,\"N.M.\",H346/(-G346)))),IF(H346=0,0,IF(OR(G346=0,F346=0),\"N.M.\",IF(ABS(H346/G346)>=10,\"N.M.\",H346/G346))))","v":-0.39524360450500629},null,15218.26,24313.89,{"$f":"+K346-L346","v":-9095.6299999999992},{"$f":"IF(L346<0,IF(M346=0,0,IF(OR(L346=0,K346=0),\"N.M.\",IF(ABS(M346/L346)>=10,\"N.M.\",M346/(-L346)))),IF(M346=0,0,IF(OR(L346=0,K346=0),\"N.M.\",IF(ABS(M346/L346)>=10,\"N.M.\",M346/L346))))","v":-0.37409192852316103},null,null,3473.75,7099.99,{"$f":"+Q346-R346","v":-3626.24},{"$f":"IF(R346<0,IF(S346=0,0,IF(OR(R346=0,Q346=0),\"N.M.\",IF(ABS(S346/R346)>=10,\"N.M.\",S346/(-R346)))),IF(S346=0,0,IF(OR(R346=0,Q346=0),\"N.M.\",IF(ABS(S346/R346)>=10,\"N.M.\",S346/R346))))","v":-0.51073874751936266},null,22418.27,46901.020000000004,{"$f":"+V346-W346","v":-24482.750000000004},{"$f":"IF(W346<0,IF(X346=0,0,IF(OR(W346=0,V346=0),\"N.M.\",IF(ABS(X346/W346)>=10,\"N.M.\",X346/(-W346)))),IF(X346=0,0,IF(OR(W346=0,V346=0),\"N.M.\",IF(ABS(X346/W346)>=10,\"N.M.\",X346/W346))))","v":-0.52200890300466818},null,11199.99,null,1200,1200,4200,1199.99,1950,-686.09,8150,-1300,1200,7199.99,1200,6000.01,null,0,5000,0,2575.0100000000002,4250.01,-3800,3719.4900000000002,-2499.9900000000002,1619.5,4354.24,0,0]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,6350.01,6.19,{"$f":"+F347-G347","v":6343.8200000000006},{"$f":"IF(G347<0,IF(H347=0,0,IF(OR(G347=0,F347=0),\"N.M.\",IF(ABS(H347/G347)>=10,\"N.M.\",H347/(-G347)))),IF(H347=0,0,IF(OR(G347=0,F347=0),\"N.M.\",IF(ABS(H347/G347)>=10,\"N.M.\",H347/G347))))","v":"N.M."},null,25536.52,20261.61,{"$f":"+K347-L347","v":5274.91},{"$f":"IF(L347<0,IF(M347=0,0,IF(OR(L347=0,K347=0),\"N.M.\",IF(ABS(M347/L347)>=10,\"N.M.\",M347/(-L347)))),IF(M347=0,0,IF(OR(L347=0,K347=0),\"N.M.\",IF(ABS(M347/L347)>=10,\"N.M.\",M347/L347))))","v":0.26034012104664928},null,null,12725.02,261.61,{"$f":"+Q347-R347","v":12463.41},{"$f":"IF(R347<0,IF(S347=0,0,IF(OR(R347=0,Q347=0),\"N.M.\",IF(ABS(S347/R347)>=10,\"N.M.\",S347/(-R347)))),IF(S347=0,0,IF(OR(R347=0,Q347=0),\"N.M.\",IF(ABS(S347/R347)>=10,\"N.M.\",S347/R347))))","v":"N.M."},null,30940.22,28261.620000000003,{"$f":"+V347-W347","v":2678.5999999999985},{"$f":"IF(W347<0,IF(X347=0,0,IF(OR(W347=0,V347=0),\"N.M.\",IF(ABS(X347/W347)>=10,\"N.M.\",X347/(-W347)))),IF(X347=0,0,IF(OR(W347=0,V347=0),\"N.M.\",IF(ABS(X347/W347)>=10,\"N.M.\",X347/W347))))","v":9.47787140298397E-2},null,4000,null,0,0,1999.99,1900.01,149.99,15950.01,0,0,255.42000000000002,6.19,5403.7,0,null,0,911.5,0,899.99,2750,4250.01,4000,3875,2500.0100000000002,6350.01,0,0]
["%,V9301003","9301003","TV Station Advertising Time",null,null,240.70000000000002,4860.9400000000005,{"$f":"+F348-G348","v":-4620.2400000000007},{"$f":"IF(G348<0,IF(H348=0,0,IF(OR(G348=0,F348=0),\"N.M.\",IF(ABS(H348/G348)>=10,\"N.M.\",H348/(-G348)))),IF(H348=0,0,IF(OR(G348=0,F348=0),\"N.M.\",IF(ABS(H348/G348)>=10,\"N.M.\",H348/G348))))","v":-0.95048282842413201},null,2569.84,24302.33,{"$f":"+K348-L348","v":-21732.49},{"$f":"IF(L348<0,IF(M348=0,0,IF(OR(L348=0,K348=0),\"N.M.\",IF(ABS(M348/L348)>=10,\"N.M.\",M348/(-L348)))),IF(M348=0,0,IF(OR(L348=0,K348=0),\"N.M.\",IF(ABS(M348/L348)>=10,\"N.M.\",M348/L348))))","v":-0.89425540678609827},null,null,1489.54,4582.2,{"$f":"+Q348-R348","v":-3092.66},{"$f":"IF(R348<0,IF(S348=0,0,IF(OR(R348=0,Q348=0),\"N.M.\",IF(ABS(S348/R348)>=10,\"N.M.\",S348/(-R348)))),IF(S348=0,0,IF(OR(R348=0,Q348=0),\"N.M.\",IF(ABS(S348/R348)>=10,\"N.M.\",S348/R348))))","v":-0.67492907337086994},null,17765.11,28240.340000000004,{"$f":"+V348-W348","v":-10475.230000000003},{"$f":"IF(W348<0,IF(X348=0,0,IF(OR(W348=0,V348=0),\"N.M.\",IF(ABS(X348/W348)>=10,\"N.M.\",X348/(-W348)))),IF(X348=0,0,IF(OR(W348=0,V348=0),\"N.M.\",IF(ABS(X348/W348)>=10,\"N.M.\",X348/W348))))","v":-0.37093144062713135},null,63.01,null,14515.02,0,3629.73,33.78,119.74000000000001,117.07000000000001,1304.79,-492.59000000000003,213.85,4860.9400000000005,14985.94,209.33,null,0,829.13,7.41,53.76,56.94,133.06,0,96.460000000000008,1152.3800000000001,240.70000000000002,0,0]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,{"$f":"+F349-G349","v":0},{"$f":"IF(G349<0,IF(H349=0,0,IF(OR(G349=0,F349=0),\"N.M.\",IF(ABS(H349/G349)>=10,\"N.M.\",H349/(-G349)))),IF(H349=0,0,IF(OR(G349=0,F349=0),\"N.M.\",IF(ABS(H349/G349)>=10,\"N.M.\",H349/G349))))","v":0},null,-1682.5900000000001,0,{"$f":"+K349-L349","v":-1682.5900000000001},{"$f":"IF(L349<0,IF(M349=0,0,IF(OR(L349=0,K349=0),\"N.M.\",IF(ABS(M349/L349)>=10,\"N.M.\",M349/(-L349)))),IF(M349=0,0,IF(OR(L349=0,K349=0),\"N.M.\",IF(ABS(M349/L349)>=10,\"N.M.\",M349/L349))))","v":"N.M."},null,null,0,0,{"$f":"+Q349-R349","v":0},{"$f":"IF(R349<0,IF(S349=0,0,IF(OR(R349=0,Q349=0),\"N.M.\",IF(ABS(S349/R349)>=10,\"N.M.\",S349/(-R349)))),IF(S349=0,0,IF(OR(R349=0,Q349=0),\"N.M.\",IF(ABS(S349/R349)>=10,\"N.M.\",S349/R349))))","v":0},null,-1682.5900000000001,0,{"$f":"+V349-W349","v":-1682.5900000000001},{"$f":"IF(W349<0,IF(X349=0,0,IF(OR(W349=0,V349=0),\"N.M.\",IF(ABS(X349/W349)>=10,\"N.M.\",X349/(-W349)))),IF(X349=0,0,IF(OR(W349=0,V349=0),\"N.M.\",IF(ABS(X349/W349)>=10,\"N.M.\",X349/W349))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,1137.1200000000001,0,-2819.71,0,0,0,0,0,0,0]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,{"$f":"+F350-G350","v":0},{"$f":"IF(G350<0,IF(H350=0,0,IF(OR(G350=0,F350=0),\"N.M.\",IF(ABS(H350/G350)>=10,\"N.M.\",H350/(-G350)))),IF(H350=0,0,IF(OR(G350=0,F350=0),\"N.M.\",IF(ABS(H350/G350)>=10,\"N.M.\",H350/G350))))","v":0},null,625,0,{"$f":"+K350-L350","v":625},{"$f":"IF(L350<0,IF(M350=0,0,IF(OR(L350=0,K350=0),\"N.M.\",IF(ABS(M350/L350)>=10,\"N.M.\",M350/(-L350)))),IF(M350=0,0,IF(OR(L350=0,K350=0),\"N.M.\",IF(ABS(M350/L350)>=10,\"N.M.\",M350/L350))))","v":"N.M."},null,null,0,0,{"$f":"+Q350-R350","v":0},{"$f":"IF(R350<0,IF(S350=0,0,IF(OR(R350=0,Q350=0),\"N.M.\",IF(ABS(S350/R350)>=10,\"N.M.\",S350/(-R350)))),IF(S350=0,0,IF(OR(R350=0,Q350=0),\"N.M.\",IF(ABS(S350/R350)>=10,\"N.M.\",S350/R350))))","v":0},null,625,0,{"$f":"+V350-W350","v":625},{"$f":"IF(W350<0,IF(X350=0,0,IF(OR(W350=0,V350=0),\"N.M.\",IF(ABS(X350/W350)>=10,\"N.M.\",X350/(-W350)))),IF(X350=0,0,IF(OR(W350=0,V350=0),\"N.M.\",IF(ABS(X350/W350)>=10,\"N.M.\",X350/W350))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,750,0,0,-125,0,0,0,0,0,0,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,203.36,0,{"$f":"+F351-G351","v":203.36},{"$f":"IF(G351<0,IF(H351=0,0,IF(OR(G351=0,F351=0),\"N.M.\",IF(ABS(H351/G351)>=10,\"N.M.\",H351/(-G351)))),IF(H351=0,0,IF(OR(G351=0,F351=0),\"N.M.\",IF(ABS(H351/G351)>=10,\"N.M.\",H351/G351))))","v":"N.M."},null,203.36,0,{"$f":"+K351-L351","v":203.36},{"$f":"IF(L351<0,IF(M351=0,0,IF(OR(L351=0,K351=0),\"N.M.\",IF(ABS(M351/L351)>=10,\"N.M.\",M351/(-L351)))),IF(M351=0,0,IF(OR(L351=0,K351=0),\"N.M.\",IF(ABS(M351/L351)>=10,\"N.M.\",M351/L351))))","v":"N.M."},null,null,203.36,0,{"$f":"+Q351-R351","v":203.36},{"$f":"IF(R351<0,IF(S351=0,0,IF(OR(R351=0,Q351=0),\"N.M.\",IF(ABS(S351/R351)>=10,\"N.M.\",S351/(-R351)))),IF(S351=0,0,IF(OR(R351=0,Q351=0),\"N.M.\",IF(ABS(S351/R351)>=10,\"N.M.\",S351/R351))))","v":"N.M."},null,203.36,0,{"$f":"+V351-W351","v":203.36},{"$f":"IF(W351<0,IF(X351=0,0,IF(OR(W351=0,V351=0),\"N.M.\",IF(ABS(X351/W351)>=10,\"N.M.\",X351/(-W351)))),IF(X351=0,0,IF(OR(W351=0,V351=0),\"N.M.\",IF(ABS(X351/W351)>=10,\"N.M.\",X351/W351))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,203.36,0,0]
["%,V9301010","9301010","Publicity",null,null,0,0,{"$f":"+F352-G352","v":0},{"$f":"IF(G352<0,IF(H352=0,0,IF(OR(G352=0,F352=0),\"N.M.\",IF(ABS(H352/G352)>=10,\"N.M.\",H352/(-G352)))),IF(H352=0,0,IF(OR(G352=0,F352=0),\"N.M.\",IF(ABS(H352/G352)>=10,\"N.M.\",H352/G352))))","v":0},null,0,0,{"$f":"+K352-L352","v":0},{"$f":"IF(L352<0,IF(M352=0,0,IF(OR(L352=0,K352=0),\"N.M.\",IF(ABS(M352/L352)>=10,\"N.M.\",M352/(-L352)))),IF(M352=0,0,IF(OR(L352=0,K352=0),\"N.M.\",IF(ABS(M352/L352)>=10,\"N.M.\",M352/L352))))","v":0},null,null,0,0,{"$f":"+Q352-R352","v":0},{"$f":"IF(R352<0,IF(S352=0,0,IF(OR(R352=0,Q352=0),\"N.M.\",IF(ABS(S352/R352)>=10,\"N.M.\",S352/(-R352)))),IF(S352=0,0,IF(OR(R352=0,Q352=0),\"N.M.\",IF(ABS(S352/R352)>=10,\"N.M.\",S352/R352))))","v":0},null,0,1.35,{"$f":"+V352-W352","v":-1.35},{"$f":"IF(W352<0,IF(X352=0,0,IF(OR(W352=0,V352=0),\"N.M.\",IF(ABS(X352/W352)>=10,\"N.M.\",X352/(-W352)))),IF(X352=0,0,IF(OR(W352=0,V352=0),\"N.M.\",IF(ABS(X352/W352)>=10,\"N.M.\",X352/W352))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9301012","9301012","Public Opinion Surveys",null,null,6644.85,0,{"$f":"+F353-G353","v":6644.85},{"$f":"IF(G353<0,IF(H353=0,0,IF(OR(G353=0,F353=0),\"N.M.\",IF(ABS(H353/G353)>=10,\"N.M.\",H353/(-G353)))),IF(H353=0,0,IF(OR(G353=0,F353=0),\"N.M.\",IF(ABS(H353/G353)>=10,\"N.M.\",H353/G353))))","v":"N.M."},null,22490.04,12539.43,{"$f":"+K353-L353","v":9950.61},{"$f":"IF(L353<0,IF(M353=0,0,IF(OR(L353=0,K353=0),\"N.M.\",IF(ABS(M353/L353)>=10,\"N.M.\",M353/(-L353)))),IF(M353=0,0,IF(OR(L353=0,K353=0),\"N.M.\",IF(ABS(M353/L353)>=10,\"N.M.\",M353/L353))))","v":0.79354563963433744},null,null,6644.85,0,{"$f":"+Q353-R353","v":6644.85},{"$f":"IF(R353<0,IF(S353=0,0,IF(OR(R353=0,Q353=0),\"N.M.\",IF(ABS(S353/R353)>=10,\"N.M.\",S353/(-R353)))),IF(S353=0,0,IF(OR(R353=0,Q353=0),\"N.M.\",IF(ABS(S353/R353)>=10,\"N.M.\",S353/R353))))","v":"N.M."},null,26816.54,23060.989999999998,{"$f":"+V353-W353","v":3755.5500000000029},{"$f":"IF(W353<0,IF(X353=0,0,IF(OR(W353=0,V353=0),\"N.M.\",IF(ABS(X353/W353)>=10,\"N.M.\",X353/(-W353)))),IF(X353=0,0,IF(OR(W353=0,V353=0),\"N.M.\",IF(ABS(X353/W353)>=10,\"N.M.\",X353/W353))))","v":0.16285293909758441},null,4213.24,null,0,0,0,0,6285.41,6254.02,0,0,0,0,0,4326.5,null,1391.14,998.12,1941.19,4811.72,0,1774.04,4928.9800000000005,0,0,6644.85,0,0]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,227.23000000000002,211.33,{"$f":"+F354-G354","v":15.900000000000006},{"$f":"IF(G354<0,IF(H354=0,0,IF(OR(G354=0,F354=0),\"N.M.\",IF(ABS(H354/G354)>=10,\"N.M.\",H354/(-G354)))),IF(H354=0,0,IF(OR(G354=0,F354=0),\"N.M.\",IF(ABS(H354/G354)>=10,\"N.M.\",H354/G354))))","v":7.5237779775706268E-2},null,8677.91,5508.32,{"$f":"+K354-L354","v":3169.59},{"$f":"IF(L354<0,IF(M354=0,0,IF(OR(L354=0,K354=0),\"N.M.\",IF(ABS(M354/L354)>=10,\"N.M.\",M354/(-L354)))),IF(M354=0,0,IF(OR(L354=0,K354=0),\"N.M.\",IF(ABS(M354/L354)>=10,\"N.M.\",M354/L354))))","v":0.57541863943997451},null,null,4168.57,344.53000000000003,{"$f":"+Q354-R354","v":3824.0399999999995},{"$f":"IF(R354<0,IF(S354=0,0,IF(OR(R354=0,Q354=0),\"N.M.\",IF(ABS(S354/R354)>=10,\"N.M.\",S354/(-R354)))),IF(S354=0,0,IF(OR(R354=0,Q354=0),\"N.M.\",IF(ABS(S354/R354)>=10,\"N.M.\",S354/R354))))","v":"N.M."},null,9487.39,8925.619999999999,{"$f":"+V354-W354","v":561.77000000000044},{"$f":"IF(W354<0,IF(X354=0,0,IF(OR(W354=0,V354=0),\"N.M.\",IF(ABS(X354/W354)>=10,\"N.M.\",X354/(-W354)))),IF(X354=0,0,IF(OR(W354=0,V354=0),\"N.M.\",IF(ABS(X354/W354)>=10,\"N.M.\",X354/W354))))","v":6.2939045130758486E-2},null,905.26,null,10.56,398.41,2771.18,10.56,1651.8,289.06,32.22,119.84,13.36,211.33,777.22,32.26,null,32.26,634.63,223.35,32.26,2360.2600000000002,1194.32,32.26,381.46,3559.88,227.23000000000002,0,0]
["%,V9302000","9302000","Misc General Expenses",null,null,77681.13,10996.14,{"$f":"+F355-G355","v":66684.990000000005},{"$f":"IF(G355<0,IF(H355=0,0,IF(OR(G355=0,F355=0),\"N.M.\",IF(ABS(H355/G355)>=10,\"N.M.\",H355/(-G355)))),IF(H355=0,0,IF(OR(G355=0,F355=0),\"N.M.\",IF(ABS(H355/G355)>=10,\"N.M.\",H355/G355))))","v":6.0643998712275407},null,276010.40700000001,232609.16,{"$f":"+K355-L355","v":43401.247000000003},{"$f":"IF(L355<0,IF(M355=0,0,IF(OR(L355=0,K355=0),\"N.M.\",IF(ABS(M355/L355)>=10,\"N.M.\",M355/(-L355)))),IF(M355=0,0,IF(OR(L355=0,K355=0),\"N.M.\",IF(ABS(M355/L355)>=10,\"N.M.\",M355/L355))))","v":0.18658442771557235},null,null,118685.76000000001,41242.629999999997,{"$f":"+Q355-R355","v":77443.13},{"$f":"IF(R355<0,IF(S355=0,0,IF(OR(R355=0,Q355=0),\"N.M.\",IF(ABS(S355/R355)>=10,\"N.M.\",S355/(-R355)))),IF(S355=0,0,IF(OR(R355=0,Q355=0),\"N.M.\",IF(ABS(S355/R355)>=10,\"N.M.\",S355/R355))))","v":1.8777447025080605},null,336797.15700000001,277988.16000000003,{"$f":"+V355-W355","v":58808.996999999974},{"$f":"IF(W355<0,IF(X355=0,0,IF(OR(W355=0,V355=0),\"N.M.\",IF(ABS(X355/W355)>=10,\"N.M.\",X355/(-W355)))),IF(X355=0,0,IF(OR(W355=0,V355=0),\"N.M.\",IF(ABS(X355/W355)>=10,\"N.M.\",X355/W355))))","v":0.2115521646677325},null,40149.06,null,107819.58,4670.7700000000004,82336.44,15915.54,-59085.66,30845.91,8863.9500000000007,7965.06,22281.43,10996.14,29808.55,30978.2,null,9682.01,91230.5,-50880,30577.510000000002,22020.47,35047.910000000003,19646.247000000003,20961.12,20043.510000000002,77681.13,0,0]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,18691.021000000001,3536.4450000000002,{"$f":"+F356-G356","v":15154.576000000001},{"$f":"IF(G356<0,IF(H356=0,0,IF(OR(G356=0,F356=0),\"N.M.\",IF(ABS(H356/G356)>=10,\"N.M.\",H356/(-G356)))),IF(H356=0,0,IF(OR(G356=0,F356=0),\"N.M.\",IF(ABS(H356/G356)>=10,\"N.M.\",H356/G356))))","v":4.2852570872726705},null,76496.432000000001,83336.229000000007,{"$f":"+K356-L356","v":-6839.7970000000059},{"$f":"IF(L356<0,IF(M356=0,0,IF(OR(L356=0,K356=0),\"N.M.\",IF(ABS(M356/L356)>=10,\"N.M.\",M356/(-L356)))),IF(M356=0,0,IF(OR(L356=0,K356=0),\"N.M.\",IF(ABS(M356/L356)>=10,\"N.M.\",M356/L356))))","v":-8.2074712067905134E-2},null,null,33128.324000000001,35808.6,{"$f":"+Q356-R356","v":-2680.275999999998},{"$f":"IF(R356<0,IF(S356=0,0,IF(OR(R356=0,Q356=0),\"N.M.\",IF(ABS(S356/R356)>=10,\"N.M.\",S356/(-R356)))),IF(S356=0,0,IF(OR(R356=0,Q356=0),\"N.M.\",IF(ABS(S356/R356)>=10,\"N.M.\",S356/R356))))","v":-7.4850063951117832E-2},null,81616.012000000002,78032.159000000014,{"$f":"+V356-W356","v":3583.8529999999882},{"$f":"IF(W356<0,IF(X356=0,0,IF(OR(W356=0,V356=0),\"N.M.\",IF(ABS(X356/W356)>=10,\"N.M.\",X356/(-W356)))),IF(X356=0,0,IF(OR(W356=0,V356=0),\"N.M.\",IF(ABS(X356/W356)>=10,\"N.M.\",X356/W356))))","v":4.5927897496722957E-2},null,-10309.06,null,11677.204,999.29500000000007,20376.88,4489.8550000000005,4133.9250000000002,2109.86,3740.61,23443.95,8828.2049999999999,3536.4450000000002,3063.35,2056.23,null,10957.125,5137.3180000000002,8467.7710000000006,2404.0509999999999,2514.3620000000001,2027.2710000000002,11860.210000000001,7375.415,7061.8879999999999,18691.021000000001,0,0]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,{"$f":"+F357-G357","v":0},{"$f":"IF(G357<0,IF(H357=0,0,IF(OR(G357=0,F357=0),\"N.M.\",IF(ABS(H357/G357)>=10,\"N.M.\",H357/(-G357)))),IF(H357=0,0,IF(OR(G357=0,F357=0),\"N.M.\",IF(ABS(H357/G357)>=10,\"N.M.\",H357/G357))))","v":0},null,17.89,584.32000000000005,{"$f":"+K357-L357","v":-566.43000000000006},{"$f":"IF(L357<0,IF(M357=0,0,IF(OR(L357=0,K357=0),\"N.M.\",IF(ABS(M357/L357)>=10,\"N.M.\",M357/(-L357)))),IF(M357=0,0,IF(OR(L357=0,K357=0),\"N.M.\",IF(ABS(M357/L357)>=10,\"N.M.\",M357/L357))))","v":-0.96938321467688937},null,null,0,27.63,{"$f":"+Q357-R357","v":-27.63},{"$f":"IF(R357<0,IF(S357=0,0,IF(OR(R357=0,Q357=0),\"N.M.\",IF(ABS(S357/R357)>=10,\"N.M.\",S357/(-R357)))),IF(S357=0,0,IF(OR(R357=0,Q357=0),\"N.M.\",IF(ABS(S357/R357)>=10,\"N.M.\",S357/R357))))","v":"N.M."},null,59.18,977.15000000000009,{"$f":"+V357-W357","v":-917.97000000000014},{"$f":"IF(W357<0,IF(X357=0,0,IF(OR(W357=0,V357=0),\"N.M.\",IF(ABS(X357/W357)>=10,\"N.M.\",X357/(-W357)))),IF(X357=0,0,IF(OR(W357=0,V357=0),\"N.M.\",IF(ABS(X357/W357)>=10,\"N.M.\",X357/W357))))","v":-0.9394361152330758},null,87.69,null,308.90000000000003,316.29000000000002,-60.22,-8.2799999999999994,0,0,0,0,27.63,0,44.54,-3.25,null,0,0,24.37,-6.48,0,0,0,0,0,0,0,0]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,66.19,4269.9800000000005,{"$f":"+F358-G358","v":-4203.7900000000009},{"$f":"IF(G358<0,IF(H358=0,0,IF(OR(G358=0,F358=0),\"N.M.\",IF(ABS(H358/G358)>=10,\"N.M.\",H358/(-G358)))),IF(H358=0,0,IF(OR(G358=0,F358=0),\"N.M.\",IF(ABS(H358/G358)>=10,\"N.M.\",H358/G358))))","v":-0.9844987564344565},null,32743.88,120525.32,{"$f":"+K358-L358","v":-87781.440000000002},{"$f":"IF(L358<0,IF(M358=0,0,IF(OR(L358=0,K358=0),\"N.M.\",IF(ABS(M358/L358)>=10,\"N.M.\",M358/(-L358)))),IF(M358=0,0,IF(OR(L358=0,K358=0),\"N.M.\",IF(ABS(M358/L358)>=10,\"N.M.\",M358/L358))))","v":-0.72832364187043852},null,null,9346.35,4461.96,{"$f":"+Q358-R358","v":4884.3900000000003},{"$f":"IF(R358<0,IF(S358=0,0,IF(OR(R358=0,Q358=0),\"N.M.\",IF(ABS(S358/R358)>=10,\"N.M.\",S358/(-R358)))),IF(S358=0,0,IF(OR(R358=0,Q358=0),\"N.M.\",IF(ABS(S358/R358)>=10,\"N.M.\",S358/R358))))","v":1.0946736411801092},null,32743.88,121863.19,{"$f":"+V358-W358","v":-89119.31},{"$f":"IF(W358<0,IF(X358=0,0,IF(OR(W358=0,V358=0),\"N.M.\",IF(ABS(X358/W358)>=10,\"N.M.\",X358/(-W358)))),IF(X358=0,0,IF(OR(W358=0,V358=0),\"N.M.\",IF(ABS(X358/W358)>=10,\"N.M.\",X358/W358))))","v":-0.73130622955135183},null,1373.84,null,96937.76,3100.5,10780.1,4943.34,438.44,-130.33000000000001,-6.45,181.51,10.47,4269.9800000000005,0,0,null,13025.53,-28.36,306.16000000000003,8.39,-12.59,0,10098.4,7952.7,1327.46,66.19,0,0]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,22373.920000000002,10407.81,{"$f":"+F359-G359","v":11966.110000000002},{"$f":"IF(G359<0,IF(H359=0,0,IF(OR(G359=0,F359=0),\"N.M.\",IF(ABS(H359/G359)>=10,\"N.M.\",H359/(-G359)))),IF(H359=0,0,IF(OR(G359=0,F359=0),\"N.M.\",IF(ABS(H359/G359)>=10,\"N.M.\",H359/G359))))","v":1.1497241014199917},null,208305.04,164622.70000000001,{"$f":"+K359-L359","v":43682.34},{"$f":"IF(L359<0,IF(M359=0,0,IF(OR(L359=0,K359=0),\"N.M.\",IF(ABS(M359/L359)>=10,\"N.M.\",M359/(-L359)))),IF(M359=0,0,IF(OR(L359=0,K359=0),\"N.M.\",IF(ABS(M359/L359)>=10,\"N.M.\",M359/L359))))","v":0.26534821746940118},null,null,79722.7,39831.24,{"$f":"+Q359-R359","v":39891.46},{"$f":"IF(R359<0,IF(S359=0,0,IF(OR(R359=0,Q359=0),\"N.M.\",IF(ABS(S359/R359)>=10,\"N.M.\",S359/(-R359)))),IF(S359=0,0,IF(OR(R359=0,Q359=0),\"N.M.\",IF(ABS(S359/R359)>=10,\"N.M.\",S359/R359))))","v":1.0015118786158805},null,301272.73,213112.65000000002,{"$f":"+V359-W359","v":88160.079999999958},{"$f":"IF(W359<0,IF(X359=0,0,IF(OR(W359=0,V359=0),\"N.M.\",IF(ABS(X359/W359)>=10,\"N.M.\",X359/(-W359)))),IF(X359=0,0,IF(OR(W359=0,V359=0),\"N.M.\",IF(ABS(X359/W359)>=10,\"N.M.\",X359/W359))))","v":0.41367830581619602},null,9500.7199999999993,null,28538.100000000002,11719.24,20874.240000000002,14815.66,10823.45,26913.55,11107.22,15885.62,13537.81,10407.81,82878.3,10089.39,null,12623.51,32849.81,10441.120000000001,18366.52,8794.01,27010.89,18496.48,21837.05,35511.730000000003,22373.920000000002,-310.75,0]
["%,V9310001","9310001","Rents - Real Property",null,null,800,800,{"$f":"+F360-G360","v":0},{"$f":"IF(G360<0,IF(H360=0,0,IF(OR(G360=0,F360=0),\"N.M.\",IF(ABS(H360/G360)>=10,\"N.M.\",H360/(-G360)))),IF(H360=0,0,IF(OR(G360=0,F360=0),\"N.M.\",IF(ABS(H360/G360)>=10,\"N.M.\",H360/G360))))","v":0},null,8800,8000,{"$f":"+K360-L360","v":800},{"$f":"IF(L360<0,IF(M360=0,0,IF(OR(L360=0,K360=0),\"N.M.\",IF(ABS(M360/L360)>=10,\"N.M.\",M360/(-L360)))),IF(M360=0,0,IF(OR(L360=0,K360=0),\"N.M.\",IF(ABS(M360/L360)>=10,\"N.M.\",M360/L360))))","v":0.1},null,null,2400,2400,{"$f":"+Q360-R360","v":0},{"$f":"IF(R360<0,IF(S360=0,0,IF(OR(R360=0,Q360=0),\"N.M.\",IF(ABS(S360/R360)>=10,\"N.M.\",S360/(-R360)))),IF(S360=0,0,IF(OR(R360=0,Q360=0),\"N.M.\",IF(ABS(S360/R360)>=10,\"N.M.\",S360/R360))))","v":0},null,18233.71,19180.11,{"$f":"+V360-W360","v":-946.40000000000146},{"$f":"IF(W360<0,IF(X360=0,0,IF(OR(W360=0,V360=0),\"N.M.\",IF(ABS(X360/W360)>=10,\"N.M.\",X360/(-W360)))),IF(X360=0,0,IF(OR(W360=0,V360=0),\"N.M.\",IF(ABS(X360/W360)>=10,\"N.M.\",X360/W360))))","v":-4.9342782705625851E-2},null,700,null,700,900,1600,0,800,800,800,800,800,800,8633.7100000000009,800,null,800,0,1600,800,1600,800,800,0,1600,800,0,0]
["%,V9310002","9310002","Rents - Personal Property",null,null,3496.41,4288.21,{"$f":"+F361-G361","v":-791.80000000000018},{"$f":"IF(G361<0,IF(H361=0,0,IF(OR(G361=0,F361=0),\"N.M.\",IF(ABS(H361/G361)>=10,\"N.M.\",H361/(-G361)))),IF(H361=0,0,IF(OR(G361=0,F361=0),\"N.M.\",IF(ABS(H361/G361)>=10,\"N.M.\",H361/G361))))","v":-0.18464580792451865},null,39897.75,44011.11,{"$f":"+K361-L361","v":-4113.3600000000006},{"$f":"IF(L361<0,IF(M361=0,0,IF(OR(L361=0,K361=0),\"N.M.\",IF(ABS(M361/L361)>=10,\"N.M.\",M361/(-L361)))),IF(M361=0,0,IF(OR(L361=0,K361=0),\"N.M.\",IF(ABS(M361/L361)>=10,\"N.M.\",M361/L361))))","v":-9.3461855426959256E-2},null,null,10994.69,12993.98,{"$f":"+Q361-R361","v":-1999.2899999999991},{"$f":"IF(R361<0,IF(S361=0,0,IF(OR(R361=0,Q361=0),\"N.M.\",IF(ABS(S361/R361)>=10,\"N.M.\",S361/(-R361)))),IF(S361=0,0,IF(OR(R361=0,Q361=0),\"N.M.\",IF(ABS(S361/R361)>=10,\"N.M.\",S361/R361))))","v":-0.15386278876833728},null,48451.95,53082.98,{"$f":"+V361-W361","v":-4631.0300000000061},{"$f":"IF(W361<0,IF(X361=0,0,IF(OR(W361=0,V361=0),\"N.M.\",IF(ABS(X361/W361)>=10,\"N.M.\",X361/(-W361)))),IF(X361=0,0,IF(OR(W361=0,V361=0),\"N.M.\",IF(ABS(X361/W361)>=10,\"N.M.\",X361/W361))))","v":-8.7241334228033277E-2},null,4507.1900000000005,null,4495.42,4556.43,4634.95,3831.9300000000003,4545.24,4568.76,4384.4000000000005,4374,4331.7700000000004,4288.21,4280.5,4273.7,null,4264.7,4202.6499999999996,4118.76,4095.9,4092.78,4092.1600000000003,4036.11,3997.73,3500.55,3496.41,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N920-933",null,"Administration & General Operations",null,null,2074008.5010000002,2996860.6750000003,{"$f":"+F362-G362","v":-922852.17400000012},{"$f":"IF(G362<0,IF(H362=0,0,IF(OR(G362=0,F362=0),\"N.M.\",IF(ABS(H362/G362)>=10,\"N.M.\",H362/(-G362)))),IF(H362=0,0,IF(OR(G362=0,F362=0),\"N.M.\",IF(ABS(H362/G362)>=10,\"N.M.\",H362/G362))))","v":-0.30793963219528048},null,17097758.020999998,18708377.838999998,{"$f":"+K362-L362","v":-1610619.818},{"$f":"IF(L362<0,IF(M362=0,0,IF(OR(L362=0,K362=0),\"N.M.\",IF(ABS(M362/L362)>=10,\"N.M.\",M362/(-L362)))),IF(M362=0,0,IF(OR(L362=0,K362=0),\"N.M.\",IF(ABS(M362/L362)>=10,\"N.M.\",M362/L362))))","v":-8.6090832238937237E-2},null,null,5467828.2489999998,5767749.7100000037,{"$f":"+Q362-R362","v":-299921.46100000385},{"$f":"IF(R362<0,IF(S362=0,0,IF(OR(R362=0,Q362=0),\"N.M.\",IF(ABS(S362/R362)>=10,\"N.M.\",S362/(-R362)))),IF(S362=0,0,IF(OR(R362=0,Q362=0),\"N.M.\",IF(ABS(S362/R362)>=10,\"N.M.\",S362/R362))))","v":-5.19997357860391E-2},null,24645964.491000008,21562977.684999995,{"$f":"+V362-W362","v":3082986.8060000129},{"$f":"IF(W362<0,IF(X362=0,0,IF(OR(W362=0,V362=0),\"N.M.\",IF(ABS(X362/W362)>=10,\"N.M.\",X362/(-W362)))),IF(X362=0,0,IF(OR(W362=0,V362=0),\"N.M.\",IF(ABS(X362/W362)>=10,\"N.M.\",X362/W362))))","v":0.14297593083095628},null,1880190.3760000004,null,2724951.6239999998,1411679.385,1443913.0300000005,2115974.5850000009,1462563.0149999999,2659165.4399999995,1122381.0500000007,1703643.0599999998,1067245.9750000001,2996860.6750000003,3989121.4300000006,3559085.04,null,1650647.5749999993,1636745.5379999997,1430835.5309999997,1894389.4009999998,1666028.1919999998,1019437.3910000002,2331846.1439999999,1803301.0949999997,1590518.6529999999,2074008.5010000002,195467.43000000002,0]
[null,"Line 4","Operating Expenses (401)",null,null,{"$f":"-(-F362-F267-F254-F236-F234-F221-F217-F213-F183-F181-F179-F172-F140-F136-F134-F132-F114)","v":31860693.848999996},{"$f":"-(-G362-G267-G254-G236-G234-G221-G217-G213-G183-G181-G179-G172-G140-G136-G134-G132-G114)","v":31887624.787},{"$f":"+F363-G363","v":-26930.938000004739},{"$f":"IF(G363<0,IF(H363=0,0,IF(OR(G363=0,F363=0),\"N.M.\",IF(ABS(H363/G363)>=10,\"N.M.\",H363/(-G363)))),IF(H363=0,0,IF(OR(G363=0,F363=0),\"N.M.\",IF(ABS(H363/G363)>=10,\"N.M.\",H363/G363))))","v":-8.4455766711680539E-4},null,{"$f":"-(-K362-K267-K254-K236-K234-K221-K217-K213-K183-K181-K179-K172-K140-K136-K134-K132-K114)","v":356804751.829},{"$f":"-(-L362-L267-L254-L236-L234-L221-L217-L213-L183-L181-L179-L172-L140-L136-L134-L132-L114)","v":322851922.009},{"$f":"+K363-L363","v":33952829.819999993},{"$f":"IF(L363<0,IF(M363=0,0,IF(OR(L363=0,K363=0),\"N.M.\",IF(ABS(M363/L363)>=10,\"N.M.\",M363/(-L363)))),IF(M363=0,0,IF(OR(L363=0,K363=0),\"N.M.\",IF(ABS(M363/L363)>=10,\"N.M.\",M363/L363))))","v":0.1051653327901003},null,null,{"$f":"-(-Q362-Q267-Q254-Q236-Q234-Q221-Q217-Q213-Q183-Q181-Q179-Q172-Q140-Q136-Q134-Q132-Q114)","v":85247547.843999982},{"$f":"-(-R362-R267-R254-R236-R234-R221-R217-R213-R183-R181-R179-R172-R140-R136-R134-R132-R114)","v":94847706.26000002},{"$f":"+Q363-R363","v":-9600158.4160000384},{"$f":"IF(R363<0,IF(S363=0,0,IF(OR(R363=0,Q363=0),\"N.M.\",IF(ABS(S363/R363)>=10,\"N.M.\",S363/(-R363)))),IF(S363=0,0,IF(OR(R363=0,Q363=0),\"N.M.\",IF(ABS(S363/R363)>=10,\"N.M.\",S363/R363))))","v":-0.10121655857110272},"",{"$f":"-(-V362-V267-V254-V236-V234-V221-V217-V213-V183-V181-V179-V172-V140-V136-V134-V132-V114)","v":425122377.64900005},{"$f":"-(-W362-W267-W254-W236-W234-W221-W217-W213-W183-W181-W179-W172-W140-W136-W134-W132-W114)","v":367159625.995},{"$f":"+V363-W363","v":57962751.654000044},{"$f":"IF(W363<0,IF(X363=0,0,IF(OR(W363=0,V363=0),\"N.M.\",IF(ABS(X363/W363)>=10,\"N.M.\",X363/(-W363)))),IF(X363=0,0,IF(OR(W363=0,V363=0),\"N.M.\",IF(ABS(X363/W363)>=10,\"N.M.\",X363/W363))))","v":0.15786798860828283},null,{"$f":"-(-AA362-AA267-AA254-AA236-AA234-AA221-AA217-AA213-AA183-AA181-AA179-AA172-AA140-AA136-AA134-AA132-AA114)","v":18639067.586000003},null,{"$f":"-(-AC362-AC267-AC254-AC236-AC234-AC221-AC217-AC213-AC183-AC181-AC179-AC172-AC140-AC136-AC134-AC132-AC114)","v":42179814.403999999},{"$f":"-(-AD362-AD267-AD254-AD236-AD234-AD221-AD217-AD213-AD183-AD181-AD179-AD172-AD140-AD136-AD134-AD132-AD114)","v":34067841.585000001},{"$f":"-(-AE362-AE267-AE254-AE236-AE234-AE221-AE217-AE213-AE183-AE181-AE179-AE172-AE140-AE136-AE134-AE132-AE114)","v":31876180.169999994},{"$f":"-(-AF362-AF267-AF254-AF236-AF234-AF221-AF217-AF213-AF183-AF181-AF179-AF172-AF140-AF136-AF134-AF132-AF114)","v":27454282.295000002},{"$f":"-(-AG362-AG267-AG254-AG236-AG234-AG221-AG217-AG213-AG183-AG181-AG179-AG172-AG140-AG136-AG134-AG132-AG114)","v":30076654.205000002},{"$f":"-(-AH362-AH267-AH254-AH236-AH234-AH221-AH217-AH213-AH183-AH181-AH179-AH172-AH140-AH136-AH134-AH132-AH114)","v":31777191.959999997},{"$f":"-(-AI362-AI267-AI254-AI236-AI234-AI221-AI217-AI213-AI183-AI181-AI179-AI172-AI140-AI136-AI134-AI132-AI114)","v":30572251.130000003},{"$f":"-(-AJ362-AJ267-AJ254-AJ236-AJ234-AJ221-AJ217-AJ213-AJ183-AJ181-AJ179-AJ172-AJ140-AJ136-AJ134-AJ132-AJ114)","v":34557813.689999998},{"$f":"-(-AK362-AK267-AK254-AK236-AK234-AK221-AK217-AK213-AK183-AK181-AK179-AK172-AK140-AK136-AK134-AK132-AK114)","v":28402267.782999996},{"$f":"-(-AL362-AL267-AL254-AL236-AL234-AL221-AL217-AL213-AL183-AL181-AL179-AL172-AL140-AL136-AL134-AL132-AL114)","v":31887624.787},{"$f":"-(-AM362-AM267-AM254-AM236-AM234-AM221-AM217-AM213-AM183-AM181-AM179-AM172-AM140-AM136-AM134-AM132-AM114)","v":33604725.449999996},{"$f":"-(-AN362-AN267-AN254-AN236-AN234-AN221-AN217-AN213-AN183-AN181-AN179-AN172-AN140-AN136-AN134-AN132-AN114)","v":34712900.370000005},null,{"$f":"-(-AP362-AP267-AP254-AP236-AP234-AP221-AP217-AP213-AP183-AP181-AP179-AP172-AP140-AP136-AP134-AP132-AP114)","v":44359428.31499999},{"$f":"-(-AQ362-AQ267-AQ254-AQ236-AQ234-AQ221-AQ217-AQ213-AQ183-AQ181-AQ179-AQ172-AQ140-AQ136-AQ134-AQ132-AQ114)","v":40972069.340999991},{"$f":"-(-AR362-AR267-AR254-AR236-AR234-AR221-AR217-AR213-AR183-AR181-AR179-AR172-AR140-AR136-AR134-AR132-AR114)","v":37294853.085999995},{"$f":"-(-AS362-AS267-AS254-AS236-AS234-AS221-AS217-AS213-AS183-AS181-AS179-AS172-AS140-AS136-AS134-AS132-AS114)","v":31479839.969000004},{"$f":"-(-AT362-AT267-AT254-AT236-AT234-AT221-AT217-AT213-AT183-AT181-AT179-AT172-AT140-AT136-AT134-AT132-AT114)","v":33837100.531000003},{"$f":"-(-AU362-AU267-AU254-AU236-AU234-AU221-AU217-AU213-AU183-AU181-AU179-AU172-AU140-AU136-AU134-AU132-AU114)","v":45483652.940000005},{"$f":"-(-AV362-AV267-AV254-AV236-AV234-AV221-AV217-AV213-AV183-AV181-AV179-AV172-AV140-AV136-AV134-AV132-AV114)","v":38130259.803000003},{"$f":"-(-AW362-AW267-AW254-AW236-AW234-AW221-AW217-AW213-AW183-AW181-AW179-AW172-AW140-AW136-AW134-AW132-AW114)","v":38854067.439000003},{"$f":"-(-AX362-AX267-AX254-AX236-AX234-AX221-AX217-AX213-AX183-AX181-AX179-AX172-AX140-AX136-AX134-AX132-AX114)","v":14532786.555999998},{"$f":"-(-AY362-AY267-AY254-AY236-AY234-AY221-AY217-AY213-AY183-AY181-AY179-AY172-AY140-AY136-AY134-AY132-AY114)","v":31860693.848999996},{"$f":"-(-AZ362-AZ267-AZ254-AZ236-AZ234-AZ221-AZ217-AZ213-AZ183-AZ181-AZ179-AZ172-AZ140-AZ136-AZ134-AZ132-AZ114)","v":413902726.56000006},{"$f":"-(-BA362-BA267-BA254-BA236-BA234-BA221-BA217-BA213-BA183-BA181-BA179-BA172-BA140-BA136-BA134-BA132-BA114)","v":2265113}]
[null,null,null,null,null,{"$f":"+F363-F362-F267-F254-F236-F234-F217-F213-F183-F172-F140-F136-F134-F132-F114","v":167.79000000283122},{"$f":"+G363-G362-G267-G254-G236-G234-G217-G213-G183-G172-G140-G136-G134-G132-G114","v":0},{"$f":"+F364-G364","v":167.79000000283122},{"$f":"IF(G364<0,IF(H364=0,0,IF(OR(G364=0,F364=0),\"N.M.\",IF(ABS(H364/G364)>=10,\"N.M.\",H364/(-G364)))),IF(H364=0,0,IF(OR(G364=0,F364=0),\"N.M.\",IF(ABS(H364/G364)>=10,\"N.M.\",H364/G364))))","v":"N.M."},null,{"$f":"+K363-K362-K267-K254-K236-K234-K217-K213-K183-K172-K140-K136-K134-K132-K114","v":8220.299999922514},{"$f":"+L363-L362-L267-L254-L236-L234-L217-L213-L183-L172-L140-L136-L134-L132-L114","v":0},null,null,null,null,{"$f":"+Q363-Q362-Q267-Q254-Q236-Q234-Q217-Q213-Q183-Q172-Q140-Q136-Q134-Q132-Q114","v":2296.3199999928474},{"$f":"+R363-R362-R267-R254-R236-R234-R217-R213-R183-R172-R140-R136-R134-R132-R114","v":0},{"$f":"+Q364-R364","v":2296.3199999928474},{"$f":"IF(R364<0,IF(S364=0,0,IF(OR(R364=0,Q364=0),\"N.M.\",IF(ABS(S364/R364)>=10,\"N.M.\",S364/(-R364)))),IF(S364=0,0,IF(OR(R364=0,Q364=0),\"N.M.\",IF(ABS(S364/R364)>=10,\"N.M.\",S364/R364))))","v":"N.M."},null,{"$f":"+V363-V362-V267-V254-V236-V234-V217-V213-V183-V172-V140-V136-V134-V132-V114","v":8220.2999999523163},{"$f":"+W363-W362-W267-W254-W236-W234-W217-W213-W183-W172-W140-W136-W134-W132-W114","v":0},{"$f":"+V364-W364","v":8220.2999999523163},{"$f":"IF(W364<0,IF(X364=0,0,IF(OR(W364=0,V364=0),\"N.M.\",IF(ABS(X364/W364)>=10,\"N.M.\",X364/(-W364)))),IF(X364=0,0,IF(OR(W364=0,V364=0),\"N.M.\",IF(ABS(X364/W364)>=10,\"N.M.\",X364/W364))))","v":"N.M."},null,{"$f":"+AA363-AA362-AA267-AA254-AA236-AA234-AA217-AA213-AA183-AA172-AA140-AA136-AA134-AA132-AA114","v":0},null,{"$f":"+AC363-AC362-AC267-AC254-AC236-AC234-AC217-AC213-AC183-AC172-AC140-AC136-AC134-AC132-AC114","v":0},{"$f":"+AD363-AD362-AD267-AD254-AD236-AD234-AD217-AD213-AD183-AD172-AD140-AD136-AD134-AD132-AD114","v":0},{"$f":"+AE363-AE362-AE267-AE254-AE236-AE234-AE217-AE213-AE183-AE172-AE140-AE136-AE134-AE132-AE114","v":0},{"$f":"+AF363-AF362-AF267-AF254-AF236-AF234-AF217-AF213-AF183-AF172-AF140-AF136-AF134-AF132-AF114","v":0},{"$f":"+AG363-AG362-AG267-AG254-AG236-AG234-AG217-AG213-AG183-AG172-AG140-AG136-AG134-AG132-AG114","v":0},{"$f":"+AH363-AH362-AH267-AH254-AH236-AH234-AH217-AH213-AH183-AH172-AH140-AH136-AH134-AH132-AH114","v":0},{"$f":"+AI363-AI362-AI267-AI254-AI236-AI234-AI217-AI213-AI183-AI172-AI140-AI136-AI134-AI132-AI114","v":0},{"$f":"+AJ363-AJ362-AJ267-AJ254-AJ236-AJ234-AJ217-AJ213-AJ183-AJ172-AJ140-AJ136-AJ134-AJ132-AJ114","v":0},{"$f":"+AK363-AK362-AK267-AK254-AK236-AK234-AK217-AK213-AK183-AK172-AK140-AK136-AK134-AK132-AK114","v":0},{"$f":"+AL363-AL362-AL267-AL254-AL236-AL234-AL217-AL213-AL183-AL172-AL140-AL136-AL134-AL132-AL114","v":0},{"$f":"+AM363-AM362-AM267-AM254-AM236-AM234-AM217-AM213-AM183-AM172-AM140-AM136-AM134-AM132-AM114","v":0},{"$f":"+AN363-AN362-AN267-AN254-AN236-AN234-AN217-AN213-AN183-AN172-AN140-AN136-AN134-AN132-AN114","v":0},null,{"$f":"+AP363-AP362-AP267-AP254-AP236-AP234-AP217-AP213-AP183-AP172-AP140-AP136-AP134-AP132-AP114","v":412.8699999935925},{"$f":"+AQ363-AQ362-AQ267-AQ254-AQ236-AQ234-AQ217-AQ213-AQ183-AQ172-AQ140-AQ136-AQ134-AQ132-AQ114","v":142.21999999508262},{"$f":"+AR363-AR362-AR267-AR254-AR236-AR234-AR217-AR213-AR183-AR172-AR140-AR136-AR134-AR132-AR114","v":859.11999999172986},{"$f":"+AS363-AS362-AS267-AS254-AS236-AS234-AS217-AS213-AS183-AS172-AS140-AS136-AS134-AS132-AS114","v":60.94000000320375},{"$f":"+AT363-AT362-AT267-AT254-AT236-AT234-AT217-AT213-AT183-AT172-AT140-AT136-AT134-AT132-AT114","v":1419.0400000009686},{"$f":"+AU363-AU362-AU267-AU254-AU236-AU234-AU217-AU213-AU183-AU172-AU140-AU136-AU134-AU132-AU114","v":1875.5000000018626},{"$f":"+AV363-AV362-AV267-AV254-AV236-AV234-AV217-AV213-AV183-AV172-AV140-AV136-AV134-AV132-AV114","v":1154.2900000009686},{"$f":"+AW363-AW362-AW267-AW254-AW236-AW234-AW217-AW213-AW183-AW172-AW140-AW136-AW134-AW132-AW114","v":1023.929999999702},{"$f":"+AX363-AX362-AX267-AX254-AX236-AX234-AX217-AX213-AX183-AX172-AX140-AX136-AX134-AX132-AX114","v":1104.5999999986961},{"$f":"+AY363-AY362-AY267-AY254-AY236-AY234-AY217-AY213-AY183-AY172-AY140-AY136-AY134-AY132-AY114","v":167.79000000283122},{"$f":"+AZ363-AZ362-AZ267-AZ254-AZ236-AZ234-AZ217-AZ213-AZ183-AZ172-AZ140-AZ136-AZ134-AZ132-AZ114","v":9.3132257461547852E-9},{"$f":"+BA363-BA362-BA267-BA254-BA236-BA234-BA217-BA213-BA183-BA172-BA140-BA136-BA134-BA132-BA114","v":0}]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F365-G365","v":-62348.779999999984},{"$f":"IF(G365<0,IF(H365=0,0,IF(OR(G365=0,F365=0),\"N.M.\",IF(ABS(H365/G365)>=10,\"N.M.\",H365/(-G365)))),IF(H365=0,0,IF(OR(G365=0,F365=0),\"N.M.\",IF(ABS(H365/G365)>=10,\"N.M.\",H365/G365))))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K365-L365","v":-660659.84},{"$f":"IF(L365<0,IF(M365=0,0,IF(OR(L365=0,K365=0),\"N.M.\",IF(ABS(M365/L365)>=10,\"N.M.\",M365/(-L365)))),IF(M365=0,0,IF(OR(L365=0,K365=0),\"N.M.\",IF(ABS(M365/L365)>=10,\"N.M.\",M365/L365))))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q365-R365","v":-219635.71000000002},{"$f":"IF(R365<0,IF(S365=0,0,IF(OR(R365=0,Q365=0),\"N.M.\",IF(ABS(S365/R365)>=10,\"N.M.\",S365/(-R365)))),IF(S365=0,0,IF(OR(R365=0,Q365=0),\"N.M.\",IF(ABS(S365/R365)>=10,\"N.M.\",S365/R365))))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V365-W365","v":-688533.96000000008},{"$f":"IF(W365<0,IF(X365=0,0,IF(OR(W365=0,V365=0),\"N.M.\",IF(ABS(X365/W365)>=10,\"N.M.\",X365/(-W365)))),IF(X365=0,0,IF(OR(W365=0,V365=0),\"N.M.\",IF(ABS(X365/W365)>=10,\"N.M.\",X365/W365))))","v":-0.40376016637452627},null,103558.45,null,133582.19,171623.7,148277.66,162044.84,167846.92,128935.01000000001,134856.17000000001,167134.35,117557.61,142591.74,120200.2,82779.820000000007,null,88724.91,89108.91,83007.7,100567.77,97409,65789.02,81535.05,64888.49,62516.54,80242.960000000006,-1334.63,0]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F366-G366","v":180.33},{"$f":"IF(G366<0,IF(H366=0,0,IF(OR(G366=0,F366=0),\"N.M.\",IF(ABS(H366/G366)>=10,\"N.M.\",H366/(-G366)))),IF(H366=0,0,IF(OR(G366=0,F366=0),\"N.M.\",IF(ABS(H366/G366)>=10,\"N.M.\",H366/G366))))","v":"N.M."},null,180.33,0,{"$f":"+K366-L366","v":180.33},{"$f":"IF(L366<0,IF(M366=0,0,IF(OR(L366=0,K366=0),\"N.M.\",IF(ABS(M366/L366)>=10,\"N.M.\",M366/(-L366)))),IF(M366=0,0,IF(OR(L366=0,K366=0),\"N.M.\",IF(ABS(M366/L366)>=10,\"N.M.\",M366/L366))))","v":"N.M."},null,null,180.33,0,{"$f":"+Q366-R366","v":180.33},{"$f":"IF(R366<0,IF(S366=0,0,IF(OR(R366=0,Q366=0),\"N.M.\",IF(ABS(S366/R366)>=10,\"N.M.\",S366/(-R366)))),IF(S366=0,0,IF(OR(R366=0,Q366=0),\"N.M.\",IF(ABS(S366/R366)>=10,\"N.M.\",S366/R366))))","v":"N.M."},null,180.33,0,{"$f":"+V366-W366","v":180.33},{"$f":"IF(W366<0,IF(X366=0,0,IF(OR(W366=0,V366=0),\"N.M.\",IF(ABS(X366/W366)>=10,\"N.M.\",X366/(-W366)))),IF(X366=0,0,IF(OR(W366=0,V366=0),\"N.M.\",IF(ABS(X366/W366)>=10,\"N.M.\",X366/W366))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,180.33,0,0]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F367-G367","v":-69130.929999999993},{"$f":"IF(G367<0,IF(H367=0,0,IF(OR(G367=0,F367=0),\"N.M.\",IF(ABS(H367/G367)>=10,\"N.M.\",H367/(-G367)))),IF(H367=0,0,IF(OR(G367=0,F367=0),\"N.M.\",IF(ABS(H367/G367)>=10,\"N.M.\",H367/G367))))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K367-L367","v":-198458.17999999993},{"$f":"IF(L367<0,IF(M367=0,0,IF(OR(L367=0,K367=0),\"N.M.\",IF(ABS(M367/L367)>=10,\"N.M.\",M367/(-L367)))),IF(M367=0,0,IF(OR(L367=0,K367=0),\"N.M.\",IF(ABS(M367/L367)>=10,\"N.M.\",M367/L367))))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q367-R367","v":-390124.23},{"$f":"IF(R367<0,IF(S367=0,0,IF(OR(R367=0,Q367=0),\"N.M.\",IF(ABS(S367/R367)>=10,\"N.M.\",S367/(-R367)))),IF(S367=0,0,IF(OR(R367=0,Q367=0),\"N.M.\",IF(ABS(S367/R367)>=10,\"N.M.\",S367/R367))))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V367-W367","v":51141.65000000014},{"$f":"IF(W367<0,IF(X367=0,0,IF(OR(W367=0,V367=0),\"N.M.\",IF(ABS(X367/W367)>=10,\"N.M.\",X367/(-W367)))),IF(X367=0,0,IF(OR(W367=0,V367=0),\"N.M.\",IF(ABS(X367/W367)>=10,\"N.M.\",X367/W367))))","v":3.3104306478869597E-2},null,-271332.3,null,187165.95,122742.27,62302.66,100866.27,65635.67,90430.22,235893.72,250410.78,309080.44,159060.78,170027.01,40848.020000000004,null,145729.15,132952.54,174774.73,129767.46,150402.56,167010.37,156066,50468.3,188029.62,89929.85,-6612.68,0]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F368-G368","v":-799037.9600000002},{"$f":"IF(G368<0,IF(H368=0,0,IF(OR(G368=0,F368=0),\"N.M.\",IF(ABS(H368/G368)>=10,\"N.M.\",H368/(-G368)))),IF(H368=0,0,IF(OR(G368=0,F368=0),\"N.M.\",IF(ABS(H368/G368)>=10,\"N.M.\",H368/G368))))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K368-L368","v":-1172981.2299999986},{"$f":"IF(L368<0,IF(M368=0,0,IF(OR(L368=0,K368=0),\"N.M.\",IF(ABS(M368/L368)>=10,\"N.M.\",M368/(-L368)))),IF(M368=0,0,IF(OR(L368=0,K368=0),\"N.M.\",IF(ABS(M368/L368)>=10,\"N.M.\",M368/L368))))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q368-R368","v":-2260157.71},{"$f":"IF(R368<0,IF(S368=0,0,IF(OR(R368=0,Q368=0),\"N.M.\",IF(ABS(S368/R368)>=10,\"N.M.\",S368/(-R368)))),IF(S368=0,0,IF(OR(R368=0,Q368=0),\"N.M.\",IF(ABS(S368/R368)>=10,\"N.M.\",S368/R368))))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V368-W368","v":-1643076.3899999969},{"$f":"IF(W368<0,IF(X368=0,0,IF(OR(W368=0,V368=0),\"N.M.\",IF(ABS(X368/W368)>=10,\"N.M.\",X368/(-W368)))),IF(X368=0,0,IF(OR(W368=0,V368=0),\"N.M.\",IF(ABS(X368/W368)>=10,\"N.M.\",X368/W368))))","v":-0.11234697829885681},null,677824.94000000006,null,561579.53,793147.47,1049787.43,1555207.49,1898988.7000000002,681572.32000000007,728173.8,945535.53,1738804.28,2160211.39,1034360.02,1007553.19,null,932569.59,1345756.46,1591331.56,2264765.64,1143269.7,316845.68,761094.59,553224.63,669995.43000000005,1361173.43,-103166.59,0]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F369-G369","v":0},{"$f":"IF(G369<0,IF(H369=0,0,IF(OR(G369=0,F369=0),\"N.M.\",IF(ABS(H369/G369)>=10,\"N.M.\",H369/(-G369)))),IF(H369=0,0,IF(OR(G369=0,F369=0),\"N.M.\",IF(ABS(H369/G369)>=10,\"N.M.\",H369/G369))))","v":0},null,0,0,{"$f":"+K369-L369","v":0},{"$f":"IF(L369<0,IF(M369=0,0,IF(OR(L369=0,K369=0),\"N.M.\",IF(ABS(M369/L369)>=10,\"N.M.\",M369/(-L369)))),IF(M369=0,0,IF(OR(L369=0,K369=0),\"N.M.\",IF(ABS(M369/L369)>=10,\"N.M.\",M369/L369))))","v":0},null,null,0,0,{"$f":"+Q369-R369","v":0},{"$f":"IF(R369<0,IF(S369=0,0,IF(OR(R369=0,Q369=0),\"N.M.\",IF(ABS(S369/R369)>=10,\"N.M.\",S369/(-R369)))),IF(S369=0,0,IF(OR(R369=0,Q369=0),\"N.M.\",IF(ABS(S369/R369)>=10,\"N.M.\",S369/R369))))","v":0},null,0,0,{"$f":"+V369-W369","v":0},{"$f":"IF(W369<0,IF(X369=0,0,IF(OR(W369=0,V369=0),\"N.M.\",IF(ABS(X369/W369)>=10,\"N.M.\",X369/(-W369)))),IF(X369=0,0,IF(OR(W369=0,V369=0),\"N.M.\",IF(ABS(X369/W369)>=10,\"N.M.\",X369/W369))))","v":0},null,0,null,0,0,0,0,0,0,0,1.41,-1.41,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F370-G370","v":605.15000000000009},{"$f":"IF(G370<0,IF(H370=0,0,IF(OR(G370=0,F370=0),\"N.M.\",IF(ABS(H370/G370)>=10,\"N.M.\",H370/(-G370)))),IF(H370=0,0,IF(OR(G370=0,F370=0),\"N.M.\",IF(ABS(H370/G370)>=10,\"N.M.\",H370/G370))))","v":0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K370-L370","v":4358.6600000000008},{"$f":"IF(L370<0,IF(M370=0,0,IF(OR(L370=0,K370=0),\"N.M.\",IF(ABS(M370/L370)>=10,\"N.M.\",M370/(-L370)))),IF(M370=0,0,IF(OR(L370=0,K370=0),\"N.M.\",IF(ABS(M370/L370)>=10,\"N.M.\",M370/L370))))","v":0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q370-R370","v":1422.9500000000003},{"$f":"IF(R370<0,IF(S370=0,0,IF(OR(R370=0,Q370=0),\"N.M.\",IF(ABS(S370/R370)>=10,\"N.M.\",S370/(-R370)))),IF(S370=0,0,IF(OR(R370=0,Q370=0),\"N.M.\",IF(ABS(S370/R370)>=10,\"N.M.\",S370/R370))))","v":0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V370-W370","v":3792.83},{"$f":"IF(W370<0,IF(X370=0,0,IF(OR(W370=0,V370=0),\"N.M.\",IF(ABS(X370/W370)>=10,\"N.M.\",X370/(-W370)))),IF(X370=0,0,IF(OR(W370=0,V370=0),\"N.M.\",IF(ABS(X370/W370)>=10,\"N.M.\",X370/W370))))","v":0.38199824351490391},null,-536.25,null,-289.12,-422.5,-888.75,-1811.25,-2093.5,-491.95,-352.25,-817.80000000000007,0,-1476.4,-1525.03,-326.2,null,-189.33,-268.18,-129.56,-1808.74,-285.65000000000003,-540.36,-191.79,0,0,-871.25,0,0]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F371-G371","v":0},{"$f":"IF(G371<0,IF(H371=0,0,IF(OR(G371=0,F371=0),\"N.M.\",IF(ABS(H371/G371)>=10,\"N.M.\",H371/(-G371)))),IF(H371=0,0,IF(OR(G371=0,F371=0),\"N.M.\",IF(ABS(H371/G371)>=10,\"N.M.\",H371/G371))))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K371-L371","v":-36305.679999999935},{"$f":"IF(L371<0,IF(M371=0,0,IF(OR(L371=0,K371=0),\"N.M.\",IF(ABS(M371/L371)>=10,\"N.M.\",M371/(-L371)))),IF(M371=0,0,IF(OR(L371=0,K371=0),\"N.M.\",IF(ABS(M371/L371)>=10,\"N.M.\",M371/L371))))","v":-6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q371-R371","v":0},{"$f":"IF(R371<0,IF(S371=0,0,IF(OR(R371=0,Q371=0),\"N.M.\",IF(ABS(S371/R371)>=10,\"N.M.\",S371/(-R371)))),IF(S371=0,0,IF(OR(R371=0,Q371=0),\"N.M.\",IF(ABS(S371/R371)>=10,\"N.M.\",S371/R371))))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V371-W371","v":-191525.33999999991},{"$f":"IF(W371<0,IF(X371=0,0,IF(OR(W371=0,V371=0),\"N.M.\",IF(ABS(X371/W371)>=10,\"N.M.\",X371/(-W371)))),IF(X371=0,0,IF(OR(W371=0,V371=0),\"N.M.\",IF(ABS(X371/W371)>=10,\"N.M.\",X371/W371))))","v":-0.37722037694278715},null,19338.72,null,-21965.43,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,null,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,-58271.11,0,0]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F372-G372","v":513288.67999999993},{"$f":"IF(G372<0,IF(H372=0,0,IF(OR(G372=0,F372=0),\"N.M.\",IF(ABS(H372/G372)>=10,\"N.M.\",H372/(-G372)))),IF(H372=0,0,IF(OR(G372=0,F372=0),\"N.M.\",IF(ABS(H372/G372)>=10,\"N.M.\",H372/G372))))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K372-L372","v":1811919.0700000003},{"$f":"IF(L372<0,IF(M372=0,0,IF(OR(L372=0,K372=0),\"N.M.\",IF(ABS(M372/L372)>=10,\"N.M.\",M372/(-L372)))),IF(M372=0,0,IF(OR(L372=0,K372=0),\"N.M.\",IF(ABS(M372/L372)>=10,\"N.M.\",M372/L372))))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q372-R372","v":1072601.22},{"$f":"IF(R372<0,IF(S372=0,0,IF(OR(R372=0,Q372=0),\"N.M.\",IF(ABS(S372/R372)>=10,\"N.M.\",S372/(-R372)))),IF(S372=0,0,IF(OR(R372=0,Q372=0),\"N.M.\",IF(ABS(S372/R372)>=10,\"N.M.\",S372/R372))))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V372-W372","v":1096235.6499999994},{"$f":"IF(W372<0,IF(X372=0,0,IF(OR(W372=0,V372=0),\"N.M.\",IF(ABS(X372/W372)>=10,\"N.M.\",X372/(-W372)))),IF(X372=0,0,IF(OR(W372=0,V372=0),\"N.M.\",IF(ABS(X372/W372)>=10,\"N.M.\",X372/W372))))","v":0.23499983139814187},null,347039.94,null,657471.45000000007,292217.57,179978.02,342735.63,500017,115997.6,177400.46,112146.36,404623.94,619505.02,386930.9,160128.53,null,297750.94,560545.38,634962.46,607188.98,275553.28999999998,252404.07,376730.46,284033.88,792048.96,1132793.7,-13981.32,0]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F373-G373","v":-1178.45},{"$f":"IF(G373<0,IF(H373=0,0,IF(OR(G373=0,F373=0),\"N.M.\",IF(ABS(H373/G373)>=10,\"N.M.\",H373/(-G373)))),IF(H373=0,0,IF(OR(G373=0,F373=0),\"N.M.\",IF(ABS(H373/G373)>=10,\"N.M.\",H373/G373))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+K373-L373","v":45756.950000000004},{"$f":"IF(L373<0,IF(M373=0,0,IF(OR(L373=0,K373=0),\"N.M.\",IF(ABS(M373/L373)>=10,\"N.M.\",M373/(-L373)))),IF(M373=0,0,IF(OR(L373=0,K373=0),\"N.M.\",IF(ABS(M373/L373)>=10,\"N.M.\",M373/L373))))","v":"N.M."},null,null,10461.450000000001,0,{"$f":"+Q373-R373","v":10461.450000000001},{"$f":"IF(R373<0,IF(S373=0,0,IF(OR(R373=0,Q373=0),\"N.M.\",IF(ABS(S373/R373)>=10,\"N.M.\",S373/(-R373)))),IF(S373=0,0,IF(OR(R373=0,Q373=0),\"N.M.\",IF(ABS(S373/R373)>=10,\"N.M.\",S373/R373))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+V373-W373","v":45756.950000000004},{"$f":"IF(W373<0,IF(X373=0,0,IF(OR(W373=0,V373=0),\"N.M.\",IF(ABS(X373/W373)>=10,\"N.M.\",X373/(-W373)))),IF(X373=0,0,IF(OR(W373=0,V373=0),\"N.M.\",IF(ABS(X373/W373)>=10,\"N.M.\",X373/W373))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,2025,15142.5,5985.1500000000005,3917.3,2475.3000000000002,5750.25,-2152.4499999999998,13792.35,-1178.45,0,0]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F374-G374","v":1476.18},{"$f":"IF(G374<0,IF(H374=0,0,IF(OR(G374=0,F374=0),\"N.M.\",IF(ABS(H374/G374)>=10,\"N.M.\",H374/(-G374)))),IF(H374=0,0,IF(OR(G374=0,F374=0),\"N.M.\",IF(ABS(H374/G374)>=10,\"N.M.\",H374/G374))))","v":"N.M."},null,4291.42,0,{"$f":"+K374-L374","v":4291.42},{"$f":"IF(L374<0,IF(M374=0,0,IF(OR(L374=0,K374=0),\"N.M.\",IF(ABS(M374/L374)>=10,\"N.M.\",M374/(-L374)))),IF(M374=0,0,IF(OR(L374=0,K374=0),\"N.M.\",IF(ABS(M374/L374)>=10,\"N.M.\",M374/L374))))","v":"N.M."},null,null,2742.61,0,{"$f":"+Q374-R374","v":2742.61},{"$f":"IF(R374<0,IF(S374=0,0,IF(OR(R374=0,Q374=0),\"N.M.\",IF(ABS(S374/R374)>=10,\"N.M.\",S374/(-R374)))),IF(S374=0,0,IF(OR(R374=0,Q374=0),\"N.M.\",IF(ABS(S374/R374)>=10,\"N.M.\",S374/R374))))","v":"N.M."},null,4291.42,0,{"$f":"+V374-W374","v":4291.42},{"$f":"IF(W374<0,IF(X374=0,0,IF(OR(W374=0,V374=0),\"N.M.\",IF(ABS(X374/W374)>=10,\"N.M.\",X374/(-W374)))),IF(X374=0,0,IF(OR(W374=0,V374=0),\"N.M.\",IF(ABS(X374/W374)>=10,\"N.M.\",X374/W374))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,310.27,101.59,228.56,483.76,248.73000000000002,175.9,1107.0899999999999,159.34,1476.18,0,0]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F375-G375","v":21552.179999999993},{"$f":"IF(G375<0,IF(H375=0,0,IF(OR(G375=0,F375=0),\"N.M.\",IF(ABS(H375/G375)>=10,\"N.M.\",H375/(-G375)))),IF(H375=0,0,IF(OR(G375=0,F375=0),\"N.M.\",IF(ABS(H375/G375)>=10,\"N.M.\",H375/G375))))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K375-L375","v":-129183.62999999989},{"$f":"IF(L375<0,IF(M375=0,0,IF(OR(L375=0,K375=0),\"N.M.\",IF(ABS(M375/L375)>=10,\"N.M.\",M375/(-L375)))),IF(M375=0,0,IF(OR(L375=0,K375=0),\"N.M.\",IF(ABS(M375/L375)>=10,\"N.M.\",M375/L375))))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q375-R375","v":2319.0800000000163},{"$f":"IF(R375<0,IF(S375=0,0,IF(OR(R375=0,Q375=0),\"N.M.\",IF(ABS(S375/R375)>=10,\"N.M.\",S375/(-R375)))),IF(S375=0,0,IF(OR(R375=0,Q375=0),\"N.M.\",IF(ABS(S375/R375)>=10,\"N.M.\",S375/R375))))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V375-W375","v":-393099.24999999977},{"$f":"IF(W375<0,IF(X375=0,0,IF(OR(W375=0,V375=0),\"N.M.\",IF(ABS(X375/W375)>=10,\"N.M.\",X375/(-W375)))),IF(X375=0,0,IF(OR(W375=0,V375=0),\"N.M.\",IF(ABS(X375/W375)>=10,\"N.M.\",X375/W375))))","v":-0.21846127444192986},null,330971.11,null,130678.22,129431.47,127297.72,146152.41,159583.42000000001,124535.06,171026.16,134458.42000000001,87555.27,101290.85,150343.49,73132.040000000008,null,109604.86,77991.820000000007,217748.98,181737.08000000002,-22487.8,183758.83000000002,108847.98,147040.29,55740.3,122843.03,1642.23,0]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F376-G376","v":0},{"$f":"IF(G376<0,IF(H376=0,0,IF(OR(G376=0,F376=0),\"N.M.\",IF(ABS(H376/G376)>=10,\"N.M.\",H376/(-G376)))),IF(H376=0,0,IF(OR(G376=0,F376=0),\"N.M.\",IF(ABS(H376/G376)>=10,\"N.M.\",H376/G376))))","v":0},null,0,-13.57,{"$f":"+K376-L376","v":13.57},{"$f":"IF(L376<0,IF(M376=0,0,IF(OR(L376=0,K376=0),\"N.M.\",IF(ABS(M376/L376)>=10,\"N.M.\",M376/(-L376)))),IF(M376=0,0,IF(OR(L376=0,K376=0),\"N.M.\",IF(ABS(M376/L376)>=10,\"N.M.\",M376/L376))))","v":"N.M."},null,null,0,0,{"$f":"+Q376-R376","v":0},{"$f":"IF(R376<0,IF(S376=0,0,IF(OR(R376=0,Q376=0),\"N.M.\",IF(ABS(S376/R376)>=10,\"N.M.\",S376/(-R376)))),IF(S376=0,0,IF(OR(R376=0,Q376=0),\"N.M.\",IF(ABS(S376/R376)>=10,\"N.M.\",S376/R376))))","v":0},null,0,0,{"$f":"+V376-W376","v":0},{"$f":"IF(W376<0,IF(X376=0,0,IF(OR(W376=0,V376=0),\"N.M.\",IF(ABS(X376/W376)>=10,\"N.M.\",X376/(-W376)))),IF(X376=0,0,IF(OR(W376=0,V376=0),\"N.M.\",IF(ABS(X376/W376)>=10,\"N.M.\",X376/W376))))","v":0},null,13.57,null,-13.57,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N510-515",null,"Steam Plant Maintenance",null,null,2728318.6699999995,3122912.2700000005,{"$f":"+F377-G377","v":-394593.60000000102},{"$f":"IF(G377<0,IF(H377=0,0,IF(OR(G377=0,F377=0),\"N.M.\",IF(ABS(H377/G377)>=10,\"N.M.\",H377/(-G377)))),IF(H377=0,0,IF(OR(G377=0,F377=0),\"N.M.\",IF(ABS(H377/G377)>=10,\"N.M.\",H377/G377))))","v":-0.12635436601618047},null,18999017.870000005,19330086.43,{"$f":"+K377-L377","v":-331068.55999999493},{"$f":"IF(L377<0,IF(M377=0,0,IF(OR(L377=0,K377=0),\"N.M.\",IF(ABS(M377/L377)>=10,\"N.M.\",M377/(-L377)))),IF(M377=0,0,IF(OR(L377=0,K377=0),\"N.M.\",IF(ABS(M377/L377)>=10,\"N.M.\",M377/L377))))","v":-1.7127112245405255E-2},null,null,5492669.2200000007,7272859.2300000004,{"$f":"+Q377-R377","v":-1780190.0099999998},{"$f":"IF(R377<0,IF(S377=0,0,IF(OR(R377=0,Q377=0),\"N.M.\",IF(ABS(S377/R377)>=10,\"N.M.\",S377/(-R377)))),IF(S377=0,0,IF(OR(R377=0,Q377=0),\"N.M.\",IF(ABS(S377/R377)>=10,\"N.M.\",S377/R377))))","v":-0.24477168520694709},null,22106927.640000004,23821763.75,{"$f":"+V377-W377","v":-1714836.1099999957},{"$f":"IF(W377<0,IF(X377=0,0,IF(OR(W377=0,V377=0),\"N.M.\",IF(ABS(X377/W377)>=10,\"N.M.\",X377/(-W377)))),IF(X377=0,0,IF(OR(W377=0,V377=0),\"N.M.\",IF(ABS(X377/W377)>=10,\"N.M.\",X377/W377))))","v":-7.1986110180443527E-2},null,1206878.18,null,1648209.22,1450468.8699999999,1508483.63,2246924.2800000003,2731707.0999999996,1082707.1500000001,1388726.95,1550597.94,2599349.02,3122912.2700000005,1802065.4799999997,1305844.29,null,1515919.0099999998,2150151.09,2658668.8499999996,3230160.79,1589991.05,929720.53000000026,1431737.3299999998,1040339.1200000001,1724011.4300000002,2728318.6699999995,-123452.99,0]
[]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F379-G379","v":13.99},{"$f":"IF(G379<0,IF(H379=0,0,IF(OR(G379=0,F379=0),\"N.M.\",IF(ABS(H379/G379)>=10,\"N.M.\",H379/(-G379)))),IF(H379=0,0,IF(OR(G379=0,F379=0),\"N.M.\",IF(ABS(H379/G379)>=10,\"N.M.\",H379/G379))))","v":"N.M."},null,13.99,0,{"$f":"+K379-L379","v":13.99},{"$f":"IF(L379<0,IF(M379=0,0,IF(OR(L379=0,K379=0),\"N.M.\",IF(ABS(M379/L379)>=10,\"N.M.\",M379/(-L379)))),IF(M379=0,0,IF(OR(L379=0,K379=0),\"N.M.\",IF(ABS(M379/L379)>=10,\"N.M.\",M379/L379))))","v":"N.M."},null,null,13.99,0,{"$f":"+Q379-R379","v":13.99},{"$f":"IF(R379<0,IF(S379=0,0,IF(OR(R379=0,Q379=0),\"N.M.\",IF(ABS(S379/R379)>=10,\"N.M.\",S379/(-R379)))),IF(S379=0,0,IF(OR(R379=0,Q379=0),\"N.M.\",IF(ABS(S379/R379)>=10,\"N.M.\",S379/R379))))","v":"N.M."},null,13.99,0,{"$f":"+V379-W379","v":13.99},{"$f":"IF(W379<0,IF(X379=0,0,IF(OR(W379=0,V379=0),\"N.M.\",IF(ABS(X379/W379)>=10,\"N.M.\",X379/(-W379)))),IF(X379=0,0,IF(OR(W379=0,V379=0),\"N.M.\",IF(ABS(X379/W379)>=10,\"N.M.\",X379/W379))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,13.99,0,0]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F380-G380","v":0},{"$f":"IF(G380<0,IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/(-G380)))),IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/G380))))","v":0},null,0.19,0,{"$f":"+K380-L380","v":0.19},{"$f":"IF(L380<0,IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/(-L380)))),IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/L380))))","v":"N.M."},null,null,0,0,{"$f":"+Q380-R380","v":0},{"$f":"IF(R380<0,IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/(-R380)))),IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/R380))))","v":0},null,0.19,0,{"$f":"+V380-W380","v":0.19},{"$f":"IF(W380<0,IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/(-W380)))),IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/W380))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,14.63,-14.63,-14.44,14.63,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N528-533",null,"Nuclear Plant Maintenance",null,null,13.99,0,{"$f":"+F381-G381","v":13.99},{"$f":"IF(G381<0,IF(H381=0,0,IF(OR(G381=0,F381=0),\"N.M.\",IF(ABS(H381/G381)>=10,\"N.M.\",H381/(-G381)))),IF(H381=0,0,IF(OR(G381=0,F381=0),\"N.M.\",IF(ABS(H381/G381)>=10,\"N.M.\",H381/G381))))","v":"N.M."},null,14.18,0,{"$f":"+K381-L381","v":14.18},{"$f":"IF(L381<0,IF(M381=0,0,IF(OR(L381=0,K381=0),\"N.M.\",IF(ABS(M381/L381)>=10,\"N.M.\",M381/(-L381)))),IF(M381=0,0,IF(OR(L381=0,K381=0),\"N.M.\",IF(ABS(M381/L381)>=10,\"N.M.\",M381/L381))))","v":"N.M."},null,null,13.99,0,{"$f":"+Q381-R381","v":13.99},{"$f":"IF(R381<0,IF(S381=0,0,IF(OR(R381=0,Q381=0),\"N.M.\",IF(ABS(S381/R381)>=10,\"N.M.\",S381/(-R381)))),IF(S381=0,0,IF(OR(R381=0,Q381=0),\"N.M.\",IF(ABS(S381/R381)>=10,\"N.M.\",S381/R381))))","v":"N.M."},null,14.18,0,{"$f":"+V381-W381","v":14.18},{"$f":"IF(W381<0,IF(X381=0,0,IF(OR(W381=0,V381=0),\"N.M.\",IF(ABS(X381/W381)>=10,\"N.M.\",X381/(-W381)))),IF(X381=0,0,IF(OR(W381=0,V381=0),\"N.M.\",IF(ABS(X381/W381)>=10,\"N.M.\",X381/W381))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,14.63,-14.63,-14.44,14.63,0,0,13.99,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N541-545",null,"Hydraulic Plant Maintenance",null,null,0,0,{"$f":"+F383-G383","v":0},{"$f":"IF(G383<0,IF(H383=0,0,IF(OR(G383=0,F383=0),\"N.M.\",IF(ABS(H383/G383)>=10,\"N.M.\",H383/(-G383)))),IF(H383=0,0,IF(OR(G383=0,F383=0),\"N.M.\",IF(ABS(H383/G383)>=10,\"N.M.\",H383/G383))))","v":0},null,0,0,{"$f":"+K383-L383","v":0},{"$f":"IF(L383<0,IF(M383=0,0,IF(OR(L383=0,K383=0),\"N.M.\",IF(ABS(M383/L383)>=10,\"N.M.\",M383/(-L383)))),IF(M383=0,0,IF(OR(L383=0,K383=0),\"N.M.\",IF(ABS(M383/L383)>=10,\"N.M.\",M383/L383))))","v":0},null,null,0,0,{"$f":"+Q383-R383","v":0},{"$f":"IF(R383<0,IF(S383=0,0,IF(OR(R383=0,Q383=0),\"N.M.\",IF(ABS(S383/R383)>=10,\"N.M.\",S383/(-R383)))),IF(S383=0,0,IF(OR(R383=0,Q383=0),\"N.M.\",IF(ABS(S383/R383)>=10,\"N.M.\",S383/R383))))","v":0},null,0,0,{"$f":"+V383-W383","v":0},{"$f":"IF(W383<0,IF(X383=0,0,IF(OR(W383=0,V383=0),\"N.M.\",IF(ABS(X383/W383)>=10,\"N.M.\",X383/(-W383)))),IF(X383=0,0,IF(OR(W383=0,V383=0),\"N.M.\",IF(ABS(X383/W383)>=10,\"N.M.\",X383/W383))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N551-554",null,"Other Power Plant Maintenance",null,null,0,0,{"$f":"+F385-G385","v":0},{"$f":"IF(G385<0,IF(H385=0,0,IF(OR(G385=0,F385=0),\"N.M.\",IF(ABS(H385/G385)>=10,\"N.M.\",H385/(-G385)))),IF(H385=0,0,IF(OR(G385=0,F385=0),\"N.M.\",IF(ABS(H385/G385)>=10,\"N.M.\",H385/G385))))","v":0},null,0,0,{"$f":"+K385-L385","v":0},{"$f":"IF(L385<0,IF(M385=0,0,IF(OR(L385=0,K385=0),\"N.M.\",IF(ABS(M385/L385)>=10,\"N.M.\",M385/(-L385)))),IF(M385=0,0,IF(OR(L385=0,K385=0),\"N.M.\",IF(ABS(M385/L385)>=10,\"N.M.\",M385/L385))))","v":0},null,null,0,0,{"$f":"+Q385-R385","v":0},{"$f":"IF(R385<0,IF(S385=0,0,IF(OR(R385=0,Q385=0),\"N.M.\",IF(ABS(S385/R385)>=10,\"N.M.\",S385/(-R385)))),IF(S385=0,0,IF(OR(R385=0,Q385=0),\"N.M.\",IF(ABS(S385/R385)>=10,\"N.M.\",S385/R385))))","v":0},null,0,0,{"$f":"+V385-W385","v":0},{"$f":"IF(W385<0,IF(X385=0,0,IF(OR(W385=0,V385=0),\"N.M.\",IF(ABS(X385/W385)>=10,\"N.M.\",X385/(-W385)))),IF(X385=0,0,IF(OR(W385=0,V385=0),\"N.M.\",IF(ABS(X385/W385)>=10,\"N.M.\",X385/W385))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N402_MAINTENANCE",null,"402 Maintenance Expense",null,null,0,0,{"$f":"+F387-G387","v":0},{"$f":"IF(G387<0,IF(H387=0,0,IF(OR(G387=0,F387=0),\"N.M.\",IF(ABS(H387/G387)>=10,\"N.M.\",H387/(-G387)))),IF(H387=0,0,IF(OR(G387=0,F387=0),\"N.M.\",IF(ABS(H387/G387)>=10,\"N.M.\",H387/G387))))","v":0},null,0,0,{"$f":"+K387-L387","v":0},{"$f":"IF(L387<0,IF(M387=0,0,IF(OR(L387=0,K387=0),\"N.M.\",IF(ABS(M387/L387)>=10,\"N.M.\",M387/(-L387)))),IF(M387=0,0,IF(OR(L387=0,K387=0),\"N.M.\",IF(ABS(M387/L387)>=10,\"N.M.\",M387/L387))))","v":0},null,null,0,0,{"$f":"+Q387-R387","v":0},{"$f":"IF(R387<0,IF(S387=0,0,IF(OR(R387=0,Q387=0),\"N.M.\",IF(ABS(S387/R387)>=10,\"N.M.\",S387/(-R387)))),IF(S387=0,0,IF(OR(R387=0,Q387=0),\"N.M.\",IF(ABS(S387/R387)>=10,\"N.M.\",S387/R387))))","v":0},null,0,0,{"$f":"+V387-W387","v":0},{"$f":"IF(W387<0,IF(X387=0,0,IF(OR(W387=0,V387=0),\"N.M.\",IF(ABS(X387/W387)>=10,\"N.M.\",X387/(-W387)))),IF(X387=0,0,IF(OR(W387=0,V387=0),\"N.M.\",IF(ABS(X387/W387)>=10,\"N.M.\",X387/W387))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,239.13,1004.15,{"$f":"+F389-G389","v":-765.02},{"$f":"IF(G389<0,IF(H389=0,0,IF(OR(G389=0,F389=0),\"N.M.\",IF(ABS(H389/G389)>=10,\"N.M.\",H389/(-G389)))),IF(H389=0,0,IF(OR(G389=0,F389=0),\"N.M.\",IF(ABS(H389/G389)>=10,\"N.M.\",H389/G389))))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K389-L389","v":-16970.55},{"$f":"IF(L389<0,IF(M389=0,0,IF(OR(L389=0,K389=0),\"N.M.\",IF(ABS(M389/L389)>=10,\"N.M.\",M389/(-L389)))),IF(M389=0,0,IF(OR(L389=0,K389=0),\"N.M.\",IF(ABS(M389/L389)>=10,\"N.M.\",M389/L389))))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q389-R389","v":-2489.94},{"$f":"IF(R389<0,IF(S389=0,0,IF(OR(R389=0,Q389=0),\"N.M.\",IF(ABS(S389/R389)>=10,\"N.M.\",S389/(-R389)))),IF(S389=0,0,IF(OR(R389=0,Q389=0),\"N.M.\",IF(ABS(S389/R389)>=10,\"N.M.\",S389/R389))))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V389-W389","v":-16693.18},{"$f":"IF(W389<0,IF(X389=0,0,IF(OR(W389=0,V389=0),\"N.M.\",IF(ABS(X389/W389)>=10,\"N.M.\",X389/(-W389)))),IF(X389=0,0,IF(OR(W389=0,V389=0),\"N.M.\",IF(ABS(X389/W389)>=10,\"N.M.\",X389/W389))))","v":-0.76063513009212913},null,670.43000000000006,null,2524.38,2888.36,2210.75,1068.79,1725.16,4557.01,2982.58,735.15,1007.2,1004.15,517.54999999999995,1002.66,null,912,1027.48,810.09,1455.57,-990.58,48.63,213.23000000000002,-160.41,177.84,239.13,0,0]
["%,V5690000","5690000","Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F390-G390","v":1044.2900000000002},{"$f":"IF(G390<0,IF(H390=0,0,IF(OR(G390=0,F390=0),\"N.M.\",IF(ABS(H390/G390)>=10,\"N.M.\",H390/(-G390)))),IF(H390=0,0,IF(OR(G390=0,F390=0),\"N.M.\",IF(ABS(H390/G390)>=10,\"N.M.\",H390/G390))))","v":"N.M."},null,29937.09,32354.68,{"$f":"+K390-L390","v":-2417.59},{"$f":"IF(L390<0,IF(M390=0,0,IF(OR(L390=0,K390=0),\"N.M.\",IF(ABS(M390/L390)>=10,\"N.M.\",M390/(-L390)))),IF(M390=0,0,IF(OR(L390=0,K390=0),\"N.M.\",IF(ABS(M390/L390)>=10,\"N.M.\",M390/L390))))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q390-R390","v":4924.5200000000004},{"$f":"IF(R390<0,IF(S390=0,0,IF(OR(R390=0,Q390=0),\"N.M.\",IF(ABS(S390/R390)>=10,\"N.M.\",S390/(-R390)))),IF(S390=0,0,IF(OR(R390=0,Q390=0),\"N.M.\",IF(ABS(S390/R390)>=10,\"N.M.\",S390/R390))))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V390-W390","v":-5008.66},{"$f":"IF(W390<0,IF(X390=0,0,IF(OR(W390=0,V390=0),\"N.M.\",IF(ABS(X390/W390)>=10,\"N.M.\",X390/(-W390)))),IF(X390=0,0,IF(OR(W390=0,V390=0),\"N.M.\",IF(ABS(X390/W390)>=10,\"N.M.\",X390/W390))))","v":-0.14360806129145928},null,2250.7200000000003,null,96.8,6801.76,6479.96,10130.76,322.48,4584.75,1606.27,2291.06,32.730000000000004,8.11,-141.55000000000001,73.09,null,4280.8500000000004,1671.67,8251.56,4188.3100000000004,1465.76,946.39,1876.13,2711.85,3492.17,1052.4000000000001,0,0]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F391-G391","v":-1151.75},{"$f":"IF(G391<0,IF(H391=0,0,IF(OR(G391=0,F391=0),\"N.M.\",IF(ABS(H391/G391)>=10,\"N.M.\",H391/(-G391)))),IF(H391=0,0,IF(OR(G391=0,F391=0),\"N.M.\",IF(ABS(H391/G391)>=10,\"N.M.\",H391/G391))))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K391-L391","v":-4708.3099999999995},{"$f":"IF(L391<0,IF(M391=0,0,IF(OR(L391=0,K391=0),\"N.M.\",IF(ABS(M391/L391)>=10,\"N.M.\",M391/(-L391)))),IF(M391=0,0,IF(OR(L391=0,K391=0),\"N.M.\",IF(ABS(M391/L391)>=10,\"N.M.\",M391/L391))))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q391-R391","v":-2833.34},{"$f":"IF(R391<0,IF(S391=0,0,IF(OR(R391=0,Q391=0),\"N.M.\",IF(ABS(S391/R391)>=10,\"N.M.\",S391/(-R391)))),IF(S391=0,0,IF(OR(R391=0,Q391=0),\"N.M.\",IF(ABS(S391/R391)>=10,\"N.M.\",S391/R391))))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V391-W391","v":-4205.4399999999987},{"$f":"IF(W391<0,IF(X391=0,0,IF(OR(W391=0,V391=0),\"N.M.\",IF(ABS(X391/W391)>=10,\"N.M.\",X391/(-W391)))),IF(X391=0,0,IF(OR(W391=0,V391=0),\"N.M.\",IF(ABS(X391/W391)>=10,\"N.M.\",X391/W391))))","v":-0.56847785533921247},null,368.22,null,478.09000000000003,494.6,395.56,534.27,193.17000000000002,370.47,938.47,1195.6100000000001,787.84,1135.9100000000001,652,724.6,null,590.94000000000005,509.12,105.13,69.61,-72.59,131.44999999999999,196,187.67000000000002,114.19,-15.84,0,0]
["%,V5692000","5692000","Maint of Computer Software",null,null,9343.16,23068.71,{"$f":"+F392-G392","v":-13725.55},{"$f":"IF(G392<0,IF(H392=0,0,IF(OR(G392=0,F392=0),\"N.M.\",IF(ABS(H392/G392)>=10,\"N.M.\",H392/(-G392)))),IF(H392=0,0,IF(OR(G392=0,F392=0),\"N.M.\",IF(ABS(H392/G392)>=10,\"N.M.\",H392/G392))))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K392-L392","v":-87819.310000000012},{"$f":"IF(L392<0,IF(M392=0,0,IF(OR(L392=0,K392=0),\"N.M.\",IF(ABS(M392/L392)>=10,\"N.M.\",M392/(-L392)))),IF(M392=0,0,IF(OR(L392=0,K392=0),\"N.M.\",IF(ABS(M392/L392)>=10,\"N.M.\",M392/L392))))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q392-R392","v":-32406.43},{"$f":"IF(R392<0,IF(S392=0,0,IF(OR(R392=0,Q392=0),\"N.M.\",IF(ABS(S392/R392)>=10,\"N.M.\",S392/(-R392)))),IF(S392=0,0,IF(OR(R392=0,Q392=0),\"N.M.\",IF(ABS(S392/R392)>=10,\"N.M.\",S392/R392))))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V392-W392","v":-79401.600000000006},{"$f":"IF(W392<0,IF(X392=0,0,IF(OR(W392=0,V392=0),\"N.M.\",IF(ABS(X392/W392)>=10,\"N.M.\",X392/(-W392)))),IF(X392=0,0,IF(OR(W392=0,V392=0),\"N.M.\",IF(ABS(X392/W392)>=10,\"N.M.\",X392/W392))))","v":-0.36843860720762761},null,16217.37,null,14868.19,20708.91,16421.760000000002,16906.21,19289.900000000001,20315.68,16508.07,18559.02,17635.600000000002,23068.71,19615.760000000002,20028.260000000002,null,12378.39,8264.61,9301.8700000000008,9137.82,9170.2100000000009,10613.26,10739.68,8691.23,8822.51,9343.16,0,0]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-2668.87,1698.77,{"$f":"+F393-G393","v":-4367.6399999999994},{"$f":"IF(G393<0,IF(H393=0,0,IF(OR(G393=0,F393=0),\"N.M.\",IF(ABS(H393/G393)>=10,\"N.M.\",H393/(-G393)))),IF(H393=0,0,IF(OR(G393=0,F393=0),\"N.M.\",IF(ABS(H393/G393)>=10,\"N.M.\",H393/G393))))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K393-L393","v":-8747.67},{"$f":"IF(L393<0,IF(M393=0,0,IF(OR(L393=0,K393=0),\"N.M.\",IF(ABS(M393/L393)>=10,\"N.M.\",M393/(-L393)))),IF(M393=0,0,IF(OR(L393=0,K393=0),\"N.M.\",IF(ABS(M393/L393)>=10,\"N.M.\",M393/L393))))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q393-R393","v":-5016.03},{"$f":"IF(R393<0,IF(S393=0,0,IF(OR(R393=0,Q393=0),\"N.M.\",IF(ABS(S393/R393)>=10,\"N.M.\",S393/(-R393)))),IF(S393=0,0,IF(OR(R393=0,Q393=0),\"N.M.\",IF(ABS(S393/R393)>=10,\"N.M.\",S393/R393))))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V393-W393","v":-6684.3200000000006},{"$f":"IF(W393<0,IF(X393=0,0,IF(OR(W393=0,V393=0),\"N.M.\",IF(ABS(X393/W393)>=10,\"N.M.\",X393/(-W393)))),IF(X393=0,0,IF(OR(W393=0,V393=0),\"N.M.\",IF(ABS(X393/W393)>=10,\"N.M.\",X393/W393))))","v":-1.1777333770293079},null,-4028.29,null,4329.66,921.38,625.79,1627.6000000000001,-3674.7000000000003,886.02,1681.95,1744.29,420.02,1698.77,-3822.76,1300.9100000000001,null,3000.94,-487.81,-387.11,397.2,-2214.52,651.35,1706.01,480.03000000000003,1035.8900000000001,-2668.87,0,0]
["%,V5700000","5700000","Maint of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F394-G394","v":-9819.8899999999958},{"$f":"IF(G394<0,IF(H394=0,0,IF(OR(G394=0,F394=0),\"N.M.\",IF(ABS(H394/G394)>=10,\"N.M.\",H394/(-G394)))),IF(H394=0,0,IF(OR(G394=0,F394=0),\"N.M.\",IF(ABS(H394/G394)>=10,\"N.M.\",H394/G394))))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K394-L394","v":111982.65999999997},{"$f":"IF(L394<0,IF(M394=0,0,IF(OR(L394=0,K394=0),\"N.M.\",IF(ABS(M394/L394)>=10,\"N.M.\",M394/(-L394)))),IF(M394=0,0,IF(OR(L394=0,K394=0),\"N.M.\",IF(ABS(M394/L394)>=10,\"N.M.\",M394/L394))))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q394-R394","v":29568.67},{"$f":"IF(R394<0,IF(S394=0,0,IF(OR(R394=0,Q394=0),\"N.M.\",IF(ABS(S394/R394)>=10,\"N.M.\",S394/(-R394)))),IF(S394=0,0,IF(OR(R394=0,Q394=0),\"N.M.\",IF(ABS(S394/R394)>=10,\"N.M.\",S394/R394))))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V394-W394","v":111796.67999999993},{"$f":"IF(W394<0,IF(X394=0,0,IF(OR(W394=0,V394=0),\"N.M.\",IF(ABS(X394/W394)>=10,\"N.M.\",X394/(-W394)))),IF(X394=0,0,IF(OR(W394=0,V394=0),\"N.M.\",IF(ABS(X394/W394)>=10,\"N.M.\",X394/W394))))","v":0.24220235815045305},null,279.28000000000003,null,45204.17,55057.79,47497.090000000004,48487.85,69245.64,32709.57,54192.25,23155.74,7008.85,34430.879999999997,6645.54,37762.43,null,98276.42,50460.24,40258.78,69943.62,58828.800000000003,64164.060000000005,52876.43,30483.37,39069.78,24610.99,0,0]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F395-G395","v":-169333.90000000002},{"$f":"IF(G395<0,IF(H395=0,0,IF(OR(G395=0,F395=0),\"N.M.\",IF(ABS(H395/G395)>=10,\"N.M.\",H395/(-G395)))),IF(H395=0,0,IF(OR(G395=0,F395=0),\"N.M.\",IF(ABS(H395/G395)>=10,\"N.M.\",H395/G395))))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K395-L395","v":515807.28200000059},{"$f":"IF(L395<0,IF(M395=0,0,IF(OR(L395=0,K395=0),\"N.M.\",IF(ABS(M395/L395)>=10,\"N.M.\",M395/(-L395)))),IF(M395=0,0,IF(OR(L395=0,K395=0),\"N.M.\",IF(ABS(M395/L395)>=10,\"N.M.\",M395/L395))))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q395-R395","v":84912.622000000207},{"$f":"IF(R395<0,IF(S395=0,0,IF(OR(R395=0,Q395=0),\"N.M.\",IF(ABS(S395/R395)>=10,\"N.M.\",S395/(-R395)))),IF(S395=0,0,IF(OR(R395=0,Q395=0),\"N.M.\",IF(ABS(S395/R395)>=10,\"N.M.\",S395/R395))))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V395-W395","v":-335891.46799999941},{"$f":"IF(W395<0,IF(X395=0,0,IF(OR(W395=0,V395=0),\"N.M.\",IF(ABS(X395/W395)>=10,\"N.M.\",X395/(-W395)))),IF(X395=0,0,IF(OR(W395=0,V395=0),\"N.M.\",IF(ABS(X395/W395)>=10,\"N.M.\",X395/W395))))","v":-5.7347000283873913E-2},null,424700.59,null,193245.66,410779.61,359600.07,390050.72000000003,-10493.460000000001,789465.38,1124632.0900000001,813675.26,468622.23,331887.41000000003,-24362.05,158374.23000000001,null,162650.15,691907.41,320648.60000000003,568814.41,471132.26,597181.6,875840.3,962586.85,573957.16200000001,162553.51,-262747.21000000002,0]
["%,V5720000","5720000","Maint of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F396-G396","v":38.58},{"$f":"IF(G396<0,IF(H396=0,0,IF(OR(G396=0,F396=0),\"N.M.\",IF(ABS(H396/G396)>=10,\"N.M.\",H396/(-G396)))),IF(H396=0,0,IF(OR(G396=0,F396=0),\"N.M.\",IF(ABS(H396/G396)>=10,\"N.M.\",H396/G396))))","v":1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K396-L396","v":-565.59},{"$f":"IF(L396<0,IF(M396=0,0,IF(OR(L396=0,K396=0),\"N.M.\",IF(ABS(M396/L396)>=10,\"N.M.\",M396/(-L396)))),IF(M396=0,0,IF(OR(L396=0,K396=0),\"N.M.\",IF(ABS(M396/L396)>=10,\"N.M.\",M396/L396))))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q396-R396","v":-438.46},{"$f":"IF(R396<0,IF(S396=0,0,IF(OR(R396=0,Q396=0),\"N.M.\",IF(ABS(S396/R396)>=10,\"N.M.\",S396/(-R396)))),IF(S396=0,0,IF(OR(R396=0,Q396=0),\"N.M.\",IF(ABS(S396/R396)>=10,\"N.M.\",S396/R396))))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V396-W396","v":-617.36000000000013},{"$f":"IF(W396<0,IF(X396=0,0,IF(OR(W396=0,V396=0),\"N.M.\",IF(ABS(X396/W396)>=10,\"N.M.\",X396/(-W396)))),IF(X396=0,0,IF(OR(W396=0,V396=0),\"N.M.\",IF(ABS(X396/W396)>=10,\"N.M.\",X396/W396))))","v":-1.6767429859583369},null,-411.88,null,261.14999999999998,263.22000000000003,-91.53,324.97000000000003,-619.21,68.06,-20.6,225.02,168.05,-31.69,-278.34000000000003,47.32,null,233.5,53.660000000000004,-108.05,-70.900000000000006,-168.89000000000001,41.410000000000004,78.2,-80.760000000000005,-3.21,6.8900000000000006,0,0]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,952.14,422.33,{"$f":"+F397-G397","v":529.80999999999995},{"$f":"IF(G397<0,IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/(-G397)))),IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/G397))))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K397-L397","v":14081.63},{"$f":"IF(L397<0,IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/(-L397)))),IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/L397))))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q397-R397","v":1171.56},{"$f":"IF(R397<0,IF(S397=0,0,IF(OR(R397=0,Q397=0),\"N.M.\",IF(ABS(S397/R397)>=10,\"N.M.\",S397/(-R397)))),IF(S397=0,0,IF(OR(R397=0,Q397=0),\"N.M.\",IF(ABS(S397/R397)>=10,\"N.M.\",S397/R397))))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V397-W397","v":13835.660000000002},{"$f":"IF(W397<0,IF(X397=0,0,IF(OR(W397=0,V397=0),\"N.M.\",IF(ABS(X397/W397)>=10,\"N.M.\",X397/(-W397)))),IF(X397=0,0,IF(OR(W397=0,V397=0),\"N.M.\",IF(ABS(X397/W397)>=10,\"N.M.\",X397/W397))))","v":4.3725065102520668},null,671.39,null,540.81000000000006,-78.55,241.1,-17.87,-95.95,119.06,15.3,685.51,699.2,422.33,176.77,210.56,null,452.76,1904.32,804.30000000000007,1819.58,1930.5900000000001,1689.15,5033.2700000000004,922.9,1103.56,952.14,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N568-574",null,"Transmission Maintenance",null,null,196073.51000000004,393624.58000000007,{"$f":"+F398-G398","v":-197551.07000000004},{"$f":"IF(G398<0,IF(H398=0,0,IF(OR(G398=0,F398=0),\"N.M.\",IF(ABS(H398/G398)>=10,\"N.M.\",H398/(-G398)))),IF(H398=0,0,IF(OR(G398=0,F398=0),\"N.M.\",IF(ABS(H398/G398)>=10,\"N.M.\",H398/G398))))","v":-0.50187686449865498},null,6066300.7620000001,5545658.2100000009,{"$f":"+K398-L398","v":520642.55199999921},{"$f":"IF(L398<0,IF(M398=0,0,IF(OR(L398=0,K398=0),\"N.M.\",IF(ABS(M398/L398)>=10,\"N.M.\",M398/(-L398)))),IF(M398=0,0,IF(OR(L398=0,K398=0),\"N.M.\",IF(ABS(M398/L398)>=10,\"N.M.\",M398/L398))))","v":9.3882913855233632E-2},null,null,1829666.1320000002,1752272.96,{"$f":"+Q398-R398","v":77393.172000000253},{"$f":"IF(R398<0,IF(S398=0,0,IF(OR(R398=0,Q398=0),\"N.M.\",IF(ABS(S398/R398)>=10,\"N.M.\",S398/(-R398)))),IF(S398=0,0,IF(OR(R398=0,Q398=0),\"N.M.\",IF(ABS(S398/R398)>=10,\"N.M.\",S398/R398))))","v":4.4167303705925046E-2},null,6284827.7420000006,6607697.4300000006,{"$f":"+V398-W398","v":-322869.68800000008},{"$f":"IF(W398<0,IF(X398=0,0,IF(OR(W398=0,V398=0),\"N.M.\",IF(ABS(X398/W398)>=10,\"N.M.\",X398/(-W398)))),IF(X398=0,0,IF(OR(W398=0,V398=0),\"N.M.\",IF(ABS(X398/W398)>=10,\"N.M.\",X398/W398))))","v":-4.8862662284462385E-2},null,440717.83,null,261548.91,497837.07999999996,433380.54999999993,469113.3,75893.029999999984,853076.00000000012,1202536.3800000001,862266.66,496381.72,393624.58000000007,-997.07999999999856,219524.06,null,282775.95,755310.7,379685.17000000004,655755.22,539081.03999999992,675467.3,948559.25,1005822.73,627769.89200000011,196073.51000000004,-262747.21000000002,0]
[]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F400-G400","v":0},{"$f":"IF(G400<0,IF(H400=0,0,IF(OR(G400=0,F400=0),\"N.M.\",IF(ABS(H400/G400)>=10,\"N.M.\",H400/(-G400)))),IF(H400=0,0,IF(OR(G400=0,F400=0),\"N.M.\",IF(ABS(H400/G400)>=10,\"N.M.\",H400/G400))))","v":0},null,0,0,{"$f":"+K400-L400","v":0},{"$f":"IF(L400<0,IF(M400=0,0,IF(OR(L400=0,K400=0),\"N.M.\",IF(ABS(M400/L400)>=10,\"N.M.\",M400/(-L400)))),IF(M400=0,0,IF(OR(L400=0,K400=0),\"N.M.\",IF(ABS(M400/L400)>=10,\"N.M.\",M400/L400))))","v":0},null,null,0,0,{"$f":"+Q400-R400","v":0},null,null,0,0,{"$f":"+V400-W400","v":0},{"$f":"IF(W400<0,IF(X400=0,0,IF(OR(W400=0,V400=0),\"N.M.\",IF(ABS(X400/W400)>=10,\"N.M.\",X400/(-W400)))),IF(X400=0,0,IF(OR(W400=0,V400=0),\"N.M.\",IF(ABS(X400/W400)>=10,\"N.M.\",X400/W400))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1.79,1.8,-3.59,0,0,0,0,0,0,0,0,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.63,0,{"$f":"+F401-G401","v":2.63},{"$f":"IF(G401<0,IF(H401=0,0,IF(OR(G401=0,F401=0),\"N.M.\",IF(ABS(H401/G401)>=10,\"N.M.\",H401/(-G401)))),IF(H401=0,0,IF(OR(G401=0,F401=0),\"N.M.\",IF(ABS(H401/G401)>=10,\"N.M.\",H401/G401))))","v":"N.M."},null,2.63,0,{"$f":"+K401-L401","v":2.63},{"$f":"IF(L401<0,IF(M401=0,0,IF(OR(L401=0,K401=0),\"N.M.\",IF(ABS(M401/L401)>=10,\"N.M.\",M401/(-L401)))),IF(M401=0,0,IF(OR(L401=0,K401=0),\"N.M.\",IF(ABS(M401/L401)>=10,\"N.M.\",M401/L401))))","v":"N.M."},null,null,2.1,0,{"$f":"+Q401-R401","v":2.1},null,null,2.63,0,{"$f":"+V401-W401","v":2.63},{"$f":"IF(W401<0,IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/(-W401)))),IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/W401))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0.75,-0.75,41.21,-32.910000000000004,-4.79,-3.5100000000000002,0.53,-0.53,0,2.63,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N558",null,"Solar and Wind Maintenance Expenses",null,null,2.63,0,{"$f":"+F402-G402","v":2.63},{"$f":"IF(G402<0,IF(H402=0,0,IF(OR(G402=0,F402=0),\"N.M.\",IF(ABS(H402/G402)>=10,\"N.M.\",H402/(-G402)))),IF(H402=0,0,IF(OR(G402=0,F402=0),\"N.M.\",IF(ABS(H402/G402)>=10,\"N.M.\",H402/G402))))","v":"N.M."},null,2.63,0,{"$f":"+K402-L402","v":2.63},{"$f":"IF(L402<0,IF(M402=0,0,IF(OR(L402=0,K402=0),\"N.M.\",IF(ABS(M402/L402)>=10,\"N.M.\",M402/(-L402)))),IF(M402=0,0,IF(OR(L402=0,K402=0),\"N.M.\",IF(ABS(M402/L402)>=10,\"N.M.\",M402/L402))))","v":"N.M."},null,null,2.1,0,{"$f":"+Q402-R402","v":2.1},null,null,2.63,0,{"$f":"+V402-W402","v":2.63},{"$f":"IF(W402<0,IF(X402=0,0,IF(OR(W402=0,V402=0),\"N.M.\",IF(ABS(X402/W402)>=10,\"N.M.\",X402/(-W402)))),IF(X402=0,0,IF(OR(W402=0,V402=0),\"N.M.\",IF(ABS(X402/W402)>=10,\"N.M.\",X402/W402))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,2.54,1.05,37.620000000000005,-32.910000000000004,-4.79,-3.5100000000000002,0.53,-0.53,0,2.63,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N559",null,"Other Renewables Maintenance Expense",null,null,0,0,{"$f":"+F404-G404","v":0},{"$f":"IF(G404<0,IF(H404=0,0,IF(OR(G404=0,F404=0),\"N.M.\",IF(ABS(H404/G404)>=10,\"N.M.\",H404/(-G404)))),IF(H404=0,0,IF(OR(G404=0,F404=0),\"N.M.\",IF(ABS(H404/G404)>=10,\"N.M.\",H404/G404))))","v":0},null,0,0,{"$f":"+K404-L404","v":0},{"$f":"IF(L404<0,IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/(-L404)))),IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/L404))))","v":0},null,null,0,0,{"$f":"+Q404-R404","v":0},null,null,0,0,{"$f":"+V404-W404","v":0},{"$f":"IF(W404<0,IF(X404=0,0,IF(OR(W404=0,V404=0),\"N.M.\",IF(ABS(X404/W404)>=10,\"N.M.\",X404/(-W404)))),IF(X404=0,0,IF(OR(W404=0,V404=0),\"N.M.\",IF(ABS(X404/W404)>=10,\"N.M.\",X404/W404))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,8.01,0,{"$f":"+F406-G406","v":8.01},{"$f":"IF(G406<0,IF(H406=0,0,IF(OR(G406=0,F406=0),\"N.M.\",IF(ABS(H406/G406)>=10,\"N.M.\",H406/(-G406)))),IF(H406=0,0,IF(OR(G406=0,F406=0),\"N.M.\",IF(ABS(H406/G406)>=10,\"N.M.\",H406/G406))))","v":"N.M."},null,8.01,0,{"$f":"+K406-L406","v":8.01},{"$f":"IF(L406<0,IF(M406=0,0,IF(OR(L406=0,K406=0),\"N.M.\",IF(ABS(M406/L406)>=10,\"N.M.\",M406/(-L406)))),IF(M406=0,0,IF(OR(L406=0,K406=0),\"N.M.\",IF(ABS(M406/L406)>=10,\"N.M.\",M406/L406))))","v":"N.M."},null,null,8.01,0,{"$f":"+Q406-R406","v":8.01},null,null,8.01,0,{"$f":"+V406-W406","v":8.01},{"$f":"IF(W406<0,IF(X406=0,0,IF(OR(W406=0,V406=0),\"N.M.\",IF(ABS(X406/W406)>=10,\"N.M.\",X406/(-W406)))),IF(X406=0,0,IF(OR(W406=0,V406=0),\"N.M.\",IF(ABS(X406/W406)>=10,\"N.M.\",X406/W406))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,8.01,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N5781-5787",null,"Energy Storage Maintenance Expense",null,null,8.01,0,{"$f":"+F407-G407","v":8.01},{"$f":"IF(G407<0,IF(H407=0,0,IF(OR(G407=0,F407=0),\"N.M.\",IF(ABS(H407/G407)>=10,\"N.M.\",H407/(-G407)))),IF(H407=0,0,IF(OR(G407=0,F407=0),\"N.M.\",IF(ABS(H407/G407)>=10,\"N.M.\",H407/G407))))","v":"N.M."},null,8.01,0,{"$f":"+K407-L407","v":8.01},{"$f":"IF(L407<0,IF(M407=0,0,IF(OR(L407=0,K407=0),\"N.M.\",IF(ABS(M407/L407)>=10,\"N.M.\",M407/(-L407)))),IF(M407=0,0,IF(OR(L407=0,K407=0),\"N.M.\",IF(ABS(M407/L407)>=10,\"N.M.\",M407/L407))))","v":"N.M."},null,null,8.01,0,{"$f":"+Q407-R407","v":8.01},null,null,8.01,0,{"$f":"+V407-W407","v":8.01},{"$f":"IF(W407<0,IF(X407=0,0,IF(OR(W407=0,V407=0),\"N.M.\",IF(ABS(X407/W407)>=10,\"N.M.\",X407/(-W407)))),IF(X407=0,0,IF(OR(W407=0,V407=0),\"N.M.\",IF(ABS(X407/W407)>=10,\"N.M.\",X407/W407))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,8.01,0,0]
[null,null,null,null,null,null,null,{"$f":"+F408-G408","v":0},{"$f":"IF(G408<0,IF(H408=0,0,IF(OR(G408=0,F408=0),\"N.M.\",IF(ABS(H408/G408)>=10,\"N.M.\",H408/(-G408)))),IF(H408=0,0,IF(OR(G408=0,F408=0),\"N.M.\",IF(ABS(H408/G408)>=10,\"N.M.\",H408/G408))))","v":0}]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8806.61,1406.31,{"$f":"+F409-G409","v":7400.3000000000011},{"$f":"IF(G409<0,IF(H409=0,0,IF(OR(G409=0,F409=0),\"N.M.\",IF(ABS(H409/G409)>=10,\"N.M.\",H409/(-G409)))),IF(H409=0,0,IF(OR(G409=0,F409=0),\"N.M.\",IF(ABS(H409/G409)>=10,\"N.M.\",H409/G409))))","v":5.2622110345514157},null,92740.32,13060.98,{"$f":"+K409-L409","v":79679.340000000011},{"$f":"IF(L409<0,IF(M409=0,0,IF(OR(L409=0,K409=0),\"N.M.\",IF(ABS(M409/L409)>=10,\"N.M.\",M409/(-L409)))),IF(M409=0,0,IF(OR(L409=0,K409=0),\"N.M.\",IF(ABS(M409/L409)>=10,\"N.M.\",M409/L409))))","v":6.1005636636760805},null,null,24589.18,3120.07,{"$f":"+Q409-R409","v":21469.11},{"$f":"IF(R409<0,IF(S409=0,0,IF(OR(R409=0,Q409=0),\"N.M.\",IF(ABS(S409/R409)>=10,\"N.M.\",S409/(-R409)))),IF(S409=0,0,IF(OR(R409=0,Q409=0),\"N.M.\",IF(ABS(S409/R409)>=10,\"N.M.\",S409/R409))))","v":6.8809706192489273},null,95272.86,16197.75,{"$f":"+V409-W409","v":79075.11},{"$f":"IF(W409<0,IF(X409=0,0,IF(OR(W409=0,V409=0),\"N.M.\",IF(ABS(X409/W409)>=10,\"N.M.\",X409/(-W409)))),IF(X409=0,0,IF(OR(W409=0,V409=0),\"N.M.\",IF(ABS(X409/W409)>=10,\"N.M.\",X409/W409))))","v":4.8818576654164927},null,914.23,null,1076.7,1496.58,1759.1200000000001,1576.22,2230.61,1092.53,709.15,1045.1200000000001,668.64,1406.31,1761.77,770.77,null,2800.96,7531.75,8314.48,14796.18,16193.16,11591.82,6922.79,7755.12,8027.45,8806.61,0,0]
["%,V5910000","5910000","Maintenance of Structures",null,null,-28.3,-1.53,{"$f":"+F410-G410","v":-26.77},{"$f":"IF(G410<0,IF(H410=0,0,IF(OR(G410=0,F410=0),\"N.M.\",IF(ABS(H410/G410)>=10,\"N.M.\",H410/(-G410)))),IF(H410=0,0,IF(OR(G410=0,F410=0),\"N.M.\",IF(ABS(H410/G410)>=10,\"N.M.\",H410/G410))))","v":"N.M."},null,9699.2000000000007,9640.7199999999993,{"$f":"+K410-L410","v":58.480000000001382},{"$f":"IF(L410<0,IF(M410=0,0,IF(OR(L410=0,K410=0),\"N.M.\",IF(ABS(M410/L410)>=10,\"N.M.\",M410/(-L410)))),IF(M410=0,0,IF(OR(L410=0,K410=0),\"N.M.\",IF(ABS(M410/L410)>=10,\"N.M.\",M410/L410))))","v":6.0659369839598477E-3},null,null,1478.82,1548.55,{"$f":"+Q410-R410","v":-69.730000000000018},{"$f":"IF(R410<0,IF(S410=0,0,IF(OR(R410=0,Q410=0),\"N.M.\",IF(ABS(S410/R410)>=10,\"N.M.\",S410/(-R410)))),IF(S410=0,0,IF(OR(R410=0,Q410=0),\"N.M.\",IF(ABS(S410/R410)>=10,\"N.M.\",S410/R410))))","v":-4.502922088405284E-2},null,10376.94,10867.369999999999,{"$f":"+V410-W410","v":-490.42999999999847},{"$f":"IF(W410<0,IF(X410=0,0,IF(OR(W410=0,V410=0),\"N.M.\",IF(ABS(X410/W410)>=10,\"N.M.\",X410/(-W410)))),IF(X410=0,0,IF(OR(W410=0,V410=0),\"N.M.\",IF(ABS(X410/W410)>=10,\"N.M.\",X410/W410))))","v":-4.5128674187038677E-2},null,562.79,null,13.870000000000001,549.18000000000006,1715.22,356.69,438.11,5045.96,-26.86,1037.7,512.38,-1.53,677.44,0.3,null,-2.67,43.78,7177.05,485.5,-43.24,543.96,16,627.47,879.65,-28.3,0,0]
["%,V5920000","5920000","Maint of Station Equipment",null,null,-32082.34,34162.1,{"$f":"+F411-G411","v":-66244.44},{"$f":"IF(G411<0,IF(H411=0,0,IF(OR(G411=0,F411=0),\"N.M.\",IF(ABS(H411/G411)>=10,\"N.M.\",H411/(-G411)))),IF(H411=0,0,IF(OR(G411=0,F411=0),\"N.M.\",IF(ABS(H411/G411)>=10,\"N.M.\",H411/G411))))","v":-1.9391208385901337},null,310148.60000000003,827572.1,{"$f":"+K411-L411","v":-517423.49999999994},{"$f":"IF(L411<0,IF(M411=0,0,IF(OR(L411=0,K411=0),\"N.M.\",IF(ABS(M411/L411)>=10,\"N.M.\",M411/(-L411)))),IF(M411=0,0,IF(OR(L411=0,K411=0),\"N.M.\",IF(ABS(M411/L411)>=10,\"N.M.\",M411/L411))))","v":-0.62523072007864933},null,null,105707.74,89599.38,{"$f":"+Q411-R411","v":16108.36},{"$f":"IF(R411<0,IF(S411=0,0,IF(OR(R411=0,Q411=0),\"N.M.\",IF(ABS(S411/R411)>=10,\"N.M.\",S411/(-R411)))),IF(S411=0,0,IF(OR(R411=0,Q411=0),\"N.M.\",IF(ABS(S411/R411)>=10,\"N.M.\",S411/R411))))","v":0.17978204759899008},null,370647.12000000005,913313.7,{"$f":"+V411-W411","v":-542666.57999999984},{"$f":"IF(W411<0,IF(X411=0,0,IF(OR(W411=0,V411=0),\"N.M.\",IF(ABS(X411/W411)>=10,\"N.M.\",X411/(-W411)))),IF(X411=0,0,IF(OR(W411=0,V411=0),\"N.M.\",IF(ABS(X411/W411)>=10,\"N.M.\",X411/W411))))","v":-0.59417326160770378},null,27247.760000000002,null,58124.79,59984.200000000004,159085.09,145819.04,113530.14,83904.71,117524.75,37097.440000000002,18339.84,34162.1,43718.26,16780.260000000002,null,43863.71,55777.770000000004,43274.29,20803.36,16450.34,9208.02,15063.37,65727.69,72062.39,-32082.34,-29.990000000000002,0]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12147.23,0,{"$f":"+F412-G412","v":12147.23},{"$f":"IF(G412<0,IF(H412=0,0,IF(OR(G412=0,F412=0),\"N.M.\",IF(ABS(H412/G412)>=10,\"N.M.\",H412/(-G412)))),IF(H412=0,0,IF(OR(G412=0,F412=0),\"N.M.\",IF(ABS(H412/G412)>=10,\"N.M.\",H412/G412))))","v":"N.M."},null,109329.28,0,{"$f":"+K412-L412","v":109329.28},{"$f":"IF(L412<0,IF(M412=0,0,IF(OR(L412=0,K412=0),\"N.M.\",IF(ABS(M412/L412)>=10,\"N.M.\",M412/(-L412)))),IF(M412=0,0,IF(OR(L412=0,K412=0),\"N.M.\",IF(ABS(M412/L412)>=10,\"N.M.\",M412/L412))))","v":"N.M."},null,null,35362.559999999998,0,{"$f":"+Q412-R412","v":35362.559999999998},{"$f":"IF(R412<0,IF(S412=0,0,IF(OR(R412=0,Q412=0),\"N.M.\",IF(ABS(S412/R412)>=10,\"N.M.\",S412/(-R412)))),IF(S412=0,0,IF(OR(R412=0,Q412=0),\"N.M.\",IF(ABS(S412/R412)>=10,\"N.M.\",S412/R412))))","v":"N.M."},null,109329.28,0,{"$f":"+V412-W412","v":109329.28},{"$f":"IF(W412<0,IF(X412=0,0,IF(OR(W412=0,V412=0),\"N.M.\",IF(ABS(X412/W412)>=10,\"N.M.\",X412/(-W412)))),IF(X412=0,0,IF(OR(W412=0,V412=0),\"N.M.\",IF(ABS(X412/W412)>=10,\"N.M.\",X412/W412))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,8772.92,13961.67,9270.9,2750.2400000000002,11504.08,10975.34,16731.57,11022.85,12192.48,12147.23,0,0]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,73928.759999999995,0,{"$f":"+F413-G413","v":73928.759999999995},{"$f":"IF(G413<0,IF(H413=0,0,IF(OR(G413=0,F413=0),\"N.M.\",IF(ABS(H413/G413)>=10,\"N.M.\",H413/(-G413)))),IF(H413=0,0,IF(OR(G413=0,F413=0),\"N.M.\",IF(ABS(H413/G413)>=10,\"N.M.\",H413/G413))))","v":"N.M."},null,942272.68,0,{"$f":"+K413-L413","v":942272.68},{"$f":"IF(L413<0,IF(M413=0,0,IF(OR(L413=0,K413=0),\"N.M.\",IF(ABS(M413/L413)>=10,\"N.M.\",M413/(-L413)))),IF(M413=0,0,IF(OR(L413=0,K413=0),\"N.M.\",IF(ABS(M413/L413)>=10,\"N.M.\",M413/L413))))","v":"N.M."},null,null,325001.90000000002,0,{"$f":"+Q413-R413","v":325001.90000000002},{"$f":"IF(R413<0,IF(S413=0,0,IF(OR(R413=0,Q413=0),\"N.M.\",IF(ABS(S413/R413)>=10,\"N.M.\",S413/(-R413)))),IF(S413=0,0,IF(OR(R413=0,Q413=0),\"N.M.\",IF(ABS(S413/R413)>=10,\"N.M.\",S413/R413))))","v":"N.M."},null,942272.68,0,{"$f":"+V413-W413","v":942272.68},{"$f":"IF(W413<0,IF(X413=0,0,IF(OR(W413=0,V413=0),\"N.M.\",IF(ABS(X413/W413)>=10,\"N.M.\",X413/(-W413)))),IF(X413=0,0,IF(OR(W413=0,V413=0),\"N.M.\",IF(ABS(X413/W413)>=10,\"N.M.\",X413/W413))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,89134.1,73900.91,62552.43,49692.25,99585.650000000009,95549.91,146855.53,136187.59,114885.55,73928.759999999995,2919.06,0]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1128854.5279999999,3618047.2,{"$f":"+F414-G414","v":-2489192.6720000003},{"$f":"IF(G414<0,IF(H414=0,0,IF(OR(G414=0,F414=0),\"N.M.\",IF(ABS(H414/G414)>=10,\"N.M.\",H414/(-G414)))),IF(H414=0,0,IF(OR(G414=0,F414=0),\"N.M.\",IF(ABS(H414/G414)>=10,\"N.M.\",H414/G414))))","v":-0.687993421423579},null,27949596.916000001,32932352.620000001,{"$f":"+K414-L414","v":-4982755.7039999999},{"$f":"IF(L414<0,IF(M414=0,0,IF(OR(L414=0,K414=0),\"N.M.\",IF(ABS(M414/L414)>=10,\"N.M.\",M414/(-L414)))),IF(M414=0,0,IF(OR(L414=0,K414=0),\"N.M.\",IF(ABS(M414/L414)>=10,\"N.M.\",M414/L414))))","v":-0.15130275572762891},null,null,6954850.7779999999,13321402.619999999,{"$f":"+Q414-R414","v":-6366551.8419999992},{"$f":"IF(R414<0,IF(S414=0,0,IF(OR(R414=0,Q414=0),\"N.M.\",IF(ABS(S414/R414)>=10,\"N.M.\",S414/(-R414)))),IF(S414=0,0,IF(OR(R414=0,Q414=0),\"N.M.\",IF(ABS(S414/R414)>=10,\"N.M.\",S414/R414))))","v":-0.47791903177234646},null,25868619.716000002,35627251.579999998,{"$f":"+V414-W414","v":-9758631.8639999963},{"$f":"IF(W414<0,IF(X414=0,0,IF(OR(W414=0,V414=0),\"N.M.\",IF(ABS(X414/W414)>=10,\"N.M.\",X414/(-W414)))),IF(X414=0,0,IF(OR(W414=0,V414=0),\"N.M.\",IF(ABS(X414/W414)>=10,\"N.M.\",X414/W414))))","v":-0.27390919678682651},null,1896483.4300000002,null,3016230.42,2116308.87,2555176.89,3904999.08,5455685.6900000004,523710.07,2038838.98,3287996.9,6415358.5199999996,3618047.2,1806654.35,-3887631.55,null,7278915.8300000001,7682406.0199999996,-5709241.1299999999,2963922.0980000002,3258252.45,2971749.23,2548741.64,1680717.6,4145278.65,1128854.5279999999,-6658355.0099999998,0]
["%,V5930001","5930001","Tree and Brush Control",null,null,26720.86,31261.72,{"$f":"+F415-G415","v":-4540.8600000000006},{"$f":"IF(G415<0,IF(H415=0,0,IF(OR(G415=0,F415=0),\"N.M.\",IF(ABS(H415/G415)>=10,\"N.M.\",H415/(-G415)))),IF(H415=0,0,IF(OR(G415=0,F415=0),\"N.M.\",IF(ABS(H415/G415)>=10,\"N.M.\",H415/G415))))","v":-0.14525304429826638},null,282663.97000000003,351532.94,{"$f":"+K415-L415","v":-68868.969999999972},{"$f":"IF(L415<0,IF(M415=0,0,IF(OR(L415=0,K415=0),\"N.M.\",IF(ABS(M415/L415)>=10,\"N.M.\",M415/(-L415)))),IF(M415=0,0,IF(OR(L415=0,K415=0),\"N.M.\",IF(ABS(M415/L415)>=10,\"N.M.\",M415/L415))))","v":-0.1959104316084859},null,null,75053.47,109618.44,{"$f":"+Q415-R415","v":-34564.97},{"$f":"IF(R415<0,IF(S415=0,0,IF(OR(R415=0,Q415=0),\"N.M.\",IF(ABS(S415/R415)>=10,\"N.M.\",S415/(-R415)))),IF(S415=0,0,IF(OR(R415=0,Q415=0),\"N.M.\",IF(ABS(S415/R415)>=10,\"N.M.\",S415/R415))))","v":-0.3153207617258556},null,361241.45,369186.12,{"$f":"+V415-W415","v":-7944.6699999999837},{"$f":"IF(W415<0,IF(X415=0,0,IF(OR(W415=0,V415=0),\"N.M.\",IF(ABS(X415/W415)>=10,\"N.M.\",X415/(-W415)))),IF(X415=0,0,IF(OR(W415=0,V415=0),\"N.M.\",IF(ABS(X415/W415)>=10,\"N.M.\",X415/W415))))","v":-2.1519416818812104E-2},null,7704.76,null,26758.29,37583.56,37821.65,38754.79,45226.07,30921.24,24848.9,41938.39,36418.33,31261.72,41395.050000000003,37182.43,null,22988.66,38017.4,29679.81,32301.71,33854.43,23798.04,26970.45,24666.77,23665.84,26720.86,-3656.15,0]
["%,V5940000","5940000","Maint of Underground Lines",null,null,5841.21,-12.3,{"$f":"+F416-G416","v":5853.51},{"$f":"IF(G416<0,IF(H416=0,0,IF(OR(G416=0,F416=0),\"N.M.\",IF(ABS(H416/G416)>=10,\"N.M.\",H416/(-G416)))),IF(H416=0,0,IF(OR(G416=0,F416=0),\"N.M.\",IF(ABS(H416/G416)>=10,\"N.M.\",H416/G416))))","v":"N.M."},null,45516.49,34698.85,{"$f":"+K416-L416","v":10817.64},{"$f":"IF(L416<0,IF(M416=0,0,IF(OR(L416=0,K416=0),\"N.M.\",IF(ABS(M416/L416)>=10,\"N.M.\",M416/(-L416)))),IF(M416=0,0,IF(OR(L416=0,K416=0),\"N.M.\",IF(ABS(M416/L416)>=10,\"N.M.\",M416/L416))))","v":0.3117578824658454},null,null,9746.77,3476.09,{"$f":"+Q416-R416","v":6270.68},{"$f":"IF(R416<0,IF(S416=0,0,IF(OR(R416=0,Q416=0),\"N.M.\",IF(ABS(S416/R416)>=10,\"N.M.\",S416/(-R416)))),IF(S416=0,0,IF(OR(R416=0,Q416=0),\"N.M.\",IF(ABS(S416/R416)>=10,\"N.M.\",S416/R416))))","v":1.8039463880394351},null,34993.399999999994,33256.42,{"$f":"+V416-W416","v":1736.9799999999959},{"$f":"IF(W416<0,IF(X416=0,0,IF(OR(W416=0,V416=0),\"N.M.\",IF(ABS(X416/W416)>=10,\"N.M.\",X416/(-W416)))),IF(X416=0,0,IF(OR(W416=0,V416=0),\"N.M.\",IF(ABS(X416/W416)>=10,\"N.M.\",X416/W416))))","v":5.2229915306578278E-2},null,212.75,null,3651.23,-403.91,8052.9800000000005,-1338.31,5598.9400000000005,-3878.9900000000002,19540.82,5282.38,-1793.99,-12.3,-8884.66,-1638.43,null,1720.58,3517.7000000000003,8222.19,6504.26,5065.51,2987.3,7752.18,999.6,2905.96,5841.21,7578.43,0]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,445.71000000000004,-39.29,{"$f":"+F417-G417","v":485.00000000000006},{"$f":"IF(G417<0,IF(H417=0,0,IF(OR(G417=0,F417=0),\"N.M.\",IF(ABS(H417/G417)>=10,\"N.M.\",H417/(-G417)))),IF(H417=0,0,IF(OR(G417=0,F417=0),\"N.M.\",IF(ABS(H417/G417)>=10,\"N.M.\",H417/G417))))","v":"N.M."},null,3363.9900000000002,14875.03,{"$f":"+K417-L417","v":-11511.04},{"$f":"IF(L417<0,IF(M417=0,0,IF(OR(L417=0,K417=0),\"N.M.\",IF(ABS(M417/L417)>=10,\"N.M.\",M417/(-L417)))),IF(M417=0,0,IF(OR(L417=0,K417=0),\"N.M.\",IF(ABS(M417/L417)>=10,\"N.M.\",M417/L417))))","v":-0.77384986786581278},null,null,1166.92,1778.17,{"$f":"+Q417-R417","v":-611.25},{"$f":"IF(R417<0,IF(S417=0,0,IF(OR(R417=0,Q417=0),\"N.M.\",IF(ABS(S417/R417)>=10,\"N.M.\",S417/(-R417)))),IF(S417=0,0,IF(OR(R417=0,Q417=0),\"N.M.\",IF(ABS(S417/R417)>=10,\"N.M.\",S417/R417))))","v":-0.34375228465219859},null,5223.4500000000007,18704.11,{"$f":"+V417-W417","v":-13480.66},{"$f":"IF(W417<0,IF(X417=0,0,IF(OR(W417=0,V417=0),\"N.M.\",IF(ABS(X417/W417)>=10,\"N.M.\",X417/(-W417)))),IF(X417=0,0,IF(OR(W417=0,V417=0),\"N.M.\",IF(ABS(X417/W417)>=10,\"N.M.\",X417/W417))))","v":-0.72073250210782547},null,1654.78,null,2357.29,1476.3,4486.59,646.56000000000006,1548.69,583.77,1997.66,847.62,969.84,-39.29,1194.8700000000001,664.59,null,-87.73,934.28,446.79,241.19,-43.19,292.68,413.05,571.16,150.05000000000001,445.71000000000004,-43.44,0]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-380.45,1409.89,{"$f":"+F418-G418","v":-1790.3400000000001},{"$f":"IF(G418<0,IF(H418=0,0,IF(OR(G418=0,F418=0),\"N.M.\",IF(ABS(H418/G418)>=10,\"N.M.\",H418/(-G418)))),IF(H418=0,0,IF(OR(G418=0,F418=0),\"N.M.\",IF(ABS(H418/G418)>=10,\"N.M.\",H418/G418))))","v":-1.2698437466752726},null,4051.1800000000003,8581.31,{"$f":"+K418-L418","v":-4530.1299999999992},{"$f":"IF(L418<0,IF(M418=0,0,IF(OR(L418=0,K418=0),\"N.M.\",IF(ABS(M418/L418)>=10,\"N.M.\",M418/(-L418)))),IF(M418=0,0,IF(OR(L418=0,K418=0),\"N.M.\",IF(ABS(M418/L418)>=10,\"N.M.\",M418/L418))))","v":-0.52790657836624011},null,null,-781.5,1571.0900000000001,{"$f":"+Q418-R418","v":-2352.59},{"$f":"IF(R418<0,IF(S418=0,0,IF(OR(R418=0,Q418=0),\"N.M.\",IF(ABS(S418/R418)>=10,\"N.M.\",S418/(-R418)))),IF(S418=0,0,IF(OR(R418=0,Q418=0),\"N.M.\",IF(ABS(S418/R418)>=10,\"N.M.\",S418/R418))))","v":-1.4974253543718055},null,5319.7300000000005,15264.41,{"$f":"+V418-W418","v":-9944.68},{"$f":"IF(W418<0,IF(X418=0,0,IF(OR(W418=0,V418=0),\"N.M.\",IF(ABS(X418/W418)>=10,\"N.M.\",X418/(-W418)))),IF(X418=0,0,IF(OR(W418=0,V418=0),\"N.M.\",IF(ABS(X418/W418)>=10,\"N.M.\",X418/W418))))","v":-0.65149455498116204},null,920.17000000000007,null,1382.97,820.38,826.75,2341.6,589.98,-427.41,1475.95,1202.07,-1040.8700000000001,1409.89,947.62,320.93,null,279.44,179.13,1115.92,391.41,1832.89,312.34000000000003,721.55000000000007,-503.58,102.53,-380.45,-41.37,0]
["%,V5970000","5970000","Maintenance of Meters",null,null,3335.48,3523.58,{"$f":"+F419-G419","v":-188.09999999999991},{"$f":"IF(G419<0,IF(H419=0,0,IF(OR(G419=0,F419=0),\"N.M.\",IF(ABS(H419/G419)>=10,\"N.M.\",H419/(-G419)))),IF(H419=0,0,IF(OR(G419=0,F419=0),\"N.M.\",IF(ABS(H419/G419)>=10,\"N.M.\",H419/G419))))","v":-5.3383206852121966E-2},null,30357.65,30672.21,{"$f":"+K419-L419","v":-314.55999999999767},{"$f":"IF(L419<0,IF(M419=0,0,IF(OR(L419=0,K419=0),\"N.M.\",IF(ABS(M419/L419)>=10,\"N.M.\",M419/(-L419)))),IF(M419=0,0,IF(OR(L419=0,K419=0),\"N.M.\",IF(ABS(M419/L419)>=10,\"N.M.\",M419/L419))))","v":-1.0255537504470584E-2},null,null,7646.6,9553.7000000000007,{"$f":"+Q419-R419","v":-1907.1000000000004},{"$f":"IF(R419<0,IF(S419=0,0,IF(OR(R419=0,Q419=0),\"N.M.\",IF(ABS(S419/R419)>=10,\"N.M.\",S419/(-R419)))),IF(S419=0,0,IF(OR(R419=0,Q419=0),\"N.M.\",IF(ABS(S419/R419)>=10,\"N.M.\",S419/R419))))","v":-0.19961899578173903},null,37328.33,35527.67,{"$f":"+V419-W419","v":1800.6600000000035},{"$f":"IF(W419<0,IF(X419=0,0,IF(OR(W419=0,V419=0),\"N.M.\",IF(ABS(X419/W419)>=10,\"N.M.\",X419/(-W419)))),IF(X419=0,0,IF(OR(W419=0,V419=0),\"N.M.\",IF(ABS(X419/W419)>=10,\"N.M.\",X419/W419))))","v":5.0683312471659511E-2},null,3163.4500000000003,null,3625.84,3842.98,1668.76,2872.65,2033.56,2947.31,4127.41,3034.98,2995.14,3523.58,3722.61,3248.07,null,3338.91,2531.6799999999998,3643.66,4105.3,4334.12,2738.51,2018.8700000000001,3006.07,1305.05,3335.48,-389.33,0]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,757.03,980.87,{"$f":"+F420-G420","v":-223.84000000000003},{"$f":"IF(G420<0,IF(H420=0,0,IF(OR(G420=0,F420=0),\"N.M.\",IF(ABS(H420/G420)>=10,\"N.M.\",H420/(-G420)))),IF(H420=0,0,IF(OR(G420=0,F420=0),\"N.M.\",IF(ABS(H420/G420)>=10,\"N.M.\",H420/G420))))","v":-0.22820557260391289},null,18962.490000000002,26511.119999999999,{"$f":"+K420-L420","v":-7548.6299999999974},{"$f":"IF(L420<0,IF(M420=0,0,IF(OR(L420=0,K420=0),\"N.M.\",IF(ABS(M420/L420)>=10,\"N.M.\",M420/(-L420)))),IF(M420=0,0,IF(OR(L420=0,K420=0),\"N.M.\",IF(ABS(M420/L420)>=10,\"N.M.\",M420/L420))))","v":-0.28473448122900874},null,null,6092.82,6546.47,{"$f":"+Q420-R420","v":-453.65000000000055},{"$f":"IF(R420<0,IF(S420=0,0,IF(OR(R420=0,Q420=0),\"N.M.\",IF(ABS(S420/R420)>=10,\"N.M.\",S420/(-R420)))),IF(S420=0,0,IF(OR(R420=0,Q420=0),\"N.M.\",IF(ABS(S420/R420)>=10,\"N.M.\",S420/R420))))","v":-6.9296888246642929E-2},null,19497.670000000002,28439.78,{"$f":"+V420-W420","v":-8942.1099999999969},{"$f":"IF(W420<0,IF(X420=0,0,IF(OR(W420=0,V420=0),\"N.M.\",IF(ABS(X420/W420)>=10,\"N.M.\",X420/(-W420)))),IF(X420=0,0,IF(OR(W420=0,V420=0),\"N.M.\",IF(ABS(X420/W420)>=10,\"N.M.\",X420/W420))))","v":-0.31442261508352026},null,89.34,null,1764.45,3166.05,961.03,2784.66,1258.31,3264.2000000000003,6765.95,2232.4700000000003,3333.13,980.87,-276.42,811.6,null,1539.89,2412.4299999999998,37.89,2055.71,4388.71,1692.56,742.48,3094.81,2240.98,757.03,-15.49,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N590-599",null,"Distribution Maintenance",null,null,1228346.328,3690738.5500000007,{"$f":"+F421-G421","v":-2462392.222000001},{"$f":"IF(G421<0,IF(H421=0,0,IF(OR(G421=0,F421=0),\"N.M.\",IF(ABS(H421/G421)>=10,\"N.M.\",H421/(-G421)))),IF(H421=0,0,IF(OR(G421=0,F421=0),\"N.M.\",IF(ABS(H421/G421)>=10,\"N.M.\",H421/G421))))","v":-0.6671814295813504},null,29798702.765999991,34249497.880000003,{"$f":"+K421-L421","v":-4450795.1140000112},{"$f":"IF(L421<0,IF(M421=0,0,IF(OR(L421=0,K421=0),\"N.M.\",IF(ABS(M421/L421)>=10,\"N.M.\",M421/(-L421)))),IF(M421=0,0,IF(OR(L421=0,K421=0),\"N.M.\",IF(ABS(M421/L421)>=10,\"N.M.\",M421/L421))))","v":-0.12995212746167159},null,null,7545916.0579999993,13548214.579999998,{"$f":"+Q421-R421","v":-6002298.5219999989},{"$f":"IF(R421<0,IF(S421=0,0,IF(OR(R421=0,Q421=0),\"N.M.\",IF(ABS(S421/R421)>=10,\"N.M.\",S421/(-R421)))),IF(S421=0,0,IF(OR(R421=0,Q421=0),\"N.M.\",IF(ABS(S421/R421)>=10,\"N.M.\",S421/R421))))","v":-0.44303243697222278},null,27860122.625999995,37068008.910000004,{"$f":"+V421-W421","v":-9207886.2840000093},{"$f":"IF(W421<0,IF(X421=0,0,IF(OR(W421=0,V421=0),\"N.M.\",IF(ABS(X421/W421)>=10,\"N.M.\",X421/(-W421)))),IF(X421=0,0,IF(OR(W421=0,V421=0),\"N.M.\",IF(ABS(X421/W421)>=10,\"N.M.\",X421/W421))))","v":-0.2484052031593193},null,1938953.4600000002,null,3114985.85,2224824.1899999995,2771554.0799999996,4098812.9800000004,5628140.1000000015,647163.39,2215802.7100000004,3381715.07,6475760.959999999,3690738.5500000007,1890910.8900000006,-3829491.03,null,7453264.5999999996,7881214.5199999996,-5535505.7199999997,3098049.2079999996,3451374.9100000006,3131439.7099999995,2772949.4800000004,1933873.1500000001,4383696.58,1228346.328,-6652033.290000001,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N830-837,N861-870",null,"Gas Maintenance",null,null,0,0,{"$f":"+F423-G423","v":0},{"$f":"IF(G423<0,IF(H423=0,0,IF(OR(G423=0,F423=0),\"N.M.\",IF(ABS(H423/G423)>=10,\"N.M.\",H423/(-G423)))),IF(H423=0,0,IF(OR(G423=0,F423=0),\"N.M.\",IF(ABS(H423/G423)>=10,\"N.M.\",H423/G423))))","v":0},null,0,0,{"$f":"+K423-L423","v":0},{"$f":"IF(L423<0,IF(M423=0,0,IF(OR(L423=0,K423=0),\"N.M.\",IF(ABS(M423/L423)>=10,\"N.M.\",M423/(-L423)))),IF(M423=0,0,IF(OR(L423=0,K423=0),\"N.M.\",IF(ABS(M423/L423)>=10,\"N.M.\",M423/L423))))","v":0},null,null,0,0,{"$f":"+Q423-R423","v":0},{"$f":"IF(R423<0,IF(S423=0,0,IF(OR(R423=0,Q423=0),\"N.M.\",IF(ABS(S423/R423)>=10,\"N.M.\",S423/(-R423)))),IF(S423=0,0,IF(OR(R423=0,Q423=0),\"N.M.\",IF(ABS(S423/R423)>=10,\"N.M.\",S423/R423))))","v":0},null,0,0,{"$f":"+V423-W423","v":0},{"$f":"IF(W423<0,IF(X423=0,0,IF(OR(W423=0,V423=0),\"N.M.\",IF(ABS(X423/W423)>=10,\"N.M.\",X423/(-W423)))),IF(X423=0,0,IF(OR(W423=0,V423=0),\"N.M.\",IF(ABS(X423/W423)>=10,\"N.M.\",X423/W423))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V9350000","9350000","Maintenance of General Plant",null,null,770.46,1725.98,{"$f":"+F425-G425","v":-955.52},{"$f":"IF(G425<0,IF(H425=0,0,IF(OR(G425=0,F425=0),\"N.M.\",IF(ABS(H425/G425)>=10,\"N.M.\",H425/(-G425)))),IF(H425=0,0,IF(OR(G425=0,F425=0),\"N.M.\",IF(ABS(H425/G425)>=10,\"N.M.\",H425/G425))))","v":-0.55361012294464595},null,3563.42,21702.240000000002,{"$f":"+K425-L425","v":-18138.82},{"$f":"IF(L425<0,IF(M425=0,0,IF(OR(L425=0,K425=0),\"N.M.\",IF(ABS(M425/L425)>=10,\"N.M.\",M425/(-L425)))),IF(M425=0,0,IF(OR(L425=0,K425=0),\"N.M.\",IF(ABS(M425/L425)>=10,\"N.M.\",M425/L425))))","v":-0.83580404603395775},null,null,1324.7,-9139.93,{"$f":"+Q425-R425","v":10464.630000000001},{"$f":"IF(R425<0,IF(S425=0,0,IF(OR(R425=0,Q425=0),\"N.M.\",IF(ABS(S425/R425)>=10,\"N.M.\",S425/(-R425)))),IF(S425=0,0,IF(OR(R425=0,Q425=0),\"N.M.\",IF(ABS(S425/R425)>=10,\"N.M.\",S425/R425))))","v":1.1449354644948047},null,6998.76,25190.390000000003,{"$f":"+V425-W425","v":-18191.630000000005},{"$f":"IF(W425<0,IF(X425=0,0,IF(OR(W425=0,V425=0),\"N.M.\",IF(ABS(X425/W425)>=10,\"N.M.\",X425/(-W425)))),IF(X425=0,0,IF(OR(W425=0,V425=0),\"N.M.\",IF(ABS(X425/W425)>=10,\"N.M.\",X425/W425))))","v":-0.72216547659643227},null,1584.45,null,1611.17,1611.17,6447.5,1611.17,1611.17,1611.17,16338.82,-12886.86,2020.95,1725.98,1437.8700000000001,1997.47,null,445.08,291.78000000000003,279.35000000000002,1386.06,189.88,279.35000000000002,-632.78,277.12,277.12,770.46,0,0]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,30397.47,122038.47,{"$f":"+F426-G426","v":-91641},{"$f":"IF(G426<0,IF(H426=0,0,IF(OR(G426=0,F426=0),\"N.M.\",IF(ABS(H426/G426)>=10,\"N.M.\",H426/(-G426)))),IF(H426=0,0,IF(OR(G426=0,F426=0),\"N.M.\",IF(ABS(H426/G426)>=10,\"N.M.\",H426/G426))))","v":-0.7509189520320928},null,187013.32,759928.87,{"$f":"+K426-L426","v":-572915.55000000005},{"$f":"IF(L426<0,IF(M426=0,0,IF(OR(L426=0,K426=0),\"N.M.\",IF(ABS(M426/L426)>=10,\"N.M.\",M426/(-L426)))),IF(M426=0,0,IF(OR(L426=0,K426=0),\"N.M.\",IF(ABS(M426/L426)>=10,\"N.M.\",M426/L426))))","v":-0.75390680972549451},null,null,100449.41,273131.53000000003,{"$f":"+Q426-R426","v":-172682.12000000002},{"$f":"IF(R426<0,IF(S426=0,0,IF(OR(R426=0,Q426=0),\"N.M.\",IF(ABS(S426/R426)>=10,\"N.M.\",S426/(-R426)))),IF(S426=0,0,IF(OR(R426=0,Q426=0),\"N.M.\",IF(ABS(S426/R426)>=10,\"N.M.\",S426/R426))))","v":-0.63223063261865087},null,477945.09,955079.54,{"$f":"+V426-W426","v":-477134.45},{"$f":"IF(W426<0,IF(X426=0,0,IF(OR(W426=0,V426=0),\"N.M.\",IF(ABS(X426/W426)>=10,\"N.M.\",X426/(-W426)))),IF(X426=0,0,IF(OR(W426=0,V426=0),\"N.M.\",IF(ABS(X426/W426)>=10,\"N.M.\",X426/W426))))","v":-0.4995756164978678},null,143478.79,null,21113.81,138990.47,77194.86,77772.150000000009,77136.67,45626.75,48962.630000000005,77184.52,73908.540000000008,122038.47,99776.17,191155.6,null,18751.04,19930.14,18698.39,15989.67,17976.990000000002,11593.91,-16376.23,32925.279999999999,37126.660000000003,30397.47,-139.97999999999999,0]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1457.3,5596.62,{"$f":"+F427-G427","v":-4139.32},{"$f":"IF(G427<0,IF(H427=0,0,IF(OR(G427=0,F427=0),\"N.M.\",IF(ABS(H427/G427)>=10,\"N.M.\",H427/(-G427)))),IF(H427=0,0,IF(OR(G427=0,F427=0),\"N.M.\",IF(ABS(H427/G427)>=10,\"N.M.\",H427/G427))))","v":-0.73961069359720688},null,16147.24,8111.16,{"$f":"+K427-L427","v":8036.08},{"$f":"IF(L427<0,IF(M427=0,0,IF(OR(L427=0,K427=0),\"N.M.\",IF(ABS(M427/L427)>=10,\"N.M.\",M427/(-L427)))),IF(M427=0,0,IF(OR(L427=0,K427=0),\"N.M.\",IF(ABS(M427/L427)>=10,\"N.M.\",M427/L427))))","v":0.99074361743573058},null,null,4485.29,6599.1100000000006,{"$f":"+Q427-R427","v":-2113.8200000000006},{"$f":"IF(R427<0,IF(S427=0,0,IF(OR(R427=0,Q427=0),\"N.M.\",IF(ABS(S427/R427)>=10,\"N.M.\",S427/(-R427)))),IF(S427=0,0,IF(OR(R427=0,Q427=0),\"N.M.\",IF(ABS(S427/R427)>=10,\"N.M.\",S427/R427))))","v":-0.32031895210111672},null,22141.739999999998,8109.65,{"$f":"+V427-W427","v":14032.089999999998},{"$f":"IF(W427<0,IF(X427=0,0,IF(OR(W427=0,V427=0),\"N.M.\",IF(ABS(X427/W427)>=10,\"N.M.\",X427/(-W427)))),IF(X427=0,0,IF(OR(W427=0,V427=0),\"N.M.\",IF(ABS(X427/W427)>=10,\"N.M.\",X427/W427))))","v":1.7302953888268913},null,-15.200000000000001,null,6.23,19.690000000000001,-22.89,9.85,123.31,731.68000000000006,644.18000000000006,46.46,956.03,5596.62,4622.2700000000004,1372.23,null,229.75,703.72,379.05,2835.38,5517.76,1808.33,187.96,1073.58,1954.41,1457.3,1151.7,0]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,385.15000000000003,{"$f":"+F428-G428","v":-385.15000000000003},{"$f":"IF(G428<0,IF(H428=0,0,IF(OR(G428=0,F428=0),\"N.M.\",IF(ABS(H428/G428)>=10,\"N.M.\",H428/(-G428)))),IF(H428=0,0,IF(OR(G428=0,F428=0),\"N.M.\",IF(ABS(H428/G428)>=10,\"N.M.\",H428/G428))))","v":"N.M."},null,0,3789.14,{"$f":"+K428-L428","v":-3789.14},{"$f":"IF(L428<0,IF(M428=0,0,IF(OR(L428=0,K428=0),\"N.M.\",IF(ABS(M428/L428)>=10,\"N.M.\",M428/(-L428)))),IF(M428=0,0,IF(OR(L428=0,K428=0),\"N.M.\",IF(ABS(M428/L428)>=10,\"N.M.\",M428/L428))))","v":"N.M."},null,null,0,1130.1000000000001,{"$f":"+Q428-R428","v":-1130.1000000000001},{"$f":"IF(R428<0,IF(S428=0,0,IF(OR(R428=0,Q428=0),\"N.M.\",IF(ABS(S428/R428)>=10,\"N.M.\",S428/(-R428)))),IF(S428=0,0,IF(OR(R428=0,Q428=0),\"N.M.\",IF(ABS(S428/R428)>=10,\"N.M.\",S428/R428))))","v":"N.M."},null,753.09,4624.24,{"$f":"+V428-W428","v":-3871.1499999999996},{"$f":"IF(W428<0,IF(X428=0,0,IF(OR(W428=0,V428=0),\"N.M.\",IF(ABS(X428/W428)>=10,\"N.M.\",X428/(-W428)))),IF(X428=0,0,IF(OR(W428=0,V428=0),\"N.M.\",IF(ABS(X428/W428)>=10,\"N.M.\",X428/W428))))","v":-0.83714296835804369},null,369.8,null,452.84000000000003,291.66000000000003,393.61,383.07,384.74,376.75,376.37,366.24,378.71,385.15000000000003,380.17,372.92,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,74113.58,{"$f":"+F429-G429","v":-74113.58},{"$f":"IF(G429<0,IF(H429=0,0,IF(OR(G429=0,F429=0),\"N.M.\",IF(ABS(H429/G429)>=10,\"N.M.\",H429/(-G429)))),IF(H429=0,0,IF(OR(G429=0,F429=0),\"N.M.\",IF(ABS(H429/G429)>=10,\"N.M.\",H429/G429))))","v":"N.M."},null,0,940368.62,{"$f":"+K429-L429","v":-940368.62},{"$f":"IF(L429<0,IF(M429=0,0,IF(OR(L429=0,K429=0),\"N.M.\",IF(ABS(M429/L429)>=10,\"N.M.\",M429/(-L429)))),IF(M429=0,0,IF(OR(L429=0,K429=0),\"N.M.\",IF(ABS(M429/L429)>=10,\"N.M.\",M429/L429))))","v":"N.M."},null,null,0,221068.5,{"$f":"+Q429-R429","v":-221068.5},{"$f":"IF(R429<0,IF(S429=0,0,IF(OR(R429=0,Q429=0),\"N.M.\",IF(ABS(S429/R429)>=10,\"N.M.\",S429/(-R429)))),IF(S429=0,0,IF(OR(R429=0,Q429=0),\"N.M.\",IF(ABS(S429/R429)>=10,\"N.M.\",S429/R429))))","v":"N.M."},null,177835.11000000002,1105371.5,{"$f":"+V429-W429","v":-927536.39},{"$f":"IF(W429<0,IF(X429=0,0,IF(OR(W429=0,V429=0),\"N.M.\",IF(ABS(X429/W429)>=10,\"N.M.\",X429/(-W429)))),IF(X429=0,0,IF(OR(W429=0,V429=0),\"N.M.\",IF(ABS(X429/W429)>=10,\"N.M.\",X429/W429))))","v":-0.83911733747432427},null,79129.61,null,170906.52,123335.96,89257.32,104121.23,82005.17,62751.8,86922.12,80103.06,66851.86,74113.58,101619.14,76215.97,null,-0.06,-0.02,0.08,0,0,0,0,0,0,0,-7237.37,0]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,59939.46,{"$f":"+F430-G430","v":-59939.46},{"$f":"IF(G430<0,IF(H430=0,0,IF(OR(G430=0,F430=0),\"N.M.\",IF(ABS(H430/G430)>=10,\"N.M.\",H430/(-G430)))),IF(H430=0,0,IF(OR(G430=0,F430=0),\"N.M.\",IF(ABS(H430/G430)>=10,\"N.M.\",H430/G430))))","v":"N.M."},null,0,812103.74,{"$f":"+K430-L430","v":-812103.74},{"$f":"IF(L430<0,IF(M430=0,0,IF(OR(L430=0,K430=0),\"N.M.\",IF(ABS(M430/L430)>=10,\"N.M.\",M430/(-L430)))),IF(M430=0,0,IF(OR(L430=0,K430=0),\"N.M.\",IF(ABS(M430/L430)>=10,\"N.M.\",M430/L430))))","v":"N.M."},null,null,0,255145.02000000002,{"$f":"+Q430-R430","v":-255145.02000000002},{"$f":"IF(R430<0,IF(S430=0,0,IF(OR(R430=0,Q430=0),\"N.M.\",IF(ABS(S430/R430)>=10,\"N.M.\",S430/(-R430)))),IF(S430=0,0,IF(OR(R430=0,Q430=0),\"N.M.\",IF(ABS(S430/R430)>=10,\"N.M.\",S430/R430))))","v":"N.M."},null,127581.96,973087.19,{"$f":"+V430-W430","v":-845505.23},{"$f":"IF(W430<0,IF(X430=0,0,IF(OR(W430=0,V430=0),\"N.M.\",IF(ABS(X430/W430)>=10,\"N.M.\",X430/(-W430)))),IF(X430=0,0,IF(OR(W430=0,V430=0),\"N.M.\",IF(ABS(X430/W430)>=10,\"N.M.\",X430/W430))))","v":-0.86888948769328678},null,88209.2,null,68163.960000000006,89978.72,73535.350000000006,83804.53,87548.19,84260.39,69667.58,83752.63,111452.93000000001,59939.46,71623.72,55958.239999999998,null,0.12,-0.03,-0.09,0,0,0,0,0,0,0,0,0]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,{"$f":"+F431-G431","v":0},{"$f":"IF(G431<0,IF(H431=0,0,IF(OR(G431=0,F431=0),\"N.M.\",IF(ABS(H431/G431)>=10,\"N.M.\",H431/(-G431)))),IF(H431=0,0,IF(OR(G431=0,F431=0),\"N.M.\",IF(ABS(H431/G431)>=10,\"N.M.\",H431/G431))))","v":0},null,0,0,{"$f":"+K431-L431","v":0},{"$f":"IF(L431<0,IF(M431=0,0,IF(OR(L431=0,K431=0),\"N.M.\",IF(ABS(M431/L431)>=10,\"N.M.\",M431/(-L431)))),IF(M431=0,0,IF(OR(L431=0,K431=0),\"N.M.\",IF(ABS(M431/L431)>=10,\"N.M.\",M431/L431))))","v":0},null,null,0,0,{"$f":"+Q431-R431","v":0},{"$f":"IF(R431<0,IF(S431=0,0,IF(OR(R431=0,Q431=0),\"N.M.\",IF(ABS(S431/R431)>=10,\"N.M.\",S431/(-R431)))),IF(S431=0,0,IF(OR(R431=0,Q431=0),\"N.M.\",IF(ABS(S431/R431)>=10,\"N.M.\",S431/R431))))","v":0},null,0,3.72,{"$f":"+V431-W431","v":-3.72},{"$f":"IF(W431<0,IF(X431=0,0,IF(OR(W431=0,V431=0),\"N.M.\",IF(ABS(X431/W431)>=10,\"N.M.\",X431/(-W431)))),IF(X431=0,0,IF(OR(W431=0,V431=0),\"N.M.\",IF(ABS(X431/W431)>=10,\"N.M.\",X431/W431))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,{"$f":"+F432-G432","v":0},{"$f":"IF(G432<0,IF(H432=0,0,IF(OR(G432=0,F432=0),\"N.M.\",IF(ABS(H432/G432)>=10,\"N.M.\",H432/(-G432)))),IF(H432=0,0,IF(OR(G432=0,F432=0),\"N.M.\",IF(ABS(H432/G432)>=10,\"N.M.\",H432/G432))))","v":0},null,0,98.31,{"$f":"+K432-L432","v":-98.31},{"$f":"IF(L432<0,IF(M432=0,0,IF(OR(L432=0,K432=0),\"N.M.\",IF(ABS(M432/L432)>=10,\"N.M.\",M432/(-L432)))),IF(M432=0,0,IF(OR(L432=0,K432=0),\"N.M.\",IF(ABS(M432/L432)>=10,\"N.M.\",M432/L432))))","v":"N.M."},null,null,0,0,{"$f":"+Q432-R432","v":0},{"$f":"IF(R432<0,IF(S432=0,0,IF(OR(R432=0,Q432=0),\"N.M.\",IF(ABS(S432/R432)>=10,\"N.M.\",S432/(-R432)))),IF(S432=0,0,IF(OR(R432=0,Q432=0),\"N.M.\",IF(ABS(S432/R432)>=10,\"N.M.\",S432/R432))))","v":0},null,0,98.31,{"$f":"+V432-W432","v":-98.31},{"$f":"IF(W432<0,IF(X432=0,0,IF(OR(W432=0,V432=0),\"N.M.\",IF(ABS(X432/W432)>=10,\"N.M.\",X432/(-W432)))),IF(X432=0,0,IF(OR(W432=0,V432=0),\"N.M.\",IF(ABS(X432/W432)>=10,\"N.M.\",X432/W432))))","v":"N.M."},null,0,null,0,0,0,0,91.570000000000007,6.74,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,63.32,{"$f":"+F433-G433","v":-63.32},{"$f":"IF(G433<0,IF(H433=0,0,IF(OR(G433=0,F433=0),\"N.M.\",IF(ABS(H433/G433)>=10,\"N.M.\",H433/(-G433)))),IF(H433=0,0,IF(OR(G433=0,F433=0),\"N.M.\",IF(ABS(H433/G433)>=10,\"N.M.\",H433/G433))))","v":"N.M."},null,0,4718.55,{"$f":"+K433-L433","v":-4718.55},{"$f":"IF(L433<0,IF(M433=0,0,IF(OR(L433=0,K433=0),\"N.M.\",IF(ABS(M433/L433)>=10,\"N.M.\",M433/(-L433)))),IF(M433=0,0,IF(OR(L433=0,K433=0),\"N.M.\",IF(ABS(M433/L433)>=10,\"N.M.\",M433/L433))))","v":"N.M."},null,null,0,3498.04,{"$f":"+Q433-R433","v":-3498.04},{"$f":"IF(R433<0,IF(S433=0,0,IF(OR(R433=0,Q433=0),\"N.M.\",IF(ABS(S433/R433)>=10,\"N.M.\",S433/(-R433)))),IF(S433=0,0,IF(OR(R433=0,Q433=0),\"N.M.\",IF(ABS(S433/R433)>=10,\"N.M.\",S433/R433))))","v":"N.M."},null,394.16,6162.12,{"$f":"+V433-W433","v":-5767.96},{"$f":"IF(W433<0,IF(X433=0,0,IF(OR(W433=0,V433=0),\"N.M.\",IF(ABS(X433/W433)>=10,\"N.M.\",X433/(-W433)))),IF(X433=0,0,IF(OR(W433=0,V433=0),\"N.M.\",IF(ABS(X433/W433)>=10,\"N.M.\",X433/W433))))","v":-0.93603500094123449},null,515.41,null,364.39,-32.65,242.41,39.29,131.56,123.96000000000001,351.55,4042.76,-608.04,63.32,-395.16,789.32,null,0.02,0,-0.02,0,0,0,0,0,0,0,0,0]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1852.16,0,{"$f":"+F434-G434","v":1852.16},{"$f":"IF(G434<0,IF(H434=0,0,IF(OR(G434=0,F434=0),\"N.M.\",IF(ABS(H434/G434)>=10,\"N.M.\",H434/(-G434)))),IF(H434=0,0,IF(OR(G434=0,F434=0),\"N.M.\",IF(ABS(H434/G434)>=10,\"N.M.\",H434/G434))))","v":"N.M."},null,12445.75,0,{"$f":"+K434-L434","v":12445.75},{"$f":"IF(L434<0,IF(M434=0,0,IF(OR(L434=0,K434=0),\"N.M.\",IF(ABS(M434/L434)>=10,\"N.M.\",M434/(-L434)))),IF(M434=0,0,IF(OR(L434=0,K434=0),\"N.M.\",IF(ABS(M434/L434)>=10,\"N.M.\",M434/L434))))","v":"N.M."},null,null,6189.4400000000005,0,{"$f":"+Q434-R434","v":6189.4400000000005},{"$f":"IF(R434<0,IF(S434=0,0,IF(OR(R434=0,Q434=0),\"N.M.\",IF(ABS(S434/R434)>=10,\"N.M.\",S434/(-R434)))),IF(S434=0,0,IF(OR(R434=0,Q434=0),\"N.M.\",IF(ABS(S434/R434)>=10,\"N.M.\",S434/R434))))","v":"N.M."},null,12445.75,0,{"$f":"+V434-W434","v":12445.75},{"$f":"IF(W434<0,IF(X434=0,0,IF(OR(W434=0,V434=0),\"N.M.\",IF(ABS(X434/W434)>=10,\"N.M.\",X434/(-W434)))),IF(X434=0,0,IF(OR(W434=0,V434=0),\"N.M.\",IF(ABS(X434/W434)>=10,\"N.M.\",X434/W434))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,736.35,365.72,577.70000000000005,620.73,1673.3700000000001,2282.44,2476.8000000000002,1860.48,1852.16,0,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,78786.710000000006,0,{"$f":"+F435-G435","v":78786.710000000006},{"$f":"IF(G435<0,IF(H435=0,0,IF(OR(G435=0,F435=0),\"N.M.\",IF(ABS(H435/G435)>=10,\"N.M.\",H435/(-G435)))),IF(H435=0,0,IF(OR(G435=0,F435=0),\"N.M.\",IF(ABS(H435/G435)>=10,\"N.M.\",H435/G435))))","v":"N.M."},null,694500.75,0,{"$f":"+K435-L435","v":694500.75},{"$f":"IF(L435<0,IF(M435=0,0,IF(OR(L435=0,K435=0),\"N.M.\",IF(ABS(M435/L435)>=10,\"N.M.\",M435/(-L435)))),IF(M435=0,0,IF(OR(L435=0,K435=0),\"N.M.\",IF(ABS(M435/L435)>=10,\"N.M.\",M435/L435))))","v":"N.M."},null,null,228575.25,0,{"$f":"+Q435-R435","v":228575.25},{"$f":"IF(R435<0,IF(S435=0,0,IF(OR(R435=0,Q435=0),\"N.M.\",IF(ABS(S435/R435)>=10,\"N.M.\",S435/(-R435)))),IF(S435=0,0,IF(OR(R435=0,Q435=0),\"N.M.\",IF(ABS(S435/R435)>=10,\"N.M.\",S435/R435))))","v":"N.M."},null,694500.75,0,{"$f":"+V435-W435","v":694500.75},{"$f":"IF(W435<0,IF(X435=0,0,IF(OR(W435=0,V435=0),\"N.M.\",IF(ABS(X435/W435)>=10,\"N.M.\",X435/(-W435)))),IF(X435=0,0,IF(OR(W435=0,V435=0),\"N.M.\",IF(ABS(X435/W435)>=10,\"N.M.\",X435/W435))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,61867.64,64048.53,70776.69,62906.200000000004,66937.540000000008,69906.5,69482.399999999994,66073.8,83714.740000000005,78786.710000000006,0,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,12000.23,0,{"$f":"+F436-G436","v":12000.23},{"$f":"IF(G436<0,IF(H436=0,0,IF(OR(G436=0,F436=0),\"N.M.\",IF(ABS(H436/G436)>=10,\"N.M.\",H436/(-G436)))),IF(H436=0,0,IF(OR(G436=0,F436=0),\"N.M.\",IF(ABS(H436/G436)>=10,\"N.M.\",H436/G436))))","v":"N.M."},null,95752.34,0,{"$f":"+K436-L436","v":95752.34},{"$f":"IF(L436<0,IF(M436=0,0,IF(OR(L436=0,K436=0),\"N.M.\",IF(ABS(M436/L436)>=10,\"N.M.\",M436/(-L436)))),IF(M436=0,0,IF(OR(L436=0,K436=0),\"N.M.\",IF(ABS(M436/L436)>=10,\"N.M.\",M436/L436))))","v":"N.M."},null,null,25298.400000000001,0,{"$f":"+Q436-R436","v":25298.400000000001},{"$f":"IF(R436<0,IF(S436=0,0,IF(OR(R436=0,Q436=0),\"N.M.\",IF(ABS(S436/R436)>=10,\"N.M.\",S436/(-R436)))),IF(S436=0,0,IF(OR(R436=0,Q436=0),\"N.M.\",IF(ABS(S436/R436)>=10,\"N.M.\",S436/R436))))","v":"N.M."},null,95752.34,0,{"$f":"+V436-W436","v":95752.34},{"$f":"IF(W436<0,IF(X436=0,0,IF(OR(W436=0,V436=0),\"N.M.\",IF(ABS(X436/W436)>=10,\"N.M.\",X436/(-W436)))),IF(X436=0,0,IF(OR(W436=0,V436=0),\"N.M.\",IF(ABS(X436/W436)>=10,\"N.M.\",X436/W436))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,7510.89,21565.07,6043.8,15103.41,5467.55,5208.16,9555.06,6479.03,6819.14,12000.23,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N935,N9351,N9352,N9353",null,"Adminstration & General Maintenance",null,null,125264.33,263862.58,{"$f":"+F437-G437","v":-138598.25},{"$f":"IF(G437<0,IF(H437=0,0,IF(OR(G437=0,F437=0),\"N.M.\",IF(ABS(H437/G437)>=10,\"N.M.\",H437/(-G437)))),IF(H437=0,0,IF(OR(G437=0,F437=0),\"N.M.\",IF(ABS(H437/G437)>=10,\"N.M.\",H437/G437))))","v":-0.52526678849270703},null,1009422.82,2550820.63,{"$f":"+K437-L437","v":-1541397.81},{"$f":"IF(L437<0,IF(M437=0,0,IF(OR(L437=0,K437=0),\"N.M.\",IF(ABS(M437/L437)>=10,\"N.M.\",M437/(-L437)))),IF(M437=0,0,IF(OR(L437=0,K437=0),\"N.M.\",IF(ABS(M437/L437)>=10,\"N.M.\",M437/L437))))","v":-0.60427526415293265},null,null,366322.49,751432.37000000011,{"$f":"+Q437-R437","v":-385109.88000000012},{"$f":"IF(R437<0,IF(S437=0,0,IF(OR(R437=0,Q437=0),\"N.M.\",IF(ABS(S437/R437)>=10,\"N.M.\",S437/(-R437)))),IF(S437=0,0,IF(OR(R437=0,Q437=0),\"N.M.\",IF(ABS(S437/R437)>=10,\"N.M.\",S437/R437))))","v":-0.51250105182453087},null,1616348.7500000002,3077726.6599999997,{"$f":"+V437-W437","v":-1461377.9099999995},{"$f":"IF(W437<0,IF(X437=0,0,IF(OR(W437=0,V437=0),\"N.M.\",IF(ABS(X437/W437)>=10,\"N.M.\",X437/(-W437)))),IF(X437=0,0,IF(OR(W437=0,V437=0),\"N.M.\",IF(ABS(X437/W437)>=10,\"N.M.\",X437/W437))))","v":-0.47482381362612613},null,313272.06,null,262618.92000000004,354195.02,247048.16000000003,267741.28999999998,249032.38,195489.23999999996,223263.25,232608.81,254960.98,263862.58,279064.18,327861.75000000006,null,88804.479999999996,107275.54000000001,96542.97,98798.420000000013,96710.450000000012,90469.62000000001,64498.849999999991,109305.61000000002,131752.55000000002,125264.33,-6225.65,0]
[null,"Line 5","Maintenance Expenses (402)",null,null,{"$f":"+F437+F423+F407+F421+F404+F402+F398+F387+F385+F383+F381+F377","v":4278027.4679999994},{"$f":"+G437+G423+G407+G421+G404+G402+G398+G387+G385+G383+G381+G377","v":7471137.9800000014},{"$f":"+F438-G438","v":-3193110.512000002},{"$f":"IF(G438<0,IF(H438=0,0,IF(OR(G438=0,F438=0),\"N.M.\",IF(ABS(H438/G438)>=10,\"N.M.\",H438/(-G438)))),IF(H438=0,0,IF(OR(G438=0,F438=0),\"N.M.\",IF(ABS(H438/G438)>=10,\"N.M.\",H438/G438))))","v":-0.42739279083693238},null,{"$f":"+K437+K423+K407+K421+K404+K402+K398+K387+K385+K383+K381+K377","v":55873469.037999995},{"$f":"+L437+L423+L407+L421+L404+L402+L398+L387+L385+L383+L381+L377","v":61676063.150000006},{"$f":"+K438-L438","v":-5802594.1120000109},{"$f":"IF(L438<0,IF(M438=0,0,IF(OR(L438=0,K438=0),\"N.M.\",IF(ABS(M438/L438)>=10,\"N.M.\",M438/(-L438)))),IF(M438=0,0,IF(OR(L438=0,K438=0),\"N.M.\",IF(ABS(M438/L438)>=10,\"N.M.\",M438/L438))))","v":-9.4081784985006953E-2},null,null,{"$f":"+Q437+Q423+Q407+Q421+Q404+Q402+Q398+Q387+Q385+Q383+Q381+Q377","v":15234598},{"$f":"+R437+R423+R407+R421+R404+R402+R398+R387+R385+R383+R381+R377","v":23324779.140000001},{"$f":"+Q438-R438","v":-8090181.1400000006},{"$f":"IF(R438<0,IF(S438=0,0,IF(OR(R438=0,Q438=0),\"N.M.\",IF(ABS(S438/R438)>=10,\"N.M.\",S438/(-R438)))),IF(S438=0,0,IF(OR(R438=0,Q438=0),\"N.M.\",IF(ABS(S438/R438)>=10,\"N.M.\",S438/R438))))","v":-0.34684920665019425},"",{"$f":"+V437+V423+V407+V421+V404+V402+V398+V387+V385+V383+V381+V377","v":57868251.577999994},{"$f":"+W437+W423+W407+W421+W404+W402+W398+W387+W385+W383+W381+W377","v":70575196.75},{"$f":"+V438-W438","v":-12706945.172000006},{"$f":"IF(W438<0,IF(X438=0,0,IF(OR(W438=0,V438=0),\"N.M.\",IF(ABS(X438/W438)>=10,\"N.M.\",X438/(-W438)))),IF(X438=0,0,IF(OR(W438=0,V438=0),\"N.M.\",IF(ABS(X438/W438)>=10,\"N.M.\",X438/W438))))","v":-0.18004831381500905},null,{"$f":"+AA437+AA423+AA407+AA421+AA404+AA402+AA398+AA387+AA385+AA383+AA381+AA377","v":3899821.5300000003},null,{"$f":"+AC437+AC423+AC407+AC421+AC404+AC402+AC398+AC387+AC385+AC383+AC381+AC377","v":5287362.9000000004},{"$f":"+AD437+AD423+AD407+AD421+AD404+AD402+AD398+AD387+AD385+AD383+AD381+AD377","v":4527325.1599999992},{"$f":"+AE437+AE423+AE407+AE421+AE404+AE402+AE398+AE387+AE385+AE383+AE381+AE377","v":4960466.42},{"$f":"+AF437+AF423+AF407+AF421+AF404+AF402+AF398+AF387+AF385+AF383+AF381+AF377","v":7082591.8500000006},{"$f":"+AG437+AG423+AG407+AG421+AG404+AG402+AG398+AG387+AG385+AG383+AG381+AG377","v":8684772.6100000013},{"$f":"+AH437+AH423+AH407+AH421+AH404+AH402+AH398+AH387+AH385+AH383+AH381+AH377","v":2778435.7800000003},{"$f":"+AI437+AI423+AI407+AI421+AI404+AI402+AI398+AI387+AI385+AI383+AI381+AI377","v":5030329.290000001},{"$f":"+AJ437+AJ423+AJ407+AJ421+AJ404+AJ402+AJ398+AJ387+AJ385+AJ383+AJ381+AJ377","v":6027188.4800000004},{"$f":"+AK437+AK423+AK407+AK421+AK404+AK402+AK398+AK387+AK385+AK383+AK381+AK377","v":9826452.6799999997},{"$f":"+AL437+AL423+AL407+AL421+AL404+AL402+AL398+AL387+AL385+AL383+AL381+AL377","v":7471137.9800000014},{"$f":"+AM437+AM423+AM407+AM421+AM404+AM402+AM398+AM387+AM385+AM383+AM381+AM377","v":3971043.4700000007},{"$f":"+AN437+AN423+AN407+AN421+AN404+AN402+AN398+AN387+AN385+AN383+AN381+AN377","v":-1976260.9299999997},null,{"$f":"+AP437+AP423+AP407+AP421+AP404+AP402+AP398+AP387+AP385+AP383+AP381+AP377","v":9340766.5800000001},{"$f":"+AQ437+AQ423+AQ407+AQ421+AQ404+AQ402+AQ398+AQ387+AQ385+AQ383+AQ381+AQ377","v":10893952.899999999},{"$f":"+AR437+AR423+AR407+AR421+AR404+AR402+AR398+AR387+AR385+AR383+AR381+AR377","v":-2400571.1100000003},{"$f":"+AS437+AS423+AS407+AS421+AS404+AS402+AS398+AS387+AS385+AS383+AS381+AS377","v":7082745.3579999991},{"$f":"+AT437+AT423+AT407+AT421+AT404+AT402+AT398+AT387+AT385+AT383+AT381+AT377","v":5677138.0300000012},{"$f":"+AU437+AU423+AU407+AU421+AU404+AU402+AU398+AU387+AU385+AU383+AU381+AU377","v":4827079.2100000009},{"$f":"+AV437+AV423+AV407+AV421+AV404+AV402+AV398+AV387+AV385+AV383+AV381+AV377","v":5217760.07},{"$f":"+AW437+AW423+AW407+AW421+AW404+AW402+AW398+AW387+AW385+AW383+AW381+AW377","v":4089340.08},{"$f":"+AX437+AX423+AX407+AX421+AX404+AX402+AX398+AX387+AX385+AX383+AX381+AX377","v":6867230.4519999996},{"$f":"+AY437+AY423+AY407+AY421+AY404+AY402+AY398+AY387+AY385+AY383+AY381+AY377","v":4278027.4679999994},{"$f":"+AZ437+AZ423+AZ407+AZ421+AZ404+AZ402+AZ398+AZ387+AZ385+AZ383+AZ381+AZ377","v":-7044459.1400000015},{"$f":"+BA437+BA423+BA407+BA421+BA404+BA402+BA398+BA387+BA385+BA383+BA381+BA377","v":0}]
[]
["%,V4030001","4030001","Depreciation Exp",null,null,9377797.2300000004,8943366.7300000004,{"$f":"+F440-G440","v":434430.5},{"$f":"IF(G440<0,IF(H440=0,0,IF(OR(G440=0,F440=0),\"N.M.\",IF(ABS(H440/G440)>=10,\"N.M.\",H440/(-G440)))),IF(H440=0,0,IF(OR(G440=0,F440=0),\"N.M.\",IF(ABS(H440/G440)>=10,\"N.M.\",H440/G440))))","v":4.8575722444963408E-2},null,93028255.030000001,88135283.010000005,{"$f":"+K440-L440","v":4892972.0199999958},{"$f":"IF(L440<0,IF(M440=0,0,IF(OR(L440=0,K440=0),\"N.M.\",IF(ABS(M440/L440)>=10,\"N.M.\",M440/(-L440)))),IF(M440=0,0,IF(OR(L440=0,K440=0),\"N.M.\",IF(ABS(M440/L440)>=10,\"N.M.\",M440/L440))))","v":5.5516608705333474E-2},null,null,28153892.079999998,26685983.57,{"$f":"+Q440-R440","v":1467908.5099999979},{"$f":"IF(R440<0,IF(S440=0,0,IF(OR(R440=0,Q440=0),\"N.M.\",IF(ABS(S440/R440)>=10,\"N.M.\",S440/(-R440)))),IF(S440=0,0,IF(OR(R440=0,Q440=0),\"N.M.\",IF(ABS(S440/R440)>=10,\"N.M.\",S440/R440))))","v":5.5006723141739454E-2},null,110999287.38,105428336.15000001,{"$f":"+V440-W440","v":5570951.2299999893},{"$f":"IF(W440<0,IF(X440=0,0,IF(OR(W440=0,V440=0),\"N.M.\",IF(ABS(X440/W440)>=10,\"N.M.\",X440/(-W440)))),IF(X440=0,0,IF(OR(W440=0,V440=0),\"N.M.\",IF(ABS(X440/W440)>=10,\"N.M.\",X440/W440))))","v":5.2841118748889492E-2},null,8679194.2100000009,null,8702393.2599999998,8732131.7599999998,8761965.1099999994,8758909.8800000008,8793067.4399999995,8854886.3300000001,8845945.6600000001,8867133.2200000007,8875483.6199999992,8943366.7300000004,8999109.75,8971922.5999999996,null,9172426.3100000005,9201775.5099999998,9325193.4600000009,9252134.0800000001,9267682.0899999999,9333443.4399999995,9321708.0600000005,9341251.5800000001,9434843.2699999996,9377797.2300000004,0,0]
["%,V4030029","4030029","Over/Undr Depr Exp Var Riders",null,null,-558467,-1244382,{"$f":"+F441-G441","v":685915},{"$f":"IF(G441<0,IF(H441=0,0,IF(OR(G441=0,F441=0),\"N.M.\",IF(ABS(H441/G441)>=10,\"N.M.\",H441/(-G441)))),IF(H441=0,0,IF(OR(G441=0,F441=0),\"N.M.\",IF(ABS(H441/G441)>=10,\"N.M.\",H441/G441))))","v":0.55120935532657978},null,-255775,-2470285.27,{"$f":"+K441-L441","v":2214510.27},{"$f":"IF(L441<0,IF(M441=0,0,IF(OR(L441=0,K441=0),\"N.M.\",IF(ABS(M441/L441)>=10,\"N.M.\",M441/(-L441)))),IF(M441=0,0,IF(OR(L441=0,K441=0),\"N.M.\",IF(ABS(M441/L441)>=10,\"N.M.\",M441/L441))))","v":0.8964593267400246},null,null,-1277680,-1189147.27,{"$f":"+Q441-R441","v":-88532.729999999981},{"$f":"IF(R441<0,IF(S441=0,0,IF(OR(R441=0,Q441=0),\"N.M.\",IF(ABS(S441/R441)>=10,\"N.M.\",S441/(-R441)))),IF(S441=0,0,IF(OR(R441=0,Q441=0),\"N.M.\",IF(ABS(S441/R441)>=10,\"N.M.\",S441/R441))))","v":-7.445060190063757E-2},null,-1203618,-2710490.27,{"$f":"+V441-W441","v":1506872.27},{"$f":"IF(W441<0,IF(X441=0,0,IF(OR(W441=0,V441=0),\"N.M.\",IF(ABS(X441/W441)>=10,\"N.M.\",X441/(-W441)))),IF(X441=0,0,IF(OR(W441=0,V441=0),\"N.M.\",IF(ABS(X441/W441)>=10,\"N.M.\",X441/W441))))","v":0.55594085198468546},null,-493527,null,-1805547,-326533.07,655404.07000000007,-1964615,1444320,23649,692184,178844,-123609.27,-1244382,-1666144,718301,null,1604053,1326296,-1548554,-1191020,-780295,1205417,406008,-44793,-674420,-558467,5231754,171824]
["%,V4030046","4030046","Capitalized Software Depr Exp",null,null,639713.1,0,{"$f":"+F442-G442","v":639713.1},{"$f":"IF(G442<0,IF(H442=0,0,IF(OR(G442=0,F442=0),\"N.M.\",IF(ABS(H442/G442)>=10,\"N.M.\",H442/(-G442)))),IF(H442=0,0,IF(OR(G442=0,F442=0),\"N.M.\",IF(ABS(H442/G442)>=10,\"N.M.\",H442/G442))))","v":"N.M."},null,7309947.0199999996,0,{"$f":"+K442-L442","v":7309947.0199999996},{"$f":"IF(L442<0,IF(M442=0,0,IF(OR(L442=0,K442=0),\"N.M.\",IF(ABS(M442/L442)>=10,\"N.M.\",M442/(-L442)))),IF(M442=0,0,IF(OR(L442=0,K442=0),\"N.M.\",IF(ABS(M442/L442)>=10,\"N.M.\",M442/L442))))","v":"N.M."},null,null,2008196.77,0,{"$f":"+Q442-R442","v":2008196.77},{"$f":"IF(R442<0,IF(S442=0,0,IF(OR(R442=0,Q442=0),\"N.M.\",IF(ABS(S442/R442)>=10,\"N.M.\",S442/(-R442)))),IF(S442=0,0,IF(OR(R442=0,Q442=0),\"N.M.\",IF(ABS(S442/R442)>=10,\"N.M.\",S442/R442))))","v":"N.M."},null,7309947.0199999996,0,{"$f":"+V442-W442","v":7309947.0199999996},{"$f":"IF(W442<0,IF(X442=0,0,IF(OR(W442=0,V442=0),\"N.M.\",IF(ABS(X442/W442)>=10,\"N.M.\",X442/(-W442)))),IF(X442=0,0,IF(OR(W442=0,V442=0),\"N.M.\",IF(ABS(X442/W442)>=10,\"N.M.\",X442/W442))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,786722.43,1578360.3900000001,523202.88,727255.65,790865.11,895343.79,703407.41,665076.26,639713.1,0,0]
["%,V4030047","4030047","Depr Exp - Cloud Computing",null,null,45767.57,0,{"$f":"+F443-G443","v":45767.57},{"$f":"IF(G443<0,IF(H443=0,0,IF(OR(G443=0,F443=0),\"N.M.\",IF(ABS(H443/G443)>=10,\"N.M.\",H443/(-G443)))),IF(H443=0,0,IF(OR(G443=0,F443=0),\"N.M.\",IF(ABS(H443/G443)>=10,\"N.M.\",H443/G443))))","v":"N.M."},null,470457.62,0,{"$f":"+K443-L443","v":470457.62},{"$f":"IF(L443<0,IF(M443=0,0,IF(OR(L443=0,K443=0),\"N.M.\",IF(ABS(M443/L443)>=10,\"N.M.\",M443/(-L443)))),IF(M443=0,0,IF(OR(L443=0,K443=0),\"N.M.\",IF(ABS(M443/L443)>=10,\"N.M.\",M443/L443))))","v":"N.M."},null,null,140594.80000000002,0,{"$f":"+Q443-R443","v":140594.80000000002},{"$f":"IF(R443<0,IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/(-R443)))),IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/R443))))","v":"N.M."},null,470457.62,0,{"$f":"+V443-W443","v":470457.62},{"$f":"IF(W443<0,IF(X443=0,0,IF(OR(W443=0,V443=0),\"N.M.\",IF(ABS(X443/W443)>=10,\"N.M.\",X443/(-W443)))),IF(X443=0,0,IF(OR(W443=0,V443=0),\"N.M.\",IF(ABS(X443/W443)>=10,\"N.M.\",X443/W443))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,43982.21,92363.790000000008,48336.55,48875.82,49065.86,47238.590000000004,47519.76,47307.47,45767.57,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_OTHER,NDEPR_EXP_REG,NSTP_NUCLEAR_DECOMM","Line 6","Depreciation Expense (403)",null,null,9504810.9000000004,7698984.7300000004,{"$f":"+F444-G444","v":1805826.17},{"$f":"IF(G444<0,IF(H444=0,0,IF(OR(G444=0,F444=0),\"N.M.\",IF(ABS(H444/G444)>=10,\"N.M.\",H444/(-G444)))),IF(H444=0,0,IF(OR(G444=0,F444=0),\"N.M.\",IF(ABS(H444/G444)>=10,\"N.M.\",H444/G444))))","v":0.23455380590162567},null,100552884.67,85664997.74000001,{"$f":"+K444-L444","v":14887886.929999992},{"$f":"IF(L444<0,IF(M444=0,0,IF(OR(L444=0,K444=0),\"N.M.\",IF(ABS(M444/L444)>=10,\"N.M.\",M444/(-L444)))),IF(M444=0,0,IF(OR(L444=0,K444=0),\"N.M.\",IF(ABS(M444/L444)>=10,\"N.M.\",M444/L444))))","v":0.17379194913640106},null,null,29025003.649999999,25496836.300000001,{"$f":"+Q444-R444","v":3528167.3499999978},{"$f":"IF(R444<0,IF(S444=0,0,IF(OR(R444=0,Q444=0),\"N.M.\",IF(ABS(S444/R444)>=10,\"N.M.\",S444/(-R444)))),IF(S444=0,0,IF(OR(R444=0,Q444=0),\"N.M.\",IF(ABS(S444/R444)>=10,\"N.M.\",S444/R444))))","v":0.13837667185398989},"",117576074.02,102717845.88000001,{"$f":"+V444-W444","v":14858228.139999986},{"$f":"IF(W444<0,IF(X444=0,0,IF(OR(W444=0,V444=0),\"N.M.\",IF(ABS(X444/W444)>=10,\"N.M.\",X444/(-W444)))),IF(X444=0,0,IF(OR(W444=0,V444=0),\"N.M.\",IF(ABS(X444/W444)>=10,\"N.M.\",X444/W444))))","v":0.14465089306251702},null,8185667.2100000009,null,6896846.2599999998,8405598.6899999995,9417369.1799999997,6794294.8800000008,10237387.439999999,8878535.3300000001,9538129.6600000001,9045977.2200000007,8751874.3499999996,7698984.7300000004,7332965.75,9690223.5999999996,null,10776479.310000001,11358776.15,9447363.6400000006,8632653.5100000016,9263518.5600000005,11378791.409999998,10670298.440000001,10047385.75,9472807,9504810.9000000004,5231754,171824]
[]
["%,V4031001","4031001","Depr - Asset Retirement Oblig",null,null,153415.72,159200.38,{"$f":"+F446-G446","v":-5784.6600000000035},{"$f":"IF(G446<0,IF(H446=0,0,IF(OR(G446=0,F446=0),\"N.M.\",IF(ABS(H446/G446)>=10,\"N.M.\",H446/(-G446)))),IF(H446=0,0,IF(OR(G446=0,F446=0),\"N.M.\",IF(ABS(H446/G446)>=10,\"N.M.\",H446/G446))))","v":-3.6335717289117046E-2},null,1568395.52,891105.59,{"$f":"+K446-L446","v":677289.93},{"$f":"IF(L446<0,IF(M446=0,0,IF(OR(L446=0,K446=0),\"N.M.\",IF(ABS(M446/L446)>=10,\"N.M.\",M446/(-L446)))),IF(M446=0,0,IF(OR(L446=0,K446=0),\"N.M.\",IF(ABS(M446/L446)>=10,\"N.M.\",M446/L446))))","v":0.76005575276438353},null,null,460246.74,477601.43,{"$f":"+Q446-R446","v":-17354.690000000002},{"$f":"IF(R446<0,IF(S446=0,0,IF(OR(R446=0,Q446=0),\"N.M.\",IF(ABS(S446/R446)>=10,\"N.M.\",S446/(-R446)))),IF(S446=0,0,IF(OR(R446=0,Q446=0),\"N.M.\",IF(ABS(S446/R446)>=10,\"N.M.\",S446/R446))))","v":-3.633718182125209E-2},null,1886796.42,903998.87,{"$f":"+V446-W446","v":982797.54999999993},{"$f":"IF(W446<0,IF(X446=0,0,IF(OR(W446=0,V446=0),\"N.M.\",IF(ABS(X446/W446)>=10,\"N.M.\",X446/(-W446)))),IF(X446=0,0,IF(OR(W446=0,V446=0),\"N.M.\",IF(ABS(X446/W446)>=10,\"N.M.\",X446/W446))))","v":1.0871667903744171},null,6632.17,null,6632.17,65486.630000000005,45451.040000000001,45451.06,45451.08,45451.040000000001,159581.14000000001,159200.51999999999,159200.53,159200.38,159200.37,159200.53,null,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,153415.5,153415.72,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEPR_EXP_ARO","Line 7","Depreciation Expense for Asset Retirement Costs (403.1)",null,null,153415.72,159200.38,{"$f":"+F447-G447","v":-5784.6600000000035},{"$f":"IF(G447<0,IF(H447=0,0,IF(OR(G447=0,F447=0),\"N.M.\",IF(ABS(H447/G447)>=10,\"N.M.\",H447/(-G447)))),IF(H447=0,0,IF(OR(G447=0,F447=0),\"N.M.\",IF(ABS(H447/G447)>=10,\"N.M.\",H447/G447))))","v":-3.6335717289117046E-2},null,1568395.52,891105.59,{"$f":"+K447-L447","v":677289.93},{"$f":"IF(L447<0,IF(M447=0,0,IF(OR(L447=0,K447=0),\"N.M.\",IF(ABS(M447/L447)>=10,\"N.M.\",M447/(-L447)))),IF(M447=0,0,IF(OR(L447=0,K447=0),\"N.M.\",IF(ABS(M447/L447)>=10,\"N.M.\",M447/L447))))","v":0.76005575276438353},null,null,460246.74,477601.43,{"$f":"+Q447-R447","v":-17354.690000000002},{"$f":"IF(R447<0,IF(S447=0,0,IF(OR(R447=0,Q447=0),\"N.M.\",IF(ABS(S447/R447)>=10,\"N.M.\",S447/(-R447)))),IF(S447=0,0,IF(OR(R447=0,Q447=0),\"N.M.\",IF(ABS(S447/R447)>=10,\"N.M.\",S447/R447))))","v":-3.633718182125209E-2},null,1886796.42,903998.87,{"$f":"+V447-W447","v":982797.54999999993},{"$f":"IF(W447<0,IF(X447=0,0,IF(OR(W447=0,V447=0),\"N.M.\",IF(ABS(X447/W447)>=10,\"N.M.\",X447/(-W447)))),IF(X447=0,0,IF(OR(W447=0,V447=0),\"N.M.\",IF(ABS(X447/W447)>=10,\"N.M.\",X447/W447))))","v":1.0871667903744171},null,6632.17,null,6632.17,65486.630000000005,45451.040000000001,45451.06,45451.08,45451.040000000001,159581.14000000001,159200.51999999999,159200.53,159200.38,159200.37,159200.53,null,159200.42000000001,159200.46,159200.32000000001,159200.35,159200.44,158731.15,153415.64000000001,153415.51999999999,153415.5,153415.72,0,0]
[]
["%,V4040001","4040001","Amort. of Plant",null,null,0,712806.98,{"$f":"+F449-G449","v":-712806.98},{"$f":"IF(G449<0,IF(H449=0,0,IF(OR(G449=0,F449=0),\"N.M.\",IF(ABS(H449/G449)>=10,\"N.M.\",H449/(-G449)))),IF(H449=0,0,IF(OR(G449=0,F449=0),\"N.M.\",IF(ABS(H449/G449)>=10,\"N.M.\",H449/G449))))","v":"N.M."},null,0,7725477.2999999998,{"$f":"+K449-L449","v":-7725477.2999999998},{"$f":"IF(L449<0,IF(M449=0,0,IF(OR(L449=0,K449=0),\"N.M.\",IF(ABS(M449/L449)>=10,\"N.M.\",M449/(-L449)))),IF(M449=0,0,IF(OR(L449=0,K449=0),\"N.M.\",IF(ABS(M449/L449)>=10,\"N.M.\",M449/L449))))","v":"N.M."},null,null,0,2142634.0299999998,{"$f":"+Q449-R449","v":-2142634.0299999998},{"$f":"IF(R449<0,IF(S449=0,0,IF(OR(R449=0,Q449=0),\"N.M.\",IF(ABS(S449/R449)>=10,\"N.M.\",S449/(-R449)))),IF(S449=0,0,IF(OR(R449=0,Q449=0),\"N.M.\",IF(ABS(S449/R449)>=10,\"N.M.\",S449/R449))))","v":"N.M."},null,1425625.3599999999,9317727.7599999998,{"$f":"+V449-W449","v":-7892102.4000000004},{"$f":"IF(W449<0,IF(X449=0,0,IF(OR(W449=0,V449=0),\"N.M.\",IF(ABS(X449/W449)>=10,\"N.M.\",X449/(-W449)))),IF(X449=0,0,IF(OR(W449=0,V449=0),\"N.M.\",IF(ABS(X449/W449)>=10,\"N.M.\",X449/W449))))","v":-0.84699860344492406},null,797428.01,null,802681.99,810501.08000000007,900726.8,806500.42,809440.63,738314.42,714677.93,718743.77,711083.28,712806.98,717233.85,708391.51,null,751363.05,-32843.550000000003,-817049.58000000007,232001.24,33367.79,33367.79,-200206.74,0,0,0,0,0]
["%,V4040007","4040007","Cloud Implement - Amort Plant",null,null,0,39943.35,{"$f":"+F450-G450","v":-39943.35},{"$f":"IF(G450<0,IF(H450=0,0,IF(OR(G450=0,F450=0),\"N.M.\",IF(ABS(H450/G450)>=10,\"N.M.\",H450/(-G450)))),IF(H450=0,0,IF(OR(G450=0,F450=0),\"N.M.\",IF(ABS(H450/G450)>=10,\"N.M.\",H450/G450))))","v":"N.M."},null,0,364440.32000000001,{"$f":"+K450-L450","v":-364440.32000000001},{"$f":"IF(L450<0,IF(M450=0,0,IF(OR(L450=0,K450=0),\"N.M.\",IF(ABS(M450/L450)>=10,\"N.M.\",M450/(-L450)))),IF(M450=0,0,IF(OR(L450=0,K450=0),\"N.M.\",IF(ABS(M450/L450)>=10,\"N.M.\",M450/L450))))","v":"N.M."},null,null,0,117457.46,{"$f":"+Q450-R450","v":-117457.46},{"$f":"IF(R450<0,IF(S450=0,0,IF(OR(R450=0,Q450=0),\"N.M.\",IF(ABS(S450/R450)>=10,\"N.M.\",S450/(-R450)))),IF(S450=0,0,IF(OR(R450=0,Q450=0),\"N.M.\",IF(ABS(S450/R450)>=10,\"N.M.\",S450/R450))))","v":"N.M."},null,82673.259999999995,420117.32,{"$f":"+V450-W450","v":-337444.06},{"$f":"IF(W450<0,IF(X450=0,0,IF(OR(W450=0,V450=0),\"N.M.\",IF(ABS(X450/W450)>=10,\"N.M.\",X450/(-W450)))),IF(X450=0,0,IF(OR(W450=0,V450=0),\"N.M.\",IF(ABS(X450/W450)>=10,\"N.M.\",X450/W450))))","v":-0.80321387368652164},null,28286.65,null,32636.32,33541.64,34535.730000000003,35414.800000000003,36171.94,37027.050000000003,37655.379999999997,38363.74,39150.370000000003,39943.35,40905.53,41767.730000000003,null,42430.239999999998,0,-42430.239999999998,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_&_DEPL_OF_PLT","Line 8","Amort. & Depl. Of Utility Plant (404-405)",null,null,0,752750.33,{"$f":"+F451-G451","v":-752750.33},{"$f":"IF(G451<0,IF(H451=0,0,IF(OR(G451=0,F451=0),\"N.M.\",IF(ABS(H451/G451)>=10,\"N.M.\",H451/(-G451)))),IF(H451=0,0,IF(OR(G451=0,F451=0),\"N.M.\",IF(ABS(H451/G451)>=10,\"N.M.\",H451/G451))))","v":"N.M."},null,0,8089917.6200000001,{"$f":"+K451-L451","v":-8089917.6200000001},{"$f":"IF(L451<0,IF(M451=0,0,IF(OR(L451=0,K451=0),\"N.M.\",IF(ABS(M451/L451)>=10,\"N.M.\",M451/(-L451)))),IF(M451=0,0,IF(OR(L451=0,K451=0),\"N.M.\",IF(ABS(M451/L451)>=10,\"N.M.\",M451/L451))))","v":"N.M."},null,null,0,2260091.4899999998,{"$f":"+Q451-R451","v":-2260091.4899999998},{"$f":"IF(R451<0,IF(S451=0,0,IF(OR(R451=0,Q451=0),\"N.M.\",IF(ABS(S451/R451)>=10,\"N.M.\",S451/(-R451)))),IF(S451=0,0,IF(OR(R451=0,Q451=0),\"N.M.\",IF(ABS(S451/R451)>=10,\"N.M.\",S451/R451))))","v":"N.M."},"",1508298.6199999999,9737845.0800000001,{"$f":"+V451-W451","v":-8229546.46},{"$f":"IF(W451<0,IF(X451=0,0,IF(OR(W451=0,V451=0),\"N.M.\",IF(ABS(X451/W451)>=10,\"N.M.\",X451/(-W451)))),IF(X451=0,0,IF(OR(W451=0,V451=0),\"N.M.\",IF(ABS(X451/W451)>=10,\"N.M.\",X451/W451))))","v":-0.84510961022600284},null,825714.66,null,835318.30999999994,844042.72000000009,935262.53,841915.22000000009,845612.57000000007,775341.47000000009,752333.31,757107.51,750233.65,752750.33,758139.38,750159.24,null,793793.29,-32843.550000000003,-859479.82000000007,232001.24,33367.79,33367.79,-200206.74,0,0,0,0,0]
[]
["%,V4060001","4060001","Amort of Plt Acq Adj",null,null,3218,3218,{"$f":"+F453-G453","v":0},{"$f":"IF(G453<0,IF(H453=0,0,IF(OR(G453=0,F453=0),\"N.M.\",IF(ABS(H453/G453)>=10,\"N.M.\",H453/(-G453)))),IF(H453=0,0,IF(OR(G453=0,F453=0),\"N.M.\",IF(ABS(H453/G453)>=10,\"N.M.\",H453/G453))))","v":0},null,32180,32180,{"$f":"+K453-L453","v":0},{"$f":"IF(L453<0,IF(M453=0,0,IF(OR(L453=0,K453=0),\"N.M.\",IF(ABS(M453/L453)>=10,\"N.M.\",M453/(-L453)))),IF(M453=0,0,IF(OR(L453=0,K453=0),\"N.M.\",IF(ABS(M453/L453)>=10,\"N.M.\",M453/L453))))","v":0},null,null,9654,9654,{"$f":"+Q453-R453","v":0},{"$f":"IF(R453<0,IF(S453=0,0,IF(OR(R453=0,Q453=0),\"N.M.\",IF(ABS(S453/R453)>=10,\"N.M.\",S453/(-R453)))),IF(S453=0,0,IF(OR(R453=0,Q453=0),\"N.M.\",IF(ABS(S453/R453)>=10,\"N.M.\",S453/R453))))","v":0},null,38616,38616,{"$f":"+V453-W453","v":0},{"$f":"IF(W453<0,IF(X453=0,0,IF(OR(W453=0,V453=0),\"N.M.\",IF(ABS(X453/W453)>=10,\"N.M.\",X453/(-W453)))),IF(X453=0,0,IF(OR(W453=0,V453=0),\"N.M.\",IF(ABS(X453/W453)>=10,\"N.M.\",X453/W453))))","v":0},null,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N406","Line 9","Amort. Of Utility Plant Acq. Adj. (406)",null,null,3218,3218,{"$f":"+F454-G454","v":0},{"$f":"IF(G454<0,IF(H454=0,0,IF(OR(G454=0,F454=0),\"N.M.\",IF(ABS(H454/G454)>=10,\"N.M.\",H454/(-G454)))),IF(H454=0,0,IF(OR(G454=0,F454=0),\"N.M.\",IF(ABS(H454/G454)>=10,\"N.M.\",H454/G454))))","v":0},null,32180,32180,{"$f":"+K454-L454","v":0},{"$f":"IF(L454<0,IF(M454=0,0,IF(OR(L454=0,K454=0),\"N.M.\",IF(ABS(M454/L454)>=10,\"N.M.\",M454/(-L454)))),IF(M454=0,0,IF(OR(L454=0,K454=0),\"N.M.\",IF(ABS(M454/L454)>=10,\"N.M.\",M454/L454))))","v":0},null,null,9654,9654,{"$f":"+Q454-R454","v":0},{"$f":"IF(R454<0,IF(S454=0,0,IF(OR(R454=0,Q454=0),\"N.M.\",IF(ABS(S454/R454)>=10,\"N.M.\",S454/(-R454)))),IF(S454=0,0,IF(OR(R454=0,Q454=0),\"N.M.\",IF(ABS(S454/R454)>=10,\"N.M.\",S454/R454))))","v":0},"",38616,38616,{"$f":"+V454-W454","v":0},{"$f":"IF(W454<0,IF(X454=0,0,IF(OR(W454=0,V454=0),\"N.M.\",IF(ABS(X454/W454)>=10,\"N.M.\",X454/(-W454)))),IF(X454=0,0,IF(OR(W454=0,V454=0),\"N.M.\",IF(ABS(X454/W454)>=10,\"N.M.\",X454/W454))))","v":0},null,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,null,3218,3218,3218,3218,3218,3218,3218,3218,3218,3218,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N407","Line 10","Amort. Property Losses, Unrecov Plant and Regulatory Study Costs (407)",null,null,0,0,{"$f":"+F456-G456","v":0},{"$f":"IF(G456<0,IF(H456=0,0,IF(OR(G456=0,F456=0),\"N.M.\",IF(ABS(H456/G456)>=10,\"N.M.\",H456/(-G456)))),IF(H456=0,0,IF(OR(G456=0,F456=0),\"N.M.\",IF(ABS(H456/G456)>=10,\"N.M.\",H456/G456))))","v":0},null,0,0,{"$f":"+K456-L456","v":0},{"$f":"IF(L456<0,IF(M456=0,0,IF(OR(L456=0,K456=0),\"N.M.\",IF(ABS(M456/L456)>=10,\"N.M.\",M456/(-L456)))),IF(M456=0,0,IF(OR(L456=0,K456=0),\"N.M.\",IF(ABS(M456/L456)>=10,\"N.M.\",M456/L456))))","v":0},null,null,0,0,{"$f":"+Q456-R456","v":0},{"$f":"IF(R456<0,IF(S456=0,0,IF(OR(R456=0,Q456=0),\"N.M.\",IF(ABS(S456/R456)>=10,\"N.M.\",S456/(-R456)))),IF(S456=0,0,IF(OR(R456=0,Q456=0),\"N.M.\",IF(ABS(S456/R456)>=10,\"N.M.\",S456/R456))))","v":0},"",0,0,{"$f":"+V456-W456","v":0},{"$f":"IF(W456<0,IF(X456=0,0,IF(OR(W456=0,V456=0),\"N.M.\",IF(ABS(X456/W456)>=10,\"N.M.\",X456/(-W456)))),IF(X456=0,0,IF(OR(W456=0,V456=0),\"N.M.\",IF(ABS(X456/W456)>=10,\"N.M.\",X456/W456))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 11","Amort. Of Conversion Expenses (407)",null,null,null,null,{"$f":"+F458-G458","v":0},{"$f":"IF(G458<0,IF(H458=0,0,IF(OR(G458=0,F458=0),\"N.M.\",IF(ABS(H458/G458)>=10,\"N.M.\",H458/(-G458)))),IF(H458=0,0,IF(OR(G458=0,F458=0),\"N.M.\",IF(ABS(H458/G458)>=10,\"N.M.\",H458/G458))))","v":0},null,null,null,{"$f":"+K458-L458","v":0},{"$f":"IF(L458<0,IF(M458=0,0,IF(OR(L458=0,K458=0),\"N.M.\",IF(ABS(M458/L458)>=10,\"N.M.\",M458/(-L458)))),IF(M458=0,0,IF(OR(L458=0,K458=0),\"N.M.\",IF(ABS(M458/L458)>=10,\"N.M.\",M458/L458))))","v":0},null,null,null,null,{"$f":"+Q458-R458","v":0},{"$f":"IF(R458<0,IF(S458=0,0,IF(OR(R458=0,Q458=0),\"N.M.\",IF(ABS(S458/R458)>=10,\"N.M.\",S458/(-R458)))),IF(S458=0,0,IF(OR(R458=0,Q458=0),\"N.M.\",IF(ABS(S458/R458)>=10,\"N.M.\",S458/R458))))","v":0},"",null,null,{"$f":"+V458-W458","v":0},{"$f":"IF(W458<0,IF(X458=0,0,IF(OR(W458=0,V458=0),\"N.M.\",IF(ABS(X458/W458)>=10,\"N.M.\",X458/(-W458)))),IF(X458=0,0,IF(OR(W458=0,V458=0),\"N.M.\",IF(ABS(X458/W458)>=10,\"N.M.\",X458/W458))))","v":0}]
[]
["%,V4073000","4073000","Regulatory Debits",null,null,0,0,{"$f":"+F460-G460","v":0},{"$f":"IF(G460<0,IF(H460=0,0,IF(OR(G460=0,F460=0),\"N.M.\",IF(ABS(H460/G460)>=10,\"N.M.\",H460/(-G460)))),IF(H460=0,0,IF(OR(G460=0,F460=0),\"N.M.\",IF(ABS(H460/G460)>=10,\"N.M.\",H460/G460))))","v":0},null,0,-0.16,{"$f":"+K460-L460","v":0.16},{"$f":"IF(L460<0,IF(M460=0,0,IF(OR(L460=0,K460=0),\"N.M.\",IF(ABS(M460/L460)>=10,\"N.M.\",M460/(-L460)))),IF(M460=0,0,IF(OR(L460=0,K460=0),\"N.M.\",IF(ABS(M460/L460)>=10,\"N.M.\",M460/L460))))","v":"N.M."},null,null,0,0,{"$f":"+Q460-R460","v":0},{"$f":"IF(R460<0,IF(S460=0,0,IF(OR(R460=0,Q460=0),\"N.M.\",IF(ABS(S460/R460)>=10,\"N.M.\",S460/(-R460)))),IF(S460=0,0,IF(OR(R460=0,Q460=0),\"N.M.\",IF(ABS(S460/R460)>=10,\"N.M.\",S460/R460))))","v":0},null,0,60190.82,{"$f":"+V460-W460","v":-60190.82},{"$f":"IF(W460<0,IF(X460=0,0,IF(OR(W460=0,V460=0),\"N.M.\",IF(ABS(X460/W460)>=10,\"N.M.\",X460/(-W460)))),IF(X460=0,0,IF(OR(W460=0,V460=0),\"N.M.\",IF(ABS(X460/W460)>=10,\"N.M.\",X460/W460))))","v":"N.M."},null,30095.49,null,-0.16,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4073014","4073014","Regulatory Debit - BSDR",null,null,1613,17364.349999999999,{"$f":"+F461-G461","v":-15751.349999999999},{"$f":"IF(G461<0,IF(H461=0,0,IF(OR(G461=0,F461=0),\"N.M.\",IF(ABS(H461/G461)>=10,\"N.M.\",H461/(-G461)))),IF(H461=0,0,IF(OR(G461=0,F461=0),\"N.M.\",IF(ABS(H461/G461)>=10,\"N.M.\",H461/G461))))","v":-0.90710852983267443},null,88772.87,336413.64,{"$f":"+K461-L461","v":-247640.77000000002},{"$f":"IF(L461<0,IF(M461=0,0,IF(OR(L461=0,K461=0),\"N.M.\",IF(ABS(M461/L461)>=10,\"N.M.\",M461/(-L461)))),IF(M461=0,0,IF(OR(L461=0,K461=0),\"N.M.\",IF(ABS(M461/L461)>=10,\"N.M.\",M461/L461))))","v":-0.73611988503200998},null,null,1599,52049.200000000004,{"$f":"+Q461-R461","v":-50450.200000000004},{"$f":"IF(R461<0,IF(S461=0,0,IF(OR(R461=0,Q461=0),\"N.M.\",IF(ABS(S461/R461)>=10,\"N.M.\",S461/(-R461)))),IF(S461=0,0,IF(OR(R461=0,Q461=0),\"N.M.\",IF(ABS(S461/R461)>=10,\"N.M.\",S461/R461))))","v":-0.96927906672917163},null,124098.92,1930142.3200000003,{"$f":"+V461-W461","v":-1806043.4000000004},{"$f":"IF(W461<0,IF(X461=0,0,IF(OR(W461=0,V461=0),\"N.M.\",IF(ABS(X461/W461)>=10,\"N.M.\",X461/(-W461)))),IF(X461=0,0,IF(OR(W461=0,V461=0),\"N.M.\",IF(ABS(X461/W461)>=10,\"N.M.\",X461/W461))))","v":-0.93570478264006984},null,882167.12,null,671119.3,-1624904.5899999999,1161924.6599999999,18149.21,17610.46,22816.61,17648.79,17365.84,17319.010000000002,17364.349999999999,17323.96,18002.09,null,17055.260000000002,17289.22,17501.510000000002,17473.63,17434.55,442.7,-23,-14,0,1613,0,0]
["%,V4073036","4073036","Reg Debit - ADFIT Ben NonDR",null,null,441507.35000000003,0,{"$f":"+F462-G462","v":441507.35000000003},{"$f":"IF(G462<0,IF(H462=0,0,IF(OR(G462=0,F462=0),\"N.M.\",IF(ABS(H462/G462)>=10,\"N.M.\",H462/(-G462)))),IF(H462=0,0,IF(OR(G462=0,F462=0),\"N.M.\",IF(ABS(H462/G462)>=10,\"N.M.\",H462/G462))))","v":"N.M."},null,1530040.71,0,{"$f":"+K462-L462","v":1530040.71},{"$f":"IF(L462<0,IF(M462=0,0,IF(OR(L462=0,K462=0),\"N.M.\",IF(ABS(M462/L462)>=10,\"N.M.\",M462/(-L462)))),IF(M462=0,0,IF(OR(L462=0,K462=0),\"N.M.\",IF(ABS(M462/L462)>=10,\"N.M.\",M462/L462))))","v":"N.M."},null,null,968870.22,0,{"$f":"+Q462-R462","v":968870.22},{"$f":"IF(R462<0,IF(S462=0,0,IF(OR(R462=0,Q462=0),\"N.M.\",IF(ABS(S462/R462)>=10,\"N.M.\",S462/(-R462)))),IF(S462=0,0,IF(OR(R462=0,Q462=0),\"N.M.\",IF(ABS(S462/R462)>=10,\"N.M.\",S462/R462))))","v":"N.M."},null,1530040.71,0,{"$f":"+V462-W462","v":1530040.71},{"$f":"IF(W462<0,IF(X462=0,0,IF(OR(W462=0,V462=0),\"N.M.\",IF(ABS(X462/W462)>=10,\"N.M.\",X462/(-W462)))),IF(X462=0,0,IF(OR(W462=0,V462=0),\"N.M.\",IF(ABS(X462/W462)>=10,\"N.M.\",X462/W462))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,561170.49,110668.07,416694.8,441507.35000000003,0,0]
["%,V4073037","4073037","Reg Debit - ADFIT Ben Decom Ri",null,null,0,0,{"$f":"+F463-G463","v":0},{"$f":"IF(G463<0,IF(H463=0,0,IF(OR(G463=0,F463=0),\"N.M.\",IF(ABS(H463/G463)>=10,\"N.M.\",H463/(-G463)))),IF(H463=0,0,IF(OR(G463=0,F463=0),\"N.M.\",IF(ABS(H463/G463)>=10,\"N.M.\",H463/G463))))","v":0},null,305974.89,0,{"$f":"+K463-L463","v":305974.89},{"$f":"IF(L463<0,IF(M463=0,0,IF(OR(L463=0,K463=0),\"N.M.\",IF(ABS(M463/L463)>=10,\"N.M.\",M463/(-L463)))),IF(M463=0,0,IF(OR(L463=0,K463=0),\"N.M.\",IF(ABS(M463/L463)>=10,\"N.M.\",M463/L463))))","v":"N.M."},null,null,305974.89,0,{"$f":"+Q463-R463","v":305974.89},{"$f":"IF(R463<0,IF(S463=0,0,IF(OR(R463=0,Q463=0),\"N.M.\",IF(ABS(S463/R463)>=10,\"N.M.\",S463/(-R463)))),IF(S463=0,0,IF(OR(R463=0,Q463=0),\"N.M.\",IF(ABS(S463/R463)>=10,\"N.M.\",S463/R463))))","v":"N.M."},null,305974.89,0,{"$f":"+V463-W463","v":305974.89},{"$f":"IF(W463<0,IF(X463=0,0,IF(OR(W463=0,V463=0),\"N.M.\",IF(ABS(X463/W463)>=10,\"N.M.\",X463/(-W463)))),IF(X463=0,0,IF(OR(W463=0,V463=0),\"N.M.\",IF(ABS(X463/W463)>=10,\"N.M.\",X463/W463))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,305974.89,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4073","Line 12","Regulatory Debits (407.3)",null,null,443120.35000000003,17364.349999999999,{"$f":"+F464-G464","v":425756.00000000006},{"$f":"IF(G464<0,IF(H464=0,0,IF(OR(G464=0,F464=0),\"N.M.\",IF(ABS(H464/G464)>=10,\"N.M.\",H464/(-G464)))),IF(H464=0,0,IF(OR(G464=0,F464=0),\"N.M.\",IF(ABS(H464/G464)>=10,\"N.M.\",H464/G464))))","v":"N.M."},null,1924788.4700000002,336413.48000000004,{"$f":"+K464-L464","v":1588374.9900000002},{"$f":"IF(L464<0,IF(M464=0,0,IF(OR(L464=0,K464=0),\"N.M.\",IF(ABS(M464/L464)>=10,\"N.M.\",M464/(-L464)))),IF(M464=0,0,IF(OR(L464=0,K464=0),\"N.M.\",IF(ABS(M464/L464)>=10,\"N.M.\",M464/L464))))","v":4.7214962670342464},null,null,1276444.1099999999,52049.200000000004,{"$f":"+Q464-R464","v":1224394.9099999999},{"$f":"IF(R464<0,IF(S464=0,0,IF(OR(R464=0,Q464=0),\"N.M.\",IF(ABS(S464/R464)>=10,\"N.M.\",S464/(-R464)))),IF(S464=0,0,IF(OR(R464=0,Q464=0),\"N.M.\",IF(ABS(S464/R464)>=10,\"N.M.\",S464/R464))))","v":"N.M."},null,1960114.52,1990333.1400000001,{"$f":"+V464-W464","v":-30218.620000000112},{"$f":"IF(W464<0,IF(X464=0,0,IF(OR(W464=0,V464=0),\"N.M.\",IF(ABS(X464/W464)>=10,\"N.M.\",X464/(-W464)))),IF(X464=0,0,IF(OR(W464=0,V464=0),\"N.M.\",IF(ABS(X464/W464)>=10,\"N.M.\",X464/W464))))","v":-1.5182694491033853E-2},null,912262.61,null,671119.14,-1624904.5899999999,1161924.6599999999,18149.21,17610.46,22816.61,17648.79,17365.84,17319.010000000002,17364.349999999999,17323.96,18002.09,null,17055.260000000002,17289.22,17501.510000000002,17473.63,17434.55,442.7,561147.49,416628.96,416694.8,443120.35000000003,0,0]
[]
["%,V4074000","4074000","Regulatory Credits",null,null,0,-1927094.81,{"$f":"+F466-G466","v":1927094.81},{"$f":"IF(G466<0,IF(H466=0,0,IF(OR(G466=0,F466=0),\"N.M.\",IF(ABS(H466/G466)>=10,\"N.M.\",H466/(-G466)))),IF(H466=0,0,IF(OR(G466=0,F466=0),\"N.M.\",IF(ABS(H466/G466)>=10,\"N.M.\",H466/G466))))","v":"N.M."},null,366130.83,800211.28,{"$f":"+K466-L466","v":-434080.45},{"$f":"IF(L466<0,IF(M466=0,0,IF(OR(L466=0,K466=0),\"N.M.\",IF(ABS(M466/L466)>=10,\"N.M.\",M466/(-L466)))),IF(M466=0,0,IF(OR(L466=0,K466=0),\"N.M.\",IF(ABS(M466/L466)>=10,\"N.M.\",M466/L466))))","v":-0.5424572995271949},null,null,81362.430000000008,-2619430.81,{"$f":"+Q466-R466","v":2700793.24},{"$f":"IF(R466<0,IF(S466=0,0,IF(OR(R466=0,Q466=0),\"N.M.\",IF(ABS(S466/R466)>=10,\"N.M.\",S466/(-R466)))),IF(S466=0,0,IF(OR(R466=0,Q466=0),\"N.M.\",IF(ABS(S466/R466)>=10,\"N.M.\",S466/R466))))","v":1.0310611105624126},null,-312036.35000000003,800211.28,{"$f":"+V466-W466","v":-1112247.6300000001},{"$f":"IF(W466<0,IF(X466=0,0,IF(OR(W466=0,V466=0),\"N.M.\",IF(ABS(X466/W466)>=10,\"N.M.\",X466/(-W466)))),IF(X466=0,0,IF(OR(W466=0,V466=0),\"N.M.\",IF(ABS(X466/W466)>=10,\"N.M.\",X466/W466))))","v":-1.3899424536979785},null,0,null,0,4700000,-570517,32001.06,44618.82,32758.21,-819219,-185601,-506735,-1927094.81,-339083.59,-339083.59,null,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.200000000004,40681.230000000003,0,0,0]
["%,V4074025","4074025","PPA RIDER Over/Under",null,null,-590733.1,-1034394.28,{"$f":"+F467-G467","v":443661.18000000005},{"$f":"IF(G467<0,IF(H467=0,0,IF(OR(G467=0,F467=0),\"N.M.\",IF(ABS(H467/G467)>=10,\"N.M.\",H467/(-G467)))),IF(H467=0,0,IF(OR(G467=0,F467=0),\"N.M.\",IF(ABS(H467/G467)>=10,\"N.M.\",H467/G467))))","v":0.42890915831437121},null,-3144380.06,-3411482.8,{"$f":"+K467-L467","v":267102.73999999976},{"$f":"IF(L467<0,IF(M467=0,0,IF(OR(L467=0,K467=0),\"N.M.\",IF(ABS(M467/L467)>=10,\"N.M.\",M467/(-L467)))),IF(M467=0,0,IF(OR(L467=0,K467=0),\"N.M.\",IF(ABS(M467/L467)>=10,\"N.M.\",M467/L467))))","v":7.8295203481606235E-2},null,null,-1790385.4100000001,-2410129.96,{"$f":"+Q467-R467","v":619744.54999999981},{"$f":"IF(R467<0,IF(S467=0,0,IF(OR(R467=0,Q467=0),\"N.M.\",IF(ABS(S467/R467)>=10,\"N.M.\",S467/(-R467)))),IF(S467=0,0,IF(OR(R467=0,Q467=0),\"N.M.\",IF(ABS(S467/R467)>=10,\"N.M.\",S467/R467))))","v":0.25714154849973309},null,-2487023.5300000003,-3411482.8,{"$f":"+V467-W467","v":924459.26999999955},{"$f":"IF(W467<0,IF(X467=0,0,IF(OR(W467=0,V467=0),\"N.M.\",IF(ABS(X467/W467)>=10,\"N.M.\",X467/(-W467)))),IF(X467=0,0,IF(OR(W467=0,V467=0),\"N.M.\",IF(ABS(X467/W467)>=10,\"N.M.\",X467/W467))))","v":0.27098459063020913},null,0,null,0,0,1791481.31,-642385.5,-570434.38,-837799.20000000007,-742215.07000000007,-949842.9,-425892.78,-1034394.28,1166253.17,-508896.64,null,-226820.62,-722958.79,-365583.91000000003,-422040.39,895817.42,-37332.67,-475075.69,-675813.44000000006,-523838.87,-590733.1,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4074","Line 13","(Less) Regulatory Credits (407.4)",null,null,-590733.1,-2961489.09,{"$f":"+F468-G468","v":2370755.9899999998},{"$f":"IF(G468<0,IF(H468=0,0,IF(OR(G468=0,F468=0),\"N.M.\",IF(ABS(H468/G468)>=10,\"N.M.\",H468/(-G468)))),IF(H468=0,0,IF(OR(G468=0,F468=0),\"N.M.\",IF(ABS(H468/G468)>=10,\"N.M.\",H468/G468))))","v":0.80052835514582288},null,-2778249.23,-2611271.5199999996,{"$f":"+K468-L468","v":-166977.71000000043},{"$f":"IF(L468<0,IF(M468=0,0,IF(OR(L468=0,K468=0),\"N.M.\",IF(ABS(M468/L468)>=10,\"N.M.\",M468/(-L468)))),IF(M468=0,0,IF(OR(L468=0,K468=0),\"N.M.\",IF(ABS(M468/L468)>=10,\"N.M.\",M468/L468))))","v":-6.3944981868450226E-2},null,null,-1709022.9800000002,-5029560.7699999996,{"$f":"+Q468-R468","v":3320537.7899999991},{"$f":"IF(R468<0,IF(S468=0,0,IF(OR(R468=0,Q468=0),\"N.M.\",IF(ABS(S468/R468)>=10,\"N.M.\",S468/(-R468)))),IF(S468=0,0,IF(OR(R468=0,Q468=0),\"N.M.\",IF(ABS(S468/R468)>=10,\"N.M.\",S468/R468))))","v":0.6602043283393908},null,-2799059.88,-2611271.5199999996,{"$f":"+V468-W468","v":-187788.36000000034},{"$f":"IF(W468<0,IF(X468=0,0,IF(OR(W468=0,V468=0),\"N.M.\",IF(ABS(X468/W468)>=10,\"N.M.\",X468/(-W468)))),IF(X468=0,0,IF(OR(W468=0,V468=0),\"N.M.\",IF(ABS(X468/W468)>=10,\"N.M.\",X468/W468))))","v":-7.1914528443982093E-2},null,0,null,0,4700000,1220964.31,-610384.43999999994,-525815.56000000006,-805040.99000000011,-1561434.07,-1135443.8999999999,-932627.78,-2961489.09,827169.57999999984,-847980.23,null,-186139.41999999998,-682277.59000000008,-324902.71000000002,-381359.19,936498.62,3348.5300000000061,-434394.49,-635132.24000000011,-483157.64,-590733.1,0,0]
[]
["%,V4081002","4081002","FICA",null,null,353877.43,354488.94,{"$f":"+F470-G470","v":-611.51000000000931},{"$f":"IF(G470<0,IF(H470=0,0,IF(OR(G470=0,F470=0),\"N.M.\",IF(ABS(H470/G470)>=10,\"N.M.\",H470/(-G470)))),IF(H470=0,0,IF(OR(G470=0,F470=0),\"N.M.\",IF(ABS(H470/G470)>=10,\"N.M.\",H470/G470))))","v":-1.7250467673265329E-3},null,3116797.82,3020427.17,{"$f":"+K470-L470","v":96370.649999999907},{"$f":"IF(L470<0,IF(M470=0,0,IF(OR(L470=0,K470=0),\"N.M.\",IF(ABS(M470/L470)>=10,\"N.M.\",M470/(-L470)))),IF(M470=0,0,IF(OR(L470=0,K470=0),\"N.M.\",IF(ABS(M470/L470)>=10,\"N.M.\",M470/L470))))","v":3.1906298207481663E-2},null,null,928578.01,823719.13399999996,{"$f":"+Q470-R470","v":104858.87600000005},{"$f":"IF(R470<0,IF(S470=0,0,IF(OR(R470=0,Q470=0),\"N.M.\",IF(ABS(S470/R470)>=10,\"N.M.\",S470/(-R470)))),IF(S470=0,0,IF(OR(R470=0,Q470=0),\"N.M.\",IF(ABS(S470/R470)>=10,\"N.M.\",S470/R470))))","v":0.12729930831010666},null,3610927.1199999996,3521041.19,{"$f":"+V470-W470","v":89885.929999999702},{"$f":"IF(W470<0,IF(X470=0,0,IF(OR(W470=0,V470=0),\"N.M.\",IF(ABS(X470/W470)>=10,\"N.M.\",X470/(-W470)))),IF(X470=0,0,IF(OR(W470=0,V470=0),\"N.M.\",IF(ABS(X470/W470)>=10,\"N.M.\",X470/W470))))","v":2.5528224507933038E-2},null,275378.44,null,269289.07,248481.48,238567.05000000002,309235.20000000001,316077.11,443905.84600000002,371152.28,186927.17,282303.02399999998,354488.94,246463.82,247665.48,null,316298.69,266251.96000000002,313650.17,298605.56,368398.37,285103.44,339911.62,278995.67,295704.91000000003,353877.43,-47620.03,0]
["%,V4081003","4081003","Federal Unemployment Tax",null,null,-8.14,73.33,{"$f":"+F471-G471","v":-81.47},{"$f":"IF(G471<0,IF(H471=0,0,IF(OR(G471=0,F471=0),\"N.M.\",IF(ABS(H471/G471)>=10,\"N.M.\",H471/(-G471)))),IF(H471=0,0,IF(OR(G471=0,F471=0),\"N.M.\",IF(ABS(H471/G471)>=10,\"N.M.\",H471/G471))))","v":-1.1110050456838947},null,12555.42,13322.34,{"$f":"+K471-L471","v":-766.92000000000007},{"$f":"IF(L471<0,IF(M471=0,0,IF(OR(L471=0,K471=0),\"N.M.\",IF(ABS(M471/L471)>=10,\"N.M.\",M471/(-L471)))),IF(M471=0,0,IF(OR(L471=0,K471=0),\"N.M.\",IF(ABS(M471/L471)>=10,\"N.M.\",M471/L471))))","v":-5.7566463549196319E-2},null,null,304.07,413.5,{"$f":"+Q471-R471","v":-109.43},{"$f":"IF(R471<0,IF(S471=0,0,IF(OR(R471=0,Q471=0),\"N.M.\",IF(ABS(S471/R471)>=10,\"N.M.\",S471/(-R471)))),IF(S471=0,0,IF(OR(R471=0,Q471=0),\"N.M.\",IF(ABS(S471/R471)>=10,\"N.M.\",S471/R471))))","v":-0.26464328899637246},null,17236.86,17439.78,{"$f":"+V471-W471","v":-202.91999999999825},{"$f":"IF(W471<0,IF(X471=0,0,IF(OR(W471=0,V471=0),\"N.M.\",IF(ABS(X471/W471)>=10,\"N.M.\",X471/(-W471)))),IF(X471=0,0,IF(OR(W471=0,V471=0),\"N.M.\",IF(ABS(X471/W471)>=10,\"N.M.\",X471/W471))))","v":-1.163546787860846E-2},null,3917.65,null,14311.380000000001,-2189.81,115.21000000000001,154.75,21.18,226.04,270.09000000000003,137.87,202.3,73.33,73.78,4607.66,null,13872.78,-2919,335.98,126.23,332.13,209.12,294.11,117.48,194.73000000000002,-8.14,-4.18,0]
["%,V408100521","408100521","Real Personal Property Taxes",null,null,0,0,{"$f":"+F472-G472","v":0},{"$f":"IF(G472<0,IF(H472=0,0,IF(OR(G472=0,F472=0),\"N.M.\",IF(ABS(H472/G472)>=10,\"N.M.\",H472/(-G472)))),IF(H472=0,0,IF(OR(G472=0,F472=0),\"N.M.\",IF(ABS(H472/G472)>=10,\"N.M.\",H472/G472))))","v":0},null,0,832990.34,{"$f":"+K472-L472","v":-832990.34},{"$f":"IF(L472<0,IF(M472=0,0,IF(OR(L472=0,K472=0),\"N.M.\",IF(ABS(M472/L472)>=10,\"N.M.\",M472/(-L472)))),IF(M472=0,0,IF(OR(L472=0,K472=0),\"N.M.\",IF(ABS(M472/L472)>=10,\"N.M.\",M472/L472))))","v":"N.M."},null,null,0,0,{"$f":"+Q472-R472","v":0},{"$f":"IF(R472<0,IF(S472=0,0,IF(OR(R472=0,Q472=0),\"N.M.\",IF(ABS(S472/R472)>=10,\"N.M.\",S472/(-R472)))),IF(S472=0,0,IF(OR(R472=0,Q472=0),\"N.M.\",IF(ABS(S472/R472)>=10,\"N.M.\",S472/R472))))","v":0},null,-25903.25,833163.03999999992,{"$f":"+V472-W472","v":-859066.28999999992},{"$f":"IF(W472<0,IF(X472=0,0,IF(OR(W472=0,V472=0),\"N.M.\",IF(ABS(X472/W472)>=10,\"N.M.\",X472/(-W472)))),IF(X472=0,0,IF(OR(W472=0,V472=0),\"N.M.\",IF(ABS(X472/W472)>=10,\"N.M.\",X472/W472))))","v":-1.0310902533554538},null,172.70000000000002,null,0,0,832990.34,0,0,0,0,0,0,0,-25903.25,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408100522","408100522","Real Personal Property Taxes",null,null,0,0,{"$f":"+F473-G473","v":0},{"$f":"IF(G473<0,IF(H473=0,0,IF(OR(G473=0,F473=0),\"N.M.\",IF(ABS(H473/G473)>=10,\"N.M.\",H473/(-G473)))),IF(H473=0,0,IF(OR(G473=0,F473=0),\"N.M.\",IF(ABS(H473/G473)>=10,\"N.M.\",H473/G473))))","v":0},null,0,1560189.82,{"$f":"+K473-L473","v":-1560189.82},{"$f":"IF(L473<0,IF(M473=0,0,IF(OR(L473=0,K473=0),\"N.M.\",IF(ABS(M473/L473)>=10,\"N.M.\",M473/(-L473)))),IF(M473=0,0,IF(OR(L473=0,K473=0),\"N.M.\",IF(ABS(M473/L473)>=10,\"N.M.\",M473/L473))))","v":"N.M."},null,null,0,0,{"$f":"+Q473-R473","v":0},{"$f":"IF(R473<0,IF(S473=0,0,IF(OR(R473=0,Q473=0),\"N.M.\",IF(ABS(S473/R473)>=10,\"N.M.\",S473/(-R473)))),IF(S473=0,0,IF(OR(R473=0,Q473=0),\"N.M.\",IF(ABS(S473/R473)>=10,\"N.M.\",S473/R473))))","v":0},null,-1315000,5019386.72,{"$f":"+V473-W473","v":-6334386.7199999997},{"$f":"IF(W473<0,IF(X473=0,0,IF(OR(W473=0,V473=0),\"N.M.\",IF(ABS(X473/W473)>=10,\"N.M.\",X473/(-W473)))),IF(X473=0,0,IF(OR(W473=0,V473=0),\"N.M.\",IF(ABS(X473/W473)>=10,\"N.M.\",X473/W473))))","v":-1.2619841971451047},null,1729697.4,null,260033.5,260033.5,260033.5,260033.5,260033.5,260032.46,-10.14,0,0,0,0,-1315000,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408100523","408100523","Real Personal Property Taxes",null,null,0,2000772,{"$f":"+F474-G474","v":-2000772},{"$f":"IF(G474<0,IF(H474=0,0,IF(OR(G474=0,F474=0),\"N.M.\",IF(ABS(H474/G474)>=10,\"N.M.\",H474/(-G474)))),IF(H474=0,0,IF(OR(G474=0,F474=0),\"N.M.\",IF(ABS(H474/G474)>=10,\"N.M.\",H474/G474))))","v":"N.M."},null,1575127.38,18435912.59,{"$f":"+K474-L474","v":-16860785.210000001},{"$f":"IF(L474<0,IF(M474=0,0,IF(OR(L474=0,K474=0),\"N.M.\",IF(ABS(M474/L474)>=10,\"N.M.\",M474/(-L474)))),IF(M474=0,0,IF(OR(L474=0,K474=0),\"N.M.\",IF(ABS(M474/L474)>=10,\"N.M.\",M474/L474))))","v":-0.91456200650168096},null,null,0,5997072.0899999999,{"$f":"+Q474-R474","v":-5997072.0899999999},{"$f":"IF(R474<0,IF(S474=0,0,IF(OR(R474=0,Q474=0),\"N.M.\",IF(ABS(S474/R474)>=10,\"N.M.\",S474/(-R474)))),IF(S474=0,0,IF(OR(R474=0,Q474=0),\"N.M.\",IF(ABS(S474/R474)>=10,\"N.M.\",S474/R474))))","v":"N.M."},null,-1082845.6500000004,18435912.59,{"$f":"+V474-W474","v":-19518758.240000002},{"$f":"IF(W474<0,IF(X474=0,0,IF(OR(W474=0,V474=0),\"N.M.\",IF(ABS(X474/W474)>=10,\"N.M.\",X474/(-W474)))),IF(X474=0,0,IF(OR(W474=0,V474=0),\"N.M.\",IF(ABS(X474/W474)>=10,\"N.M.\",X474/W474))))","v":-1.0587356684793221},null,0,null,1738250,1738250,1738250,1738250,1738250,1738250,2009340.5,2007616.07,1988684.02,2000772,2000772,-4658745.03,null,262522,262522,262522,262522,262522,262517.38,0,0,0,0,0,0]
["%,V408100524","408100524","Real Personal Property Taxes",null,null,1542980.5,0,{"$f":"+F475-G475","v":1542980.5},{"$f":"IF(G475<0,IF(H475=0,0,IF(OR(G475=0,F475=0),\"N.M.\",IF(ABS(H475/G475)>=10,\"N.M.\",H475/(-G475)))),IF(H475=0,0,IF(OR(G475=0,F475=0),\"N.M.\",IF(ABS(H475/G475)>=10,\"N.M.\",H475/G475))))","v":"N.M."},null,13665696.76,0,{"$f":"+K475-L475","v":13665696.76},{"$f":"IF(L475<0,IF(M475=0,0,IF(OR(L475=0,K475=0),\"N.M.\",IF(ABS(M475/L475)>=10,\"N.M.\",M475/(-L475)))),IF(M475=0,0,IF(OR(L475=0,K475=0),\"N.M.\",IF(ABS(M475/L475)>=10,\"N.M.\",M475/L475))))","v":"N.M."},null,null,4611964.71,0,{"$f":"+Q475-R475","v":4611964.71},{"$f":"IF(R475<0,IF(S475=0,0,IF(OR(R475=0,Q475=0),\"N.M.\",IF(ABS(S475/R475)>=10,\"N.M.\",S475/(-R475)))),IF(S475=0,0,IF(OR(R475=0,Q475=0),\"N.M.\",IF(ABS(S475/R475)>=10,\"N.M.\",S475/R475))))","v":"N.M."},null,13665696.76,0,{"$f":"+V475-W475","v":13665696.76},{"$f":"IF(W475<0,IF(X475=0,0,IF(OR(W475=0,V475=0),\"N.M.\",IF(ABS(X475/W475)>=10,\"N.M.\",X475/(-W475)))),IF(X475=0,0,IF(OR(W475=0,V475=0),\"N.M.\",IF(ABS(X475/W475)>=10,\"N.M.\",X475/W475))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1248700,1248700,1248700,1248700,1248700,1248700,1561532.05,1559970.5,1509013.71,1542980.5,0,0]
["%,V408100622","408100622","State Gross Receipts Tax",null,null,0,0,{"$f":"+F476-G476","v":0},{"$f":"IF(G476<0,IF(H476=0,0,IF(OR(G476=0,F476=0),\"N.M.\",IF(ABS(H476/G476)>=10,\"N.M.\",H476/(-G476)))),IF(H476=0,0,IF(OR(G476=0,F476=0),\"N.M.\",IF(ABS(H476/G476)>=10,\"N.M.\",H476/G476))))","v":0},null,0,0,{"$f":"+K476-L476","v":0},{"$f":"IF(L476<0,IF(M476=0,0,IF(OR(L476=0,K476=0),\"N.M.\",IF(ABS(M476/L476)>=10,\"N.M.\",M476/(-L476)))),IF(M476=0,0,IF(OR(L476=0,K476=0),\"N.M.\",IF(ABS(M476/L476)>=10,\"N.M.\",M476/L476))))","v":0},null,null,0,0,{"$f":"+Q476-R476","v":0},{"$f":"IF(R476<0,IF(S476=0,0,IF(OR(R476=0,Q476=0),\"N.M.\",IF(ABS(S476/R476)>=10,\"N.M.\",S476/(-R476)))),IF(S476=0,0,IF(OR(R476=0,Q476=0),\"N.M.\",IF(ABS(S476/R476)>=10,\"N.M.\",S476/R476))))","v":0},null,0,3797.11,{"$f":"+V476-W476","v":-3797.11},{"$f":"IF(W476<0,IF(X476=0,0,IF(OR(W476=0,V476=0),\"N.M.\",IF(ABS(X476/W476)>=10,\"N.M.\",X476/(-W476)))),IF(X476=0,0,IF(OR(W476=0,V476=0),\"N.M.\",IF(ABS(X476/W476)>=10,\"N.M.\",X476/W476))))","v":"N.M."},null,3797.11,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408100623","408100623","State Gross Receipts Tax",null,null,0,0,{"$f":"+F477-G477","v":0},{"$f":"IF(G477<0,IF(H477=0,0,IF(OR(G477=0,F477=0),\"N.M.\",IF(ABS(H477/G477)>=10,\"N.M.\",H477/(-G477)))),IF(H477=0,0,IF(OR(G477=0,F477=0),\"N.M.\",IF(ABS(H477/G477)>=10,\"N.M.\",H477/G477))))","v":0},null,0,0,{"$f":"+K477-L477","v":0},{"$f":"IF(L477<0,IF(M477=0,0,IF(OR(L477=0,K477=0),\"N.M.\",IF(ABS(M477/L477)>=10,\"N.M.\",M477/(-L477)))),IF(M477=0,0,IF(OR(L477=0,K477=0),\"N.M.\",IF(ABS(M477/L477)>=10,\"N.M.\",M477/L477))))","v":0},null,null,0,0,{"$f":"+Q477-R477","v":0},{"$f":"IF(R477<0,IF(S477=0,0,IF(OR(R477=0,Q477=0),\"N.M.\",IF(ABS(S477/R477)>=10,\"N.M.\",S477/(-R477)))),IF(S477=0,0,IF(OR(R477=0,Q477=0),\"N.M.\",IF(ABS(S477/R477)>=10,\"N.M.\",S477/R477))))","v":0},null,0,3420.78,{"$f":"+V477-W477","v":-3420.78},{"$f":"IF(W477<0,IF(X477=0,0,IF(OR(W477=0,V477=0),\"N.M.\",IF(ABS(X477/W477)>=10,\"N.M.\",X477/(-W477)))),IF(X477=0,0,IF(OR(W477=0,V477=0),\"N.M.\",IF(ABS(X477/W477)>=10,\"N.M.\",X477/W477))))","v":"N.M."},null,1710.39,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408100624","408100624","State Gross Receipts Tax",null,null,0,1649.31,{"$f":"+F478-G478","v":-1649.31},{"$f":"IF(G478<0,IF(H478=0,0,IF(OR(G478=0,F478=0),\"N.M.\",IF(ABS(H478/G478)>=10,\"N.M.\",H478/(-G478)))),IF(H478=0,0,IF(OR(G478=0,F478=0),\"N.M.\",IF(ABS(H478/G478)>=10,\"N.M.\",H478/G478))))","v":"N.M."},null,126,16496.099999999999,{"$f":"+K478-L478","v":-16370.099999999999},{"$f":"IF(L478<0,IF(M478=0,0,IF(OR(L478=0,K478=0),\"N.M.\",IF(ABS(M478/L478)>=10,\"N.M.\",M478/(-L478)))),IF(M478=0,0,IF(OR(L478=0,K478=0),\"N.M.\",IF(ABS(M478/L478)>=10,\"N.M.\",M478/L478))))","v":-0.99236183097823116},null,null,0,4950.93,{"$f":"+Q478-R478","v":-4950.93},{"$f":"IF(R478<0,IF(S478=0,0,IF(OR(R478=0,Q478=0),\"N.M.\",IF(ABS(S478/R478)>=10,\"N.M.\",S478/(-R478)))),IF(S478=0,0,IF(OR(R478=0,Q478=0),\"N.M.\",IF(ABS(S478/R478)>=10,\"N.M.\",S478/R478))))","v":"N.M."},null,3440.62,16496.099999999999,{"$f":"+V478-W478","v":-13055.48},{"$f":"IF(W478<0,IF(X478=0,0,IF(OR(W478=0,V478=0),\"N.M.\",IF(ABS(X478/W478)>=10,\"N.M.\",X478/(-W478)))),IF(X478=0,0,IF(OR(W478=0,V478=0),\"N.M.\",IF(ABS(X478/W478)>=10,\"N.M.\",X478/W478))))","v":-0.79142827698668172},null,0,null,1649.31,1649.31,1649.31,1649.31,1649.31,1649.31,1649.31,1652.31,1649.31,1649.31,1665.31,1649.31,null,0,126,0,0,0,0,0,0,0,0,0,0]
["%,V408100625","408100625","State Gross Receipts Tax",null,null,1541.04,0,{"$f":"+F479-G479","v":1541.04},{"$f":"IF(G479<0,IF(H479=0,0,IF(OR(G479=0,F479=0),\"N.M.\",IF(ABS(H479/G479)>=10,\"N.M.\",H479/(-G479)))),IF(H479=0,0,IF(OR(G479=0,F479=0),\"N.M.\",IF(ABS(H479/G479)>=10,\"N.M.\",H479/G479))))","v":"N.M."},null,15413.66,0,{"$f":"+K479-L479","v":15413.66},{"$f":"IF(L479<0,IF(M479=0,0,IF(OR(L479=0,K479=0),\"N.M.\",IF(ABS(M479/L479)>=10,\"N.M.\",M479/(-L479)))),IF(M479=0,0,IF(OR(L479=0,K479=0),\"N.M.\",IF(ABS(M479/L479)>=10,\"N.M.\",M479/L479))))","v":"N.M."},null,null,4625.12,0,{"$f":"+Q479-R479","v":4625.12},{"$f":"IF(R479<0,IF(S479=0,0,IF(OR(R479=0,Q479=0),\"N.M.\",IF(ABS(S479/R479)>=10,\"N.M.\",S479/(-R479)))),IF(S479=0,0,IF(OR(R479=0,Q479=0),\"N.M.\",IF(ABS(S479/R479)>=10,\"N.M.\",S479/R479))))","v":"N.M."},null,15413.66,0,{"$f":"+V479-W479","v":15413.66},{"$f":"IF(W479<0,IF(X479=0,0,IF(OR(W479=0,V479=0),\"N.M.\",IF(ABS(X479/W479)>=10,\"N.M.\",X479/(-W479)))),IF(X479=0,0,IF(OR(W479=0,V479=0),\"N.M.\",IF(ABS(X479/W479)>=10,\"N.M.\",X479/W479))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1541.46,1541.46,1541.46,1541.04,1541.04,1541.04,1541.04,1543.04,1541.04,1541.04,0,0]
["%,V4081007","4081007","State Unemployment Tax",null,null,59.2,237.93,{"$f":"+F480-G480","v":-178.73000000000002},{"$f":"IF(G480<0,IF(H480=0,0,IF(OR(G480=0,F480=0),\"N.M.\",IF(ABS(H480/G480)>=10,\"N.M.\",H480/(-G480)))),IF(H480=0,0,IF(OR(G480=0,F480=0),\"N.M.\",IF(ABS(H480/G480)>=10,\"N.M.\",H480/G480))))","v":-0.75118732400285804},null,22261.06,23282.29,{"$f":"+K480-L480","v":-1021.2299999999996},{"$f":"IF(L480<0,IF(M480=0,0,IF(OR(L480=0,K480=0),\"N.M.\",IF(ABS(M480/L480)>=10,\"N.M.\",M480/(-L480)))),IF(M480=0,0,IF(OR(L480=0,K480=0),\"N.M.\",IF(ABS(M480/L480)>=10,\"N.M.\",M480/L480))))","v":-4.3862953343506997E-2},null,null,661.55000000000007,582.09,{"$f":"+Q480-R480","v":79.460000000000036},{"$f":"IF(R480<0,IF(S480=0,0,IF(OR(R480=0,Q480=0),\"N.M.\",IF(ABS(S480/R480)>=10,\"N.M.\",S480/(-R480)))),IF(S480=0,0,IF(OR(R480=0,Q480=0),\"N.M.\",IF(ABS(S480/R480)>=10,\"N.M.\",S480/R480))))","v":0.13650810012197431},null,25258.84,26033.170000000002,{"$f":"+V480-W480","v":-774.33000000000175},{"$f":"IF(W480<0,IF(X480=0,0,IF(OR(W480=0,V480=0),\"N.M.\",IF(ABS(X480/W480)>=10,\"N.M.\",X480/(-W480)))),IF(X480=0,0,IF(OR(W480=0,V480=0),\"N.M.\",IF(ABS(X480/W480)>=10,\"N.M.\",X480/W480))))","v":-2.9743976626742025E-2},null,2459.0700000000002,null,19626.25,2328.98,-95.48,100.97,56.19,397.51,285.78000000000003,116.65,227.51,237.93,353.09000000000003,2644.69,null,19495.63,680.6,6.6400000000000006,134.09,532.27,472.61,277.67,282.06,320.29000000000002,59.2,-2.74,0]
["%,V408101422","408101422","Federal Excise Taxes",null,null,0,0,{"$f":"+F481-G481","v":0},{"$f":"IF(G481<0,IF(H481=0,0,IF(OR(G481=0,F481=0),\"N.M.\",IF(ABS(H481/G481)>=10,\"N.M.\",H481/(-G481)))),IF(H481=0,0,IF(OR(G481=0,F481=0),\"N.M.\",IF(ABS(H481/G481)>=10,\"N.M.\",H481/G481))))","v":0},null,0,0,{"$f":"+K481-L481","v":0},{"$f":"IF(L481<0,IF(M481=0,0,IF(OR(L481=0,K481=0),\"N.M.\",IF(ABS(M481/L481)>=10,\"N.M.\",M481/(-L481)))),IF(M481=0,0,IF(OR(L481=0,K481=0),\"N.M.\",IF(ABS(M481/L481)>=10,\"N.M.\",M481/L481))))","v":0},null,null,0,0,{"$f":"+Q481-R481","v":0},{"$f":"IF(R481<0,IF(S481=0,0,IF(OR(R481=0,Q481=0),\"N.M.\",IF(ABS(S481/R481)>=10,\"N.M.\",S481/(-R481)))),IF(S481=0,0,IF(OR(R481=0,Q481=0),\"N.M.\",IF(ABS(S481/R481)>=10,\"N.M.\",S481/R481))))","v":0},null,0,-1840.06,{"$f":"+V481-W481","v":1840.06},{"$f":"IF(W481<0,IF(X481=0,0,IF(OR(W481=0,V481=0),\"N.M.\",IF(ABS(X481/W481)>=10,\"N.M.\",X481/(-W481)))),IF(X481=0,0,IF(OR(W481=0,V481=0),\"N.M.\",IF(ABS(X481/W481)>=10,\"N.M.\",X481/W481))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408101423","408101423","Federal Excise Taxes",null,null,0,0,{"$f":"+F482-G482","v":0},{"$f":"IF(G482<0,IF(H482=0,0,IF(OR(G482=0,F482=0),\"N.M.\",IF(ABS(H482/G482)>=10,\"N.M.\",H482/(-G482)))),IF(H482=0,0,IF(OR(G482=0,F482=0),\"N.M.\",IF(ABS(H482/G482)>=10,\"N.M.\",H482/G482))))","v":0},null,0,725.29,{"$f":"+K482-L482","v":-725.29},{"$f":"IF(L482<0,IF(M482=0,0,IF(OR(L482=0,K482=0),\"N.M.\",IF(ABS(M482/L482)>=10,\"N.M.\",M482/(-L482)))),IF(M482=0,0,IF(OR(L482=0,K482=0),\"N.M.\",IF(ABS(M482/L482)>=10,\"N.M.\",M482/L482))))","v":"N.M."},null,null,0,0,{"$f":"+Q482-R482","v":0},{"$f":"IF(R482<0,IF(S482=0,0,IF(OR(R482=0,Q482=0),\"N.M.\",IF(ABS(S482/R482)>=10,\"N.M.\",S482/(-R482)))),IF(S482=0,0,IF(OR(R482=0,Q482=0),\"N.M.\",IF(ABS(S482/R482)>=10,\"N.M.\",S482/R482))))","v":0},null,0,2565.35,{"$f":"+V482-W482","v":-2565.35},{"$f":"IF(W482<0,IF(X482=0,0,IF(OR(W482=0,V482=0),\"N.M.\",IF(ABS(X482/W482)>=10,\"N.M.\",X482/(-W482)))),IF(X482=0,0,IF(OR(W482=0,V482=0),\"N.M.\",IF(ABS(X482/W482)>=10,\"N.M.\",X482/W482))))","v":"N.M."},null,0,null,725.29,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408101424","408101424","Federal Excise Taxes",null,null,0,11804.4,{"$f":"+F483-G483","v":-11804.4},{"$f":"IF(G483<0,IF(H483=0,0,IF(OR(G483=0,F483=0),\"N.M.\",IF(ABS(H483/G483)>=10,\"N.M.\",H483/(-G483)))),IF(H483=0,0,IF(OR(G483=0,F483=0),\"N.M.\",IF(ABS(H483/G483)>=10,\"N.M.\",H483/G483))))","v":"N.M."},null,1073.29,13914.73,{"$f":"+K483-L483","v":-12841.439999999999},{"$f":"IF(L483<0,IF(M483=0,0,IF(OR(L483=0,K483=0),\"N.M.\",IF(ABS(M483/L483)>=10,\"N.M.\",M483/(-L483)))),IF(M483=0,0,IF(OR(L483=0,K483=0),\"N.M.\",IF(ABS(M483/L483)>=10,\"N.M.\",M483/L483))))","v":-0.9228666312605418},null,null,0,11804.4,{"$f":"+Q483-R483","v":-11804.4},{"$f":"IF(R483<0,IF(S483=0,0,IF(OR(R483=0,Q483=0),\"N.M.\",IF(ABS(S483/R483)>=10,\"N.M.\",S483/(-R483)))),IF(S483=0,0,IF(OR(R483=0,Q483=0),\"N.M.\",IF(ABS(S483/R483)>=10,\"N.M.\",S483/R483))))","v":"N.M."},null,1073.29,13914.73,{"$f":"+V483-W483","v":-12841.439999999999},{"$f":"IF(W483<0,IF(X483=0,0,IF(OR(W483=0,V483=0),\"N.M.\",IF(ABS(X483/W483)>=10,\"N.M.\",X483/(-W483)))),IF(X483=0,0,IF(OR(W483=0,V483=0),\"N.M.\",IF(ABS(X483/W483)>=10,\"N.M.\",X483/W483))))","v":-0.9228666312605418},null,0,null,0,0,0,1145.79,0,0,964.54,0,0,11804.4,0,0,null,1073.29,0,0,0,0,0,0,0,0,0,0,0]
["%,V408101425","408101425","Federal Excise Taxes",null,null,8991,0,{"$f":"+F484-G484","v":8991},{"$f":"IF(G484<0,IF(H484=0,0,IF(OR(G484=0,F484=0),\"N.M.\",IF(ABS(H484/G484)>=10,\"N.M.\",H484/(-G484)))),IF(H484=0,0,IF(OR(G484=0,F484=0),\"N.M.\",IF(ABS(H484/G484)>=10,\"N.M.\",H484/G484))))","v":"N.M."},null,9975.26,0,{"$f":"+K484-L484","v":9975.26},{"$f":"IF(L484<0,IF(M484=0,0,IF(OR(L484=0,K484=0),\"N.M.\",IF(ABS(M484/L484)>=10,\"N.M.\",M484/(-L484)))),IF(M484=0,0,IF(OR(L484=0,K484=0),\"N.M.\",IF(ABS(M484/L484)>=10,\"N.M.\",M484/L484))))","v":"N.M."},null,null,8991,0,{"$f":"+Q484-R484","v":8991},{"$f":"IF(R484<0,IF(S484=0,0,IF(OR(R484=0,Q484=0),\"N.M.\",IF(ABS(S484/R484)>=10,\"N.M.\",S484/(-R484)))),IF(S484=0,0,IF(OR(R484=0,Q484=0),\"N.M.\",IF(ABS(S484/R484)>=10,\"N.M.\",S484/R484))))","v":"N.M."},null,9975.26,0,{"$f":"+V484-W484","v":9975.26},{"$f":"IF(W484<0,IF(X484=0,0,IF(OR(W484=0,V484=0),\"N.M.\",IF(ABS(X484/W484)>=10,\"N.M.\",X484/(-W484)))),IF(X484=0,0,IF(OR(W484=0,V484=0),\"N.M.\",IF(ABS(X484/W484)>=10,\"N.M.\",X484/W484))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,871.74,0,0,112.52,0,0,8991,0,0]
["%,V408101923","408101923","State Sales and Use Taxes",null,null,0,0,{"$f":"+F485-G485","v":0},{"$f":"IF(G485<0,IF(H485=0,0,IF(OR(G485=0,F485=0),\"N.M.\",IF(ABS(H485/G485)>=10,\"N.M.\",H485/(-G485)))),IF(H485=0,0,IF(OR(G485=0,F485=0),\"N.M.\",IF(ABS(H485/G485)>=10,\"N.M.\",H485/G485))))","v":0},null,0,1530.23,{"$f":"+K485-L485","v":-1530.23},{"$f":"IF(L485<0,IF(M485=0,0,IF(OR(L485=0,K485=0),\"N.M.\",IF(ABS(M485/L485)>=10,\"N.M.\",M485/(-L485)))),IF(M485=0,0,IF(OR(L485=0,K485=0),\"N.M.\",IF(ABS(M485/L485)>=10,\"N.M.\",M485/L485))))","v":"N.M."},null,null,0,0,{"$f":"+Q485-R485","v":0},{"$f":"IF(R485<0,IF(S485=0,0,IF(OR(R485=0,Q485=0),\"N.M.\",IF(ABS(S485/R485)>=10,\"N.M.\",S485/(-R485)))),IF(S485=0,0,IF(OR(R485=0,Q485=0),\"N.M.\",IF(ABS(S485/R485)>=10,\"N.M.\",S485/R485))))","v":0},null,0,10537.69,{"$f":"+V485-W485","v":-10537.69},{"$f":"IF(W485<0,IF(X485=0,0,IF(OR(W485=0,V485=0),\"N.M.\",IF(ABS(X485/W485)>=10,\"N.M.\",X485/(-W485)))),IF(X485=0,0,IF(OR(W485=0,V485=0),\"N.M.\",IF(ABS(X485/W485)>=10,\"N.M.\",X485/W485))))","v":"N.M."},null,4618.4800000000005,null,1530.23,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408101924","408101924","State Sales and Use Taxes",null,null,0,4393.62,{"$f":"+F486-G486","v":-4393.62},{"$f":"IF(G486<0,IF(H486=0,0,IF(OR(G486=0,F486=0),\"N.M.\",IF(ABS(H486/G486)>=10,\"N.M.\",H486/(-G486)))),IF(H486=0,0,IF(OR(G486=0,F486=0),\"N.M.\",IF(ABS(H486/G486)>=10,\"N.M.\",H486/G486))))","v":"N.M."},null,1794.56,43514.07,{"$f":"+K486-L486","v":-41719.51},{"$f":"IF(L486<0,IF(M486=0,0,IF(OR(L486=0,K486=0),\"N.M.\",IF(ABS(M486/L486)>=10,\"N.M.\",M486/(-L486)))),IF(M486=0,0,IF(OR(L486=0,K486=0),\"N.M.\",IF(ABS(M486/L486)>=10,\"N.M.\",M486/L486))))","v":-0.95875908642882646},null,null,0,12811.49,{"$f":"+Q486-R486","v":-12811.49},{"$f":"IF(R486<0,IF(S486=0,0,IF(OR(R486=0,Q486=0),\"N.M.\",IF(ABS(S486/R486)>=10,\"N.M.\",S486/(-R486)))),IF(S486=0,0,IF(OR(R486=0,Q486=0),\"N.M.\",IF(ABS(S486/R486)>=10,\"N.M.\",S486/R486))))","v":"N.M."},null,10779.05,43514.07,{"$f":"+V486-W486","v":-32735.02},{"$f":"IF(W486<0,IF(X486=0,0,IF(OR(W486=0,V486=0),\"N.M.\",IF(ABS(X486/W486)>=10,\"N.M.\",X486/(-W486)))),IF(X486=0,0,IF(OR(W486=0,V486=0),\"N.M.\",IF(ABS(X486/W486)>=10,\"N.M.\",X486/W486))))","v":-0.75228586983474544},null,0,null,3298.62,4957.38,5064.6900000000005,4739.17,4339.66,4067.2400000000002,4235.82,4253.72,4164.1499999999996,4393.62,4290.5,4693.99,null,4877.4800000000005,-3082.92,0,0,0,0,0,0,0,0,0,0]
["%,V408101925","408101925","State Sales and Use Taxes",null,null,4221.66,0,{"$f":"+F487-G487","v":4221.66},{"$f":"IF(G487<0,IF(H487=0,0,IF(OR(G487=0,F487=0),\"N.M.\",IF(ABS(H487/G487)>=10,\"N.M.\",H487/(-G487)))),IF(H487=0,0,IF(OR(G487=0,F487=0),\"N.M.\",IF(ABS(H487/G487)>=10,\"N.M.\",H487/G487))))","v":"N.M."},null,45062.569000000003,0,{"$f":"+K487-L487","v":45062.569000000003},{"$f":"IF(L487<0,IF(M487=0,0,IF(OR(L487=0,K487=0),\"N.M.\",IF(ABS(M487/L487)>=10,\"N.M.\",M487/(-L487)))),IF(M487=0,0,IF(OR(L487=0,K487=0),\"N.M.\",IF(ABS(M487/L487)>=10,\"N.M.\",M487/L487))))","v":"N.M."},null,null,12879.77,0,{"$f":"+Q487-R487","v":12879.77},{"$f":"IF(R487<0,IF(S487=0,0,IF(OR(R487=0,Q487=0),\"N.M.\",IF(ABS(S487/R487)>=10,\"N.M.\",S487/(-R487)))),IF(S487=0,0,IF(OR(R487=0,Q487=0),\"N.M.\",IF(ABS(S487/R487)>=10,\"N.M.\",S487/R487))))","v":"N.M."},null,45062.569000000003,0,{"$f":"+V487-W487","v":45062.569000000003},{"$f":"IF(W487<0,IF(X487=0,0,IF(OR(W487=0,V487=0),\"N.M.\",IF(ABS(X487/W487)>=10,\"N.M.\",X487/(-W487)))),IF(X487=0,0,IF(OR(W487=0,V487=0),\"N.M.\",IF(ABS(X487/W487)>=10,\"N.M.\",X487/W487))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,8033.3810000000003,5206.0950000000003,5377.1150000000007,5340.8580000000002,4073.58,4151.7700000000004,4255.74,4402.37,4221.66,0,0]
["%,V408102021","408102021","State Business Occup Taxes",null,null,0,0,{"$f":"+F488-G488","v":0},{"$f":"IF(G488<0,IF(H488=0,0,IF(OR(G488=0,F488=0),\"N.M.\",IF(ABS(H488/G488)>=10,\"N.M.\",H488/(-G488)))),IF(H488=0,0,IF(OR(G488=0,F488=0),\"N.M.\",IF(ABS(H488/G488)>=10,\"N.M.\",H488/G488))))","v":0},null,-224843.4,0,{"$f":"+K488-L488","v":-224843.4},{"$f":"IF(L488<0,IF(M488=0,0,IF(OR(L488=0,K488=0),\"N.M.\",IF(ABS(M488/L488)>=10,\"N.M.\",M488/(-L488)))),IF(M488=0,0,IF(OR(L488=0,K488=0),\"N.M.\",IF(ABS(M488/L488)>=10,\"N.M.\",M488/L488))))","v":"N.M."},null,null,0,0,{"$f":"+Q488-R488","v":0},{"$f":"IF(R488<0,IF(S488=0,0,IF(OR(R488=0,Q488=0),\"N.M.\",IF(ABS(S488/R488)>=10,\"N.M.\",S488/(-R488)))),IF(S488=0,0,IF(OR(R488=0,Q488=0),\"N.M.\",IF(ABS(S488/R488)>=10,\"N.M.\",S488/R488))))","v":0},null,-224843.4,63.13,{"$f":"+V488-W488","v":-224906.53},{"$f":"IF(W488<0,IF(X488=0,0,IF(OR(W488=0,V488=0),\"N.M.\",IF(ABS(X488/W488)>=10,\"N.M.\",X488/(-W488)))),IF(X488=0,0,IF(OR(W488=0,V488=0),\"N.M.\",IF(ABS(X488/W488)>=10,\"N.M.\",X488/W488))))","v":"N.M."},null,63.13,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-224843.4,0,0,0,0,0,0,0,0]
["%,V408102022","408102022","State Business Occup Taxes",null,null,0,0,{"$f":"+F489-G489","v":0},{"$f":"IF(G489<0,IF(H489=0,0,IF(OR(G489=0,F489=0),\"N.M.\",IF(ABS(H489/G489)>=10,\"N.M.\",H489/(-G489)))),IF(H489=0,0,IF(OR(G489=0,F489=0),\"N.M.\",IF(ABS(H489/G489)>=10,\"N.M.\",H489/G489))))","v":0},null,-449686.8,-28788.82,{"$f":"+K489-L489","v":-420897.98},{"$f":"IF(L489<0,IF(M489=0,0,IF(OR(L489=0,K489=0),\"N.M.\",IF(ABS(M489/L489)>=10,\"N.M.\",M489/(-L489)))),IF(M489=0,0,IF(OR(L489=0,K489=0),\"N.M.\",IF(ABS(M489/L489)>=10,\"N.M.\",M489/L489))))","v":"N.M."},null,null,0,0,{"$f":"+Q489-R489","v":0},{"$f":"IF(R489<0,IF(S489=0,0,IF(OR(R489=0,Q489=0),\"N.M.\",IF(ABS(S489/R489)>=10,\"N.M.\",S489/(-R489)))),IF(S489=0,0,IF(OR(R489=0,Q489=0),\"N.M.\",IF(ABS(S489/R489)>=10,\"N.M.\",S489/R489))))","v":0},null,-449686.8,-28788.82,{"$f":"+V489-W489","v":-420897.98},{"$f":"IF(W489<0,IF(X489=0,0,IF(OR(W489=0,V489=0),\"N.M.\",IF(ABS(X489/W489)>=10,\"N.M.\",X489/(-W489)))),IF(X489=0,0,IF(OR(W489=0,V489=0),\"N.M.\",IF(ABS(X489/W489)>=10,\"N.M.\",X489/W489))))","v":"N.M."},null,0,null,-28788.82,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,-449686.8,0,0,0,0,0,0,0,0]
["%,V408102023","408102023","State Business Occup Taxes",null,null,0,0,{"$f":"+F490-G490","v":0},{"$f":"IF(G490<0,IF(H490=0,0,IF(OR(G490=0,F490=0),\"N.M.\",IF(ABS(H490/G490)>=10,\"N.M.\",H490/(-G490)))),IF(H490=0,0,IF(OR(G490=0,F490=0),\"N.M.\",IF(ABS(H490/G490)>=10,\"N.M.\",H490/G490))))","v":0},null,-534124.77,8974,{"$f":"+K490-L490","v":-543098.77},{"$f":"IF(L490<0,IF(M490=0,0,IF(OR(L490=0,K490=0),\"N.M.\",IF(ABS(M490/L490)>=10,\"N.M.\",M490/(-L490)))),IF(M490=0,0,IF(OR(L490=0,K490=0),\"N.M.\",IF(ABS(M490/L490)>=10,\"N.M.\",M490/L490))))","v":"N.M."},null,null,0,0,{"$f":"+Q490-R490","v":0},{"$f":"IF(R490<0,IF(S490=0,0,IF(OR(R490=0,Q490=0),\"N.M.\",IF(ABS(S490/R490)>=10,\"N.M.\",S490/(-R490)))),IF(S490=0,0,IF(OR(R490=0,Q490=0),\"N.M.\",IF(ABS(S490/R490)>=10,\"N.M.\",S490/R490))))","v":0},null,-534124.77,1081027.2,{"$f":"+V490-W490","v":-1615151.97},{"$f":"IF(W490<0,IF(X490=0,0,IF(OR(W490=0,V490=0),\"N.M.\",IF(ABS(X490/W490)>=10,\"N.M.\",X490/(-W490)))),IF(X490=0,0,IF(OR(W490=0,V490=0),\"N.M.\",IF(ABS(X490/W490)>=10,\"N.M.\",X490/W490))))","v":-1.4940900376974788},null,535645.67000000004,null,8974,0,0,0,0,0,0,0,0,0,0,0,null,-84374.84,0,0,-449749.93,0,0,0,0,0,0,0,0]
["%,V408102024","408102024","State Business Occup Taxes",null,null,0,614156.43000000005,{"$f":"+F491-G491","v":-614156.43000000005},{"$f":"IF(G491<0,IF(H491=0,0,IF(OR(G491=0,F491=0),\"N.M.\",IF(ABS(H491/G491)>=10,\"N.M.\",H491/(-G491)))),IF(H491=0,0,IF(OR(G491=0,F491=0),\"N.M.\",IF(ABS(H491/G491)>=10,\"N.M.\",H491/G491))))","v":"N.M."},null,-550824.80000000005,6141564.2999999998,{"$f":"+K491-L491","v":-6692389.0999999996},{"$f":"IF(L491<0,IF(M491=0,0,IF(OR(L491=0,K491=0),\"N.M.\",IF(ABS(M491/L491)>=10,\"N.M.\",M491/(-L491)))),IF(M491=0,0,IF(OR(L491=0,K491=0),\"N.M.\",IF(ABS(M491/L491)>=10,\"N.M.\",M491/L491))))","v":-1.0896880294813489},null,null,0,1842469.29,{"$f":"+Q491-R491","v":-1842469.29},{"$f":"IF(R491<0,IF(S491=0,0,IF(OR(R491=0,Q491=0),\"N.M.\",IF(ABS(S491/R491)>=10,\"N.M.\",S491/(-R491)))),IF(S491=0,0,IF(OR(R491=0,Q491=0),\"N.M.\",IF(ABS(S491/R491)>=10,\"N.M.\",S491/R491))))","v":"N.M."},null,677468.39999999991,6141564.2999999998,{"$f":"+V491-W491","v":-5464095.9000000004},{"$f":"IF(W491<0,IF(X491=0,0,IF(OR(W491=0,V491=0),\"N.M.\",IF(ABS(X491/W491)>=10,\"N.M.\",X491/(-W491)))),IF(X491=0,0,IF(OR(W491=0,V491=0),\"N.M.\",IF(ABS(X491/W491)>=10,\"N.M.\",X491/W491))))","v":-0.88969123062018585},null,0,null,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614156.43000000005,614136.77,null,-550824.80000000005,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102025","408102025","State Business Occup Taxes",null,null,587156.43000000005,0,{"$f":"+F492-G492","v":587156.43000000005},{"$f":"IF(G492<0,IF(H492=0,0,IF(OR(G492=0,F492=0),\"N.M.\",IF(ABS(H492/G492)>=10,\"N.M.\",H492/(-G492)))),IF(H492=0,0,IF(OR(G492=0,F492=0),\"N.M.\",IF(ABS(H492/G492)>=10,\"N.M.\",H492/G492))))","v":"N.M."},null,5871564.2999999998,0,{"$f":"+K492-L492","v":5871564.2999999998},{"$f":"IF(L492<0,IF(M492=0,0,IF(OR(L492=0,K492=0),\"N.M.\",IF(ABS(M492/L492)>=10,\"N.M.\",M492/(-L492)))),IF(M492=0,0,IF(OR(L492=0,K492=0),\"N.M.\",IF(ABS(M492/L492)>=10,\"N.M.\",M492/L492))))","v":"N.M."},null,null,1761469.29,0,{"$f":"+Q492-R492","v":1761469.29},{"$f":"IF(R492<0,IF(S492=0,0,IF(OR(R492=0,Q492=0),\"N.M.\",IF(ABS(S492/R492)>=10,\"N.M.\",S492/(-R492)))),IF(S492=0,0,IF(OR(R492=0,Q492=0),\"N.M.\",IF(ABS(S492/R492)>=10,\"N.M.\",S492/R492))))","v":"N.M."},null,5871564.2999999998,0,{"$f":"+V492-W492","v":5871564.2999999998},{"$f":"IF(W492<0,IF(X492=0,0,IF(OR(W492=0,V492=0),\"N.M.\",IF(ABS(X492/W492)>=10,\"N.M.\",X492/(-W492)))),IF(X492=0,0,IF(OR(W492=0,V492=0),\"N.M.\",IF(ABS(X492/W492)>=10,\"N.M.\",X492/W492))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,587156.43000000005,0,0]
["%,V408102922","408102922","Real-Pers Prop Tax-Cap Leases",null,null,0,0,{"$f":"+F493-G493","v":0},{"$f":"IF(G493<0,IF(H493=0,0,IF(OR(G493=0,F493=0),\"N.M.\",IF(ABS(H493/G493)>=10,\"N.M.\",H493/(-G493)))),IF(H493=0,0,IF(OR(G493=0,F493=0),\"N.M.\",IF(ABS(H493/G493)>=10,\"N.M.\",H493/G493))))","v":0},null,0,-372463.10000000003,{"$f":"+K493-L493","v":372463.10000000003},{"$f":"IF(L493<0,IF(M493=0,0,IF(OR(L493=0,K493=0),\"N.M.\",IF(ABS(M493/L493)>=10,\"N.M.\",M493/(-L493)))),IF(M493=0,0,IF(OR(L493=0,K493=0),\"N.M.\",IF(ABS(M493/L493)>=10,\"N.M.\",M493/L493))))","v":"N.M."},null,null,0,-372463.10000000003,{"$f":"+Q493-R493","v":372463.10000000003},{"$f":"IF(R493<0,IF(S493=0,0,IF(OR(R493=0,Q493=0),\"N.M.\",IF(ABS(S493/R493)>=10,\"N.M.\",S493/(-R493)))),IF(S493=0,0,IF(OR(R493=0,Q493=0),\"N.M.\",IF(ABS(S493/R493)>=10,\"N.M.\",S493/R493))))","v":"N.M."},null,0,-372463.10000000003,{"$f":"+V493-W493","v":372463.10000000003},{"$f":"IF(W493<0,IF(X493=0,0,IF(OR(W493=0,V493=0),\"N.M.\",IF(ABS(X493/W493)>=10,\"N.M.\",X493/(-W493)))),IF(X493=0,0,IF(OR(W493=0,V493=0),\"N.M.\",IF(ABS(X493/W493)>=10,\"N.M.\",X493/W493))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,-372463.10000000003,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102923","408102923","Real-Pers Prop Tax-Cap Leases",null,null,0,0,{"$f":"+F494-G494","v":0},{"$f":"IF(G494<0,IF(H494=0,0,IF(OR(G494=0,F494=0),\"N.M.\",IF(ABS(H494/G494)>=10,\"N.M.\",H494/(-G494)))),IF(H494=0,0,IF(OR(G494=0,F494=0),\"N.M.\",IF(ABS(H494/G494)>=10,\"N.M.\",H494/G494))))","v":0},null,0,-832.23,{"$f":"+K494-L494","v":832.23},{"$f":"IF(L494<0,IF(M494=0,0,IF(OR(L494=0,K494=0),\"N.M.\",IF(ABS(M494/L494)>=10,\"N.M.\",M494/(-L494)))),IF(M494=0,0,IF(OR(L494=0,K494=0),\"N.M.\",IF(ABS(M494/L494)>=10,\"N.M.\",M494/L494))))","v":"N.M."},null,null,0,-832.23,{"$f":"+Q494-R494","v":832.23},{"$f":"IF(R494<0,IF(S494=0,0,IF(OR(R494=0,Q494=0),\"N.M.\",IF(ABS(S494/R494)>=10,\"N.M.\",S494/(-R494)))),IF(S494=0,0,IF(OR(R494=0,Q494=0),\"N.M.\",IF(ABS(S494/R494)>=10,\"N.M.\",S494/R494))))","v":"N.M."},null,0,93797.77,{"$f":"+V494-W494","v":-93797.77},{"$f":"IF(W494<0,IF(X494=0,0,IF(OR(W494=0,V494=0),\"N.M.\",IF(ABS(X494/W494)>=10,\"N.M.\",X494/(-W494)))),IF(X494=0,0,IF(OR(W494=0,V494=0),\"N.M.\",IF(ABS(X494/W494)>=10,\"N.M.\",X494/W494))))","v":"N.M."},null,47313,null,0,0,0,0,0,0,0,0,-832.23,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408102924","408102924","Real-Pers Prop Tax-Cap Leases",null,null,0,51101,{"$f":"+F495-G495","v":-51101},{"$f":"IF(G495<0,IF(H495=0,0,IF(OR(G495=0,F495=0),\"N.M.\",IF(ABS(H495/G495)>=10,\"N.M.\",H495/(-G495)))),IF(H495=0,0,IF(OR(G495=0,F495=0),\"N.M.\",IF(ABS(H495/G495)>=10,\"N.M.\",H495/G495))))","v":"N.M."},null,-1122.3399999999999,514329,{"$f":"+K495-L495","v":-515451.34},{"$f":"IF(L495<0,IF(M495=0,0,IF(OR(L495=0,K495=0),\"N.M.\",IF(ABS(M495/L495)>=10,\"N.M.\",M495/(-L495)))),IF(M495=0,0,IF(OR(L495=0,K495=0),\"N.M.\",IF(ABS(M495/L495)>=10,\"N.M.\",M495/L495))))","v":-1.0021821441139815},null,null,-1122.3399999999999,153303,{"$f":"+Q495-R495","v":-154425.34},{"$f":"IF(R495<0,IF(S495=0,0,IF(OR(R495=0,Q495=0),\"N.M.\",IF(ABS(S495/R495)>=10,\"N.M.\",S495/(-R495)))),IF(S495=0,0,IF(OR(R495=0,Q495=0),\"N.M.\",IF(ABS(S495/R495)>=10,\"N.M.\",S495/R495))))","v":-1.0073210569917093},null,-78614.34,514329,{"$f":"+V495-W495","v":-592943.34},{"$f":"IF(W495<0,IF(X495=0,0,IF(OR(W495=0,V495=0),\"N.M.\",IF(ABS(X495/W495)>=10,\"N.M.\",X495/(-W495)))),IF(X495=0,0,IF(OR(W495=0,V495=0),\"N.M.\",IF(ABS(X495/W495)>=10,\"N.M.\",X495/W495))))","v":-1.1528483519303792},null,0,null,51101,51101,51101,51101,51101,51101,54420,51101,51101,51101,51101,-128593,null,0,0,0,0,0,0,0,0,-1122.3399999999999,0,0,0]
["%,V408102925","408102925","Real-Pers Prop Tax-Cap Leases",null,null,55192,0,{"$f":"+F496-G496","v":55192},{"$f":"IF(G496<0,IF(H496=0,0,IF(OR(G496=0,F496=0),\"N.M.\",IF(ABS(H496/G496)>=10,\"N.M.\",H496/(-G496)))),IF(H496=0,0,IF(OR(G496=0,F496=0),\"N.M.\",IF(ABS(H496/G496)>=10,\"N.M.\",H496/G496))))","v":"N.M."},null,554772,0,{"$f":"+K496-L496","v":554772},{"$f":"IF(L496<0,IF(M496=0,0,IF(OR(L496=0,K496=0),\"N.M.\",IF(ABS(M496/L496)>=10,\"N.M.\",M496/(-L496)))),IF(M496=0,0,IF(OR(L496=0,K496=0),\"N.M.\",IF(ABS(M496/L496)>=10,\"N.M.\",M496/L496))))","v":"N.M."},null,null,165576,0,{"$f":"+Q496-R496","v":165576},{"$f":"IF(R496<0,IF(S496=0,0,IF(OR(R496=0,Q496=0),\"N.M.\",IF(ABS(S496/R496)>=10,\"N.M.\",S496/(-R496)))),IF(S496=0,0,IF(OR(R496=0,Q496=0),\"N.M.\",IF(ABS(S496/R496)>=10,\"N.M.\",S496/R496))))","v":"N.M."},null,554772,0,{"$f":"+V496-W496","v":554772},{"$f":"IF(W496<0,IF(X496=0,0,IF(OR(W496=0,V496=0),\"N.M.\",IF(ABS(X496/W496)>=10,\"N.M.\",X496/(-W496)))),IF(X496=0,0,IF(OR(W496=0,V496=0),\"N.M.\",IF(ABS(X496/W496)>=10,\"N.M.\",X496/W496))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,55192,55192,55192,55192,55192,55192,58044,55192,55192,55192,0,0]
["%,V4081033","4081033","Fringe Benefit Loading - FICA",null,null,-229269.39,-145552.5,{"$f":"+F497-G497","v":-83716.890000000014},{"$f":"IF(G497<0,IF(H497=0,0,IF(OR(G497=0,F497=0),\"N.M.\",IF(ABS(H497/G497)>=10,\"N.M.\",H497/(-G497)))),IF(H497=0,0,IF(OR(G497=0,F497=0),\"N.M.\",IF(ABS(H497/G497)>=10,\"N.M.\",H497/G497))))","v":-0.5751662802081724},null,-1392311.47,-1242770.77,{"$f":"+K497-L497","v":-149540.69999999995},{"$f":"IF(L497<0,IF(M497=0,0,IF(OR(L497=0,K497=0),\"N.M.\",IF(ABS(M497/L497)>=10,\"N.M.\",M497/(-L497)))),IF(M497=0,0,IF(OR(L497=0,K497=0),\"N.M.\",IF(ABS(M497/L497)>=10,\"N.M.\",M497/L497))))","v":-0.12032846572340927},null,null,-496040.67,-398493.9,{"$f":"+Q497-R497","v":-97546.76999999996},{"$f":"IF(R497<0,IF(S497=0,0,IF(OR(R497=0,Q497=0),\"N.M.\",IF(ABS(S497/R497)>=10,\"N.M.\",S497/(-R497)))),IF(S497=0,0,IF(OR(R497=0,Q497=0),\"N.M.\",IF(ABS(S497/R497)>=10,\"N.M.\",S497/R497))))","v":-0.2447886153338858},null,-1683001.76,-1514902.9100000001,{"$f":"+V497-W497","v":-168098.84999999986},{"$f":"IF(W497<0,IF(X497=0,0,IF(OR(W497=0,V497=0),\"N.M.\",IF(ABS(X497/W497)>=10,\"N.M.\",X497/(-W497)))),IF(X497=0,0,IF(OR(W497=0,V497=0),\"N.M.\",IF(ABS(X497/W497)>=10,\"N.M.\",X497/W497))))","v":-0.11096344781593946},null,-167337.46,null,-89944.95,-125133.44,-118713.86,-117016.49,-197731.7,-89252.76,-106483.67,-116104.41,-136836.99,-145552.5,-185171.02,-105519.27,null,-93326.720000000001,-127304.19,-115198.32,-113808.87,-185922.37,-118209.99,-142500.34,-130984.25,-135787.03,-229269.39,0,0]
["%,V4081034","4081034","Fringe Benefit Loading - FUT",null,null,-1233.4000000000001,-546.72,{"$f":"+F498-G498","v":-686.68000000000006},{"$f":"IF(G498<0,IF(H498=0,0,IF(OR(G498=0,F498=0),\"N.M.\",IF(ABS(H498/G498)>=10,\"N.M.\",H498/(-G498)))),IF(H498=0,0,IF(OR(G498=0,F498=0),\"N.M.\",IF(ABS(H498/G498)>=10,\"N.M.\",H498/G498))))","v":-1.2559994146912496},null,-7278.56,-5876.76,{"$f":"+K498-L498","v":-1401.8000000000002},{"$f":"IF(L498<0,IF(M498=0,0,IF(OR(L498=0,K498=0),\"N.M.\",IF(ABS(M498/L498)>=10,\"N.M.\",M498/(-L498)))),IF(M498=0,0,IF(OR(L498=0,K498=0),\"N.M.\",IF(ABS(M498/L498)>=10,\"N.M.\",M498/L498))))","v":-0.23853279698337182},null,null,-2726.68,-1689.2,{"$f":"+Q498-R498","v":-1037.4799999999998},{"$f":"IF(R498<0,IF(S498=0,0,IF(OR(R498=0,Q498=0),\"N.M.\",IF(ABS(S498/R498)>=10,\"N.M.\",S498/(-R498)))),IF(S498=0,0,IF(OR(R498=0,Q498=0),\"N.M.\",IF(ABS(S498/R498)>=10,\"N.M.\",S498/R498))))","v":-0.61418422922093285},null,-8802.94,-7585.13,{"$f":"+V498-W498","v":-1217.8100000000004},{"$f":"IF(W498<0,IF(X498=0,0,IF(OR(W498=0,V498=0),\"N.M.\",IF(ABS(X498/W498)>=10,\"N.M.\",X498/(-W498)))),IF(X498=0,0,IF(OR(W498=0,V498=0),\"N.M.\",IF(ABS(X498/W498)>=10,\"N.M.\",X498/W498))))","v":-0.16055229112750874},null,-967.46,null,-463.67,-572.80000000000007,-525.34,-571.54,-980.38,-534.39,-539.44000000000005,-571.63,-570.85,-546.72,-932.2,-592.18000000000006,null,-417.78000000000003,-712.78,-525.91,-600.22,-953.07,-704.34,-637.78,-721.09,-772.19,-1233.4000000000001,0,0]
["%,V4081035","4081035","Fringe Benefit Loading - SUT",null,null,-1252.6600000000001,-612.63,{"$f":"+F499-G499","v":-640.03000000000009},{"$f":"IF(G499<0,IF(H499=0,0,IF(OR(G499=0,F499=0),\"N.M.\",IF(ABS(H499/G499)>=10,\"N.M.\",H499/(-G499)))),IF(H499=0,0,IF(OR(G499=0,F499=0),\"N.M.\",IF(ABS(H499/G499)>=10,\"N.M.\",H499/G499))))","v":-1.0447252011817902},null,-8267.880000000001,-6411.68,{"$f":"+K499-L499","v":-1856.2000000000007},{"$f":"IF(L499<0,IF(M499=0,0,IF(OR(L499=0,K499=0),\"N.M.\",IF(ABS(M499/L499)>=10,\"N.M.\",M499/(-L499)))),IF(M499=0,0,IF(OR(L499=0,K499=0),\"N.M.\",IF(ABS(M499/L499)>=10,\"N.M.\",M499/L499))))","v":-0.28950290719437038},null,null,-2986.77,-1831.38,{"$f":"+Q499-R499","v":-1155.3899999999999},{"$f":"IF(R499<0,IF(S499=0,0,IF(OR(R499=0,Q499=0),\"N.M.\",IF(ABS(S499/R499)>=10,\"N.M.\",S499/(-R499)))),IF(S499=0,0,IF(OR(R499=0,Q499=0),\"N.M.\",IF(ABS(S499/R499)>=10,\"N.M.\",S499/R499))))","v":-0.63088490646397788},null,-9900.6700000000019,-8724.94,{"$f":"+V499-W499","v":-1175.7300000000014},{"$f":"IF(W499<0,IF(X499=0,0,IF(OR(W499=0,V499=0),\"N.M.\",IF(ABS(X499/W499)>=10,\"N.M.\",X499/(-W499)))),IF(X499=0,0,IF(OR(W499=0,V499=0),\"N.M.\",IF(ABS(X499/W499)>=10,\"N.M.\",X499/W499))))","v":-0.13475508141030212},null,-1311.18,null,-517.64,-641.84,-592.74,-620.35,-1071.97,-565.35,-570.41,-611.53,-607.22,-612.63,-992.16,-640.63,null,-468.1,-719.06000000000006,-575.21,-732.81000000000006,-1204.94,-832.91,-748.08,-841.33,-892.78,-1252.6600000000001,0,0]
["%,V408103623","408103623","Real Prop Tax-Cap Leases",null,null,0,0,{"$f":"+F500-G500","v":0},{"$f":"IF(G500<0,IF(H500=0,0,IF(OR(G500=0,F500=0),\"N.M.\",IF(ABS(H500/G500)>=10,\"N.M.\",H500/(-G500)))),IF(H500=0,0,IF(OR(G500=0,F500=0),\"N.M.\",IF(ABS(H500/G500)>=10,\"N.M.\",H500/G500))))","v":0},null,0,7431.1900000000005,{"$f":"+K500-L500","v":-7431.1900000000005},{"$f":"IF(L500<0,IF(M500=0,0,IF(OR(L500=0,K500=0),\"N.M.\",IF(ABS(M500/L500)>=10,\"N.M.\",M500/(-L500)))),IF(M500=0,0,IF(OR(L500=0,K500=0),\"N.M.\",IF(ABS(M500/L500)>=10,\"N.M.\",M500/L500))))","v":"N.M."},null,null,0,7431.1900000000005,{"$f":"+Q500-R500","v":-7431.1900000000005},{"$f":"IF(R500<0,IF(S500=0,0,IF(OR(R500=0,Q500=0),\"N.M.\",IF(ABS(S500/R500)>=10,\"N.M.\",S500/(-R500)))),IF(S500=0,0,IF(OR(R500=0,Q500=0),\"N.M.\",IF(ABS(S500/R500)>=10,\"N.M.\",S500/R500))))","v":"N.M."},null,0,9701.19,{"$f":"+V500-W500","v":-9701.19},{"$f":"IF(W500<0,IF(X500=0,0,IF(OR(W500=0,V500=0),\"N.M.\",IF(ABS(X500/W500)>=10,\"N.M.\",X500/(-W500)))),IF(X500=0,0,IF(OR(W500=0,V500=0),\"N.M.\",IF(ABS(X500/W500)>=10,\"N.M.\",X500/W500))))","v":"N.M."},null,1136,null,0,0,0,0,0,0,0,7431.1900000000005,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408103624","408103624","Real Prop Tax-Cap Leases",null,null,0,1134,{"$f":"+F501-G501","v":-1134},{"$f":"IF(G501<0,IF(H501=0,0,IF(OR(G501=0,F501=0),\"N.M.\",IF(ABS(H501/G501)>=10,\"N.M.\",H501/(-G501)))),IF(H501=0,0,IF(OR(G501=0,F501=0),\"N.M.\",IF(ABS(H501/G501)>=10,\"N.M.\",H501/G501))))","v":"N.M."},null,0,11340,{"$f":"+K501-L501","v":-11340},{"$f":"IF(L501<0,IF(M501=0,0,IF(OR(L501=0,K501=0),\"N.M.\",IF(ABS(M501/L501)>=10,\"N.M.\",M501/(-L501)))),IF(M501=0,0,IF(OR(L501=0,K501=0),\"N.M.\",IF(ABS(M501/L501)>=10,\"N.M.\",M501/L501))))","v":"N.M."},null,null,0,3402,{"$f":"+Q501-R501","v":-3402},{"$f":"IF(R501<0,IF(S501=0,0,IF(OR(R501=0,Q501=0),\"N.M.\",IF(ABS(S501/R501)>=10,\"N.M.\",S501/(-R501)))),IF(S501=0,0,IF(OR(R501=0,Q501=0),\"N.M.\",IF(ABS(S501/R501)>=10,\"N.M.\",S501/R501))))","v":"N.M."},null,2719.44,11340,{"$f":"+V501-W501","v":-8620.56},{"$f":"IF(W501<0,IF(X501=0,0,IF(OR(W501=0,V501=0),\"N.M.\",IF(ABS(X501/W501)>=10,\"N.M.\",X501/(-W501)))),IF(X501=0,0,IF(OR(W501=0,V501=0),\"N.M.\",IF(ABS(X501/W501)>=10,\"N.M.\",X501/W501))))","v":-0.76019047619047619},null,0,null,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1134,1585.44,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408103625","408103625","Real Prop Tax-Cap Leases",null,null,1250,0,{"$f":"+F502-G502","v":1250},{"$f":"IF(G502<0,IF(H502=0,0,IF(OR(G502=0,F502=0),\"N.M.\",IF(ABS(H502/G502)>=10,\"N.M.\",H502/(-G502)))),IF(H502=0,0,IF(OR(G502=0,F502=0),\"N.M.\",IF(ABS(H502/G502)>=10,\"N.M.\",H502/G502))))","v":"N.M."},null,12500,0,{"$f":"+K502-L502","v":12500},{"$f":"IF(L502<0,IF(M502=0,0,IF(OR(L502=0,K502=0),\"N.M.\",IF(ABS(M502/L502)>=10,\"N.M.\",M502/(-L502)))),IF(M502=0,0,IF(OR(L502=0,K502=0),\"N.M.\",IF(ABS(M502/L502)>=10,\"N.M.\",M502/L502))))","v":"N.M."},null,null,3750,0,{"$f":"+Q502-R502","v":3750},{"$f":"IF(R502<0,IF(S502=0,0,IF(OR(R502=0,Q502=0),\"N.M.\",IF(ABS(S502/R502)>=10,\"N.M.\",S502/(-R502)))),IF(S502=0,0,IF(OR(R502=0,Q502=0),\"N.M.\",IF(ABS(S502/R502)>=10,\"N.M.\",S502/R502))))","v":"N.M."},null,12500,0,{"$f":"+V502-W502","v":12500},{"$f":"IF(W502<0,IF(X502=0,0,IF(OR(W502=0,V502=0),\"N.M.\",IF(ABS(X502/W502)>=10,\"N.M.\",X502/(-W502)))),IF(X502=0,0,IF(OR(W502=0,V502=0),\"N.M.\",IF(ABS(X502/W502)>=10,\"N.M.\",X502/W502))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,1250,1250,1250,1250,1250,1250,1250,1250,1250,1250,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N408","Line 14","Taxes Other Than Income Taxes (408.1)",null,null,2323505.67,2893099.1100000003,{"$f":"+F503-G503","v":-569593.44000000041},{"$f":"IF(G503<0,IF(H503=0,0,IF(OR(G503=0,F503=0),\"N.M.\",IF(ABS(H503/G503)>=10,\"N.M.\",H503/(-G503)))),IF(H503=0,0,IF(OR(G503=0,F503=0),\"N.M.\",IF(ABS(H503/G503)>=10,\"N.M.\",H503/G503))))","v":-0.19688003014870803},null,21736260.059,28988800.099999998,{"$f":"+K503-L503","v":-7252540.0409999974},{"$f":"IF(L503<0,IF(M503=0,0,IF(OR(L503=0,K503=0),\"N.M.\",IF(ABS(M503/L503)>=10,\"N.M.\",M503/(-L503)))),IF(M503=0,0,IF(OR(L503=0,K503=0),\"N.M.\",IF(ABS(M503/L503)>=10,\"N.M.\",M503/L503))))","v":-0.25018420962515098},null,null,6995923.0600000005,8082649.3039999986,{"$f":"+Q503-R503","v":-1086726.2439999981},{"$f":"IF(R503<0,IF(S503=0,0,IF(OR(R503=0,Q503=0),\"N.M.\",IF(ABS(S503/R503)>=10,\"N.M.\",S503/(-R503)))),IF(S503=0,0,IF(OR(R503=0,Q503=0),\"N.M.\",IF(ABS(S503/R503)>=10,\"N.M.\",S503/R503))))","v":-0.13445173768236998},null,19111164.589000002,33864739.949999996,{"$f":"+V503-W503","v":-14753575.360999994},{"$f":"IF(W503<0,IF(X503=0,0,IF(OR(W503=0,V503=0),\"N.M.\",IF(ABS(X503/W503)>=10,\"N.M.\",X503/(-W503)))),IF(X503=0,0,IF(OR(W503=0,V503=0),\"N.M.\",IF(ABS(X503/W503)>=10,\"N.M.\",X503/W503))))","v":-0.43566185308917443},null,2436292.94,null,2864364.0000000005,2793554.1900000004,3623134.1100000003,2863491.74,2787034.33,3024567.3360000001,2950005.09,2384775.7400000002,2804774.4539999999,2893099.1100000003,2707011.3,-5332106.7699999996,null,1782567.5199999996,2296715.8810000005,2359261.335,1222054.175,2342884.7180000003,2326468.36,2410385.0100000002,2356216.25,2316201.1400000011,2323505.67,-47626.95,0]
[]
["%,V4091001","4091001","Income Taxes, UOI - Federal",null,null,-3897061.0700000003,-1874959.52,{"$f":"+F505-G505","v":-2022101.5500000003},{"$f":"IF(G505<0,IF(H505=0,0,IF(OR(G505=0,F505=0),\"N.M.\",IF(ABS(H505/G505)>=10,\"N.M.\",H505/(-G505)))),IF(H505=0,0,IF(OR(G505=0,F505=0),\"N.M.\",IF(ABS(H505/G505)>=10,\"N.M.\",H505/G505))))","v":-1.0784774436090228},null,-1625682.38,222421.48,{"$f":"+K505-L505","v":-1848103.8599999999},{"$f":"IF(L505<0,IF(M505=0,0,IF(OR(L505=0,K505=0),\"N.M.\",IF(ABS(M505/L505)>=10,\"N.M.\",M505/(-L505)))),IF(M505=0,0,IF(OR(L505=0,K505=0),\"N.M.\",IF(ABS(M505/L505)>=10,\"N.M.\",M505/L505))))","v":-8.3090170068106719},null,null,-4003340.78,-8584435.5199999996,{"$f":"+Q505-R505","v":4581094.74},{"$f":"IF(R505<0,IF(S505=0,0,IF(OR(R505=0,Q505=0),\"N.M.\",IF(ABS(S505/R505)>=10,\"N.M.\",S505/(-R505)))),IF(S505=0,0,IF(OR(R505=0,Q505=0),\"N.M.\",IF(ABS(S505/R505)>=10,\"N.M.\",S505/R505))))","v":0.53365124932524399},null,280439.70000000019,253068.54,{"$f":"+V505-W505","v":27371.160000000178},{"$f":"IF(W505<0,IF(X505=0,0,IF(OR(W505=0,V505=0),\"N.M.\",IF(ABS(X505/W505)>=10,\"N.M.\",X505/(-W505)))),IF(X505=0,0,IF(OR(W505=0,V505=0),\"N.M.\",IF(ABS(X505/W505)>=10,\"N.M.\",X505/W505))))","v":0.10815710241976413},null,-151444.39000000001,null,1565874.63,1581752.8599999999,1589319.0899999999,1583774.4500000002,1652357.2000000002,-2082566.5,2916345.27,-892768.11,-5816707.8899999997,-1874959.52,-4263147.21,6169269.29,null,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,-393885.4,-3897061.0700000003,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAXES_FEDERAL",null,"Income Taxes Federal",null,null,-3897061.0700000003,-1874959.52,{"$f":"+F506-G506","v":-2022101.5500000003},{"$f":"IF(G506<0,IF(H506=0,0,IF(OR(G506=0,F506=0),\"N.M.\",IF(ABS(H506/G506)>=10,\"N.M.\",H506/(-G506)))),IF(H506=0,0,IF(OR(G506=0,F506=0),\"N.M.\",IF(ABS(H506/G506)>=10,\"N.M.\",H506/G506))))","v":-1.0784774436090228},null,-1625682.38,222421.48,{"$f":"+K506-L506","v":-1848103.8599999999},{"$f":"IF(L506<0,IF(M506=0,0,IF(OR(L506=0,K506=0),\"N.M.\",IF(ABS(M506/L506)>=10,\"N.M.\",M506/(-L506)))),IF(M506=0,0,IF(OR(L506=0,K506=0),\"N.M.\",IF(ABS(M506/L506)>=10,\"N.M.\",M506/L506))))","v":-8.3090170068106719},null,null,-4003340.78,-8584435.5199999996,{"$f":"+Q506-R506","v":4581094.74},{"$f":"IF(R506<0,IF(S506=0,0,IF(OR(R506=0,Q506=0),\"N.M.\",IF(ABS(S506/R506)>=10,\"N.M.\",S506/(-R506)))),IF(S506=0,0,IF(OR(R506=0,Q506=0),\"N.M.\",IF(ABS(S506/R506)>=10,\"N.M.\",S506/R506))))","v":0.53365124932524399},null,280439.70000000019,253068.54,{"$f":"+V506-W506","v":27371.160000000178},{"$f":"IF(W506<0,IF(X506=0,0,IF(OR(W506=0,V506=0),\"N.M.\",IF(ABS(X506/W506)>=10,\"N.M.\",X506/(-W506)))),IF(X506=0,0,IF(OR(W506=0,V506=0),\"N.M.\",IF(ABS(X506/W506)>=10,\"N.M.\",X506/W506))))","v":0.10815710241976413},null,-151444.39000000001,null,1565874.63,1581752.8599999999,1589319.0899999999,1583774.4500000002,1652357.2000000002,-2082566.5,2916345.27,-892768.11,-5816707.8899999997,-1874959.52,-4263147.21,6169269.29,null,393132.28,392725.95,428103.62,429131.52000000002,403855.03,42635.99,288074.01,287605.69,-393885.4,-3897061.0700000003,0,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,264738.45500000002,278561.05,{"$f":"+F507-G507","v":-13822.594999999972},{"$f":"IF(G507<0,IF(H507=0,0,IF(OR(G507=0,F507=0),\"N.M.\",IF(ABS(H507/G507)>=10,\"N.M.\",H507/(-G507)))),IF(H507=0,0,IF(OR(G507=0,F507=0),\"N.M.\",IF(ABS(H507/G507)>=10,\"N.M.\",H507/G507))))","v":-4.9621420510871754E-2},null,2911900.83,2733251.94,{"$f":"+K507-L507","v":178648.89000000013},{"$f":"IF(L507<0,IF(M507=0,0,IF(OR(L507=0,K507=0),\"N.M.\",IF(ABS(M507/L507)>=10,\"N.M.\",M507/(-L507)))),IF(M507=0,0,IF(OR(L507=0,K507=0),\"N.M.\",IF(ABS(M507/L507)>=10,\"N.M.\",M507/L507))))","v":6.5361296331870572E-2},null,null,865593.39,885722.44000000006,{"$f":"+Q507-R507","v":-20129.050000000047},{"$f":"IF(R507<0,IF(S507=0,0,IF(OR(R507=0,Q507=0),\"N.M.\",IF(ABS(S507/R507)>=10,\"N.M.\",S507/(-R507)))),IF(S507=0,0,IF(OR(R507=0,Q507=0),\"N.M.\",IF(ABS(S507/R507)>=10,\"N.M.\",S507/R507))))","v":-2.2726137547107925E-2},null,3425831.06,3177708.4699999997,{"$f":"+V507-W507","v":248122.59000000032},{"$f":"IF(W507<0,IF(X507=0,0,IF(OR(W507=0,V507=0),\"N.M.\",IF(ABS(X507/W507)>=10,\"N.M.\",X507/(-W507)))),IF(X507=0,0,IF(OR(W507=0,V507=0),\"N.M.\",IF(ABS(X507/W507)>=10,\"N.M.\",X507/W507))))","v":7.8082238299223325E-2},null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,264738.45500000002,0,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,105789.072,99953.600000000006,{"$f":"+F508-G508","v":5835.4719999999943},{"$f":"IF(G508<0,IF(H508=0,0,IF(OR(G508=0,F508=0),\"N.M.\",IF(ABS(H508/G508)>=10,\"N.M.\",H508/(-G508)))),IF(H508=0,0,IF(OR(G508=0,F508=0),\"N.M.\",IF(ABS(H508/G508)>=10,\"N.M.\",H508/G508))))","v":5.8381809159449925E-2},null,986853.16,1604391.04,{"$f":"+K508-L508","v":-617537.88},{"$f":"IF(L508<0,IF(M508=0,0,IF(OR(L508=0,K508=0),\"N.M.\",IF(ABS(M508/L508)>=10,\"N.M.\",M508/(-L508)))),IF(M508=0,0,IF(OR(L508=0,K508=0),\"N.M.\",IF(ABS(M508/L508)>=10,\"N.M.\",M508/L508))))","v":-0.38490484215120024},null,null,336809.46,323681.55,{"$f":"+Q508-R508","v":13127.910000000033},{"$f":"IF(R508<0,IF(S508=0,0,IF(OR(R508=0,Q508=0),\"N.M.\",IF(ABS(S508/R508)>=10,\"N.M.\",S508/(-R508)))),IF(S508=0,0,IF(OR(R508=0,Q508=0),\"N.M.\",IF(ABS(S508/R508)>=10,\"N.M.\",S508/R508))))","v":4.0558104099538674E-2},null,1122999.01,1998995.61,{"$f":"+V508-W508","v":-875996.60000000009},{"$f":"IF(W508<0,IF(X508=0,0,IF(OR(W508=0,V508=0),\"N.M.\",IF(ABS(X508/W508)>=10,\"N.M.\",X508/(-W508)))),IF(X508=0,0,IF(OR(W508=0,V508=0),\"N.M.\",IF(ABS(X508/W508)>=10,\"N.M.\",X508/W508))))","v":-0.43821837107486195},null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,105789.072,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,370527.527,378514.65,{"$f":"+F509-G509","v":-7987.1230000000214},{"$f":"IF(G509<0,IF(H509=0,0,IF(OR(G509=0,F509=0),\"N.M.\",IF(ABS(H509/G509)>=10,\"N.M.\",H509/(-G509)))),IF(H509=0,0,IF(OR(G509=0,F509=0),\"N.M.\",IF(ABS(H509/G509)>=10,\"N.M.\",H509/G509))))","v":-2.1101225540411769E-2},null,3898753.99,4337642.9800000004,{"$f":"+K509-L509","v":-438888.99000000022},{"$f":"IF(L509<0,IF(M509=0,0,IF(OR(L509=0,K509=0),\"N.M.\",IF(ABS(M509/L509)>=10,\"N.M.\",M509/(-L509)))),IF(M509=0,0,IF(OR(L509=0,K509=0),\"N.M.\",IF(ABS(M509/L509)>=10,\"N.M.\",M509/L509))))","v":-0.1011814462424937},null,null,1202402.8500000001,1209403.99,{"$f":"+Q509-R509","v":-7001.1399999998976},{"$f":"IF(R509<0,IF(S509=0,0,IF(OR(R509=0,Q509=0),\"N.M.\",IF(ABS(S509/R509)>=10,\"N.M.\",S509/(-R509)))),IF(S509=0,0,IF(OR(R509=0,Q509=0),\"N.M.\",IF(ABS(S509/R509)>=10,\"N.M.\",S509/R509))))","v":-5.7889175642622925E-3},null,4548830.07,5176704.08,{"$f":"+V509-W509","v":-627874.00999999978},{"$f":"IF(W509<0,IF(X509=0,0,IF(OR(W509=0,V509=0),\"N.M.\",IF(ABS(X509/W509)>=10,\"N.M.\",X509/(-W509)))),IF(X509=0,0,IF(OR(W509=0,V509=0),\"N.M.\",IF(ABS(X509/W509)>=10,\"N.M.\",X509/W509))))","v":-0.1212883719634984},null,395728.32,null,485075.25,573604.72,410480.27,419881.02,483934.12,382956.86,372306.75,478261.29,352628.05,378514.65,342796.88,307279.2,null,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,362595.56299999997,370527.527,0,0]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F509*0.21","v":77810.780669999993},{"$f":"G509*0.21","v":79488.076499999996},{"$f":"+F510-G510","v":-1677.2958300000028},{"$f":"IF(G510<0,IF(H510=0,0,IF(OR(G510=0,F510=0),\"N.M.\",IF(ABS(H510/G510)>=10,\"N.M.\",H510/(-G510)))),IF(H510=0,0,IF(OR(G510=0,F510=0),\"N.M.\",IF(ABS(H510/G510)>=10,\"N.M.\",H510/G510))))","v":-2.1101225540411748E-2},null,{"$f":"K509*0.21","v":818738.33790000004},{"$f":"L509*0.21","v":910905.02580000006},{"$f":"+K510-L510","v":-92166.687900000019},{"$f":"IF(L510<0,IF(M510=0,0,IF(OR(L510=0,K510=0),\"N.M.\",IF(ABS(M510/L510)>=10,\"N.M.\",M510/(-L510)))),IF(M510=0,0,IF(OR(L510=0,K510=0),\"N.M.\",IF(ABS(M510/L510)>=10,\"N.M.\",M510/L510))))","v":-0.10118144624249367},null,null,{"$f":"Q509*0.21","v":252504.59850000002},{"$f":"R509*0.21","v":253974.83789999998},{"$f":"+Q510-R510","v":-1470.2393999999622},{"$f":"IF(R510<0,IF(S510=0,0,IF(OR(R510=0,Q510=0),\"N.M.\",IF(ABS(S510/R510)>=10,\"N.M.\",S510/(-R510)))),IF(S510=0,0,IF(OR(R510=0,Q510=0),\"N.M.\",IF(ABS(S510/R510)>=10,\"N.M.\",S510/R510))))","v":-5.7889175642622283E-3},null,{"$f":"V509*0.21","v":955254.31469999999},{"$f":"W509*0.21","v":1087107.8568},{"$f":"+V510-W510","v":-131853.54209999996},{"$f":"IF(W510<0,IF(X510=0,0,IF(OR(W510=0,V510=0),\"N.M.\",IF(ABS(X510/W510)>=10,\"N.M.\",X510/(-W510)))),IF(X510=0,0,IF(OR(W510=0,V510=0),\"N.M.\",IF(ABS(X510/W510)>=10,\"N.M.\",X510/W510))))","v":-0.12128837196349841},null,{"$f":"AA509*0.21","v":83102.947199999995},null,{"$f":"AC509*0.21","v":101865.80249999999},{"$f":"AD509*0.21","v":120456.99119999999},{"$f":"AE509*0.21","v":86200.856700000004},{"$f":"AF509*0.21","v":88175.014200000005},{"$f":"AG509*0.21","v":101626.16519999999},{"$f":"AH509*0.21","v":80420.940599999987},{"$f":"AI509*0.21","v":78184.417499999996},{"$f":"AJ509*0.21","v":100434.87089999999},{"$f":"AK509*0.21","v":74051.890499999994},{"$f":"AL509*0.21","v":79488.076499999996},{"$f":"AM509*0.21","v":71987.344799999992},{"$f":"AN509*0.21","v":64528.631999999998},null,{"$f":"AP509*0.21","v":82902.642899999992},{"$f":"AQ509*0.21","v":93435.974099999992},{"$f":"AR509*0.21","v":76656.314700000003},{"$f":"AS509*0.21","v":69697.731599999999},{"$f":"AT509*0.21","v":74859.584100000007},{"$f":"AU509*0.21","v":78286.960500000001},{"$f":"AV509*0.21","v":90394.531499999997},{"$f":"AW509*0.21","v":98548.749599999996},{"$f":"AX509*0.21","v":76145.06822999999},{"$f":"AY509*0.21","v":77810.780669999993},{"$f":"AZ509*0.21","v":0},{"$f":"BA509*0.21","v":0}]
[null,"Line 15","Income Taxes - Federal (409.1)",null,null,{"$f":"F506+F510","v":-3819250.2893300005},{"$f":"G506+G510","v":-1795471.4435000001},{"$f":"+F511-G511","v":-2023778.8458300005},{"$f":"IF(G511<0,IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/(-G511)))),IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/G511))))","v":-1.127157356446143},null,{"$f":"K506+K510","v":-806944.04209999985},{"$f":"L506+L510","v":1133326.5058000002},{"$f":"+K511-L511","v":-1940270.5479000001},{"$f":"IF(L511<0,IF(M511=0,0,IF(OR(L511=0,K511=0),\"N.M.\",IF(ABS(M511/L511)>=10,\"N.M.\",M511/(-L511)))),IF(M511=0,0,IF(OR(L511=0,K511=0),\"N.M.\",IF(ABS(M511/L511)>=10,\"N.M.\",M511/L511))))","v":-1.7120137382919398},null,null,{"$f":"Q506+Q510","v":-3750836.1814999999},{"$f":"R506+R510","v":-8330460.6820999999},{"$f":"+Q511-R511","v":4579624.5005999999},{"$f":"IF(R511<0,IF(S511=0,0,IF(OR(R511=0,Q511=0),\"N.M.\",IF(ABS(S511/R511)>=10,\"N.M.\",S511/(-R511)))),IF(S511=0,0,IF(OR(R511=0,Q511=0),\"N.M.\",IF(ABS(S511/R511)>=10,\"N.M.\",S511/R511))))","v":0.54974444695962921},null,{"$f":"V506+V510","v":1235694.0147000002},{"$f":"W506+W510","v":1340176.3968},{"$f":"+V511-W511","v":-104482.38209999981},{"$f":"IF(W511<0,IF(X511=0,0,IF(OR(W511=0,V511=0),\"N.M.\",IF(ABS(X511/W511)>=10,\"N.M.\",X511/(-W511)))),IF(X511=0,0,IF(OR(W511=0,V511=0),\"N.M.\",IF(ABS(X511/W511)>=10,\"N.M.\",X511/W511))))","v":-7.7961664113378765E-2},null,{"$f":"AA506+AA510","v":-68341.442800000019},null,{"$f":"AC506+AC510","v":1667740.4324999999},{"$f":"AD506+AD510","v":1702209.8511999999},{"$f":"AE506+AE510","v":1675519.9466999997},{"$f":"AF506+AF510","v":1671949.4642000003},{"$f":"AG506+AG510","v":1753983.3652000001},{"$f":"AH506+AH510","v":-2002145.5593999999},{"$f":"AI506+AI510","v":2994529.6875},{"$f":"AJ506+AJ510","v":-792333.23910000001},{"$f":"AK506+AK510","v":-5742655.9994999999},{"$f":"AL506+AL510","v":-1795471.4435000001},{"$f":"AM506+AM510","v":-4191159.8651999999},{"$f":"AN506+AN510","v":6233797.9220000003},null,{"$f":"AP506+AP510","v":476034.92290000001},{"$f":"AQ506+AQ510","v":486161.9241},{"$f":"AR506+AR510","v":504759.93469999998},{"$f":"AS506+AS510","v":498829.25160000002},{"$f":"AT506+AT510","v":478714.61410000001},{"$f":"AU506+AU510","v":120922.95050000001},{"$f":"AV506+AV510","v":378468.54149999999},{"$f":"AW506+AW510","v":386154.43959999998},{"$f":"AX506+AX510","v":-317740.33177000005},{"$f":"AY506+AY510","v":-3819250.2893300005},{"$f":"AZ506+AZ510","v":0},{"$f":"BA506+BA510","v":0}]
[]
["%,V4091002","4091002","Income Taxes, UOI - State",null,null,917567.79,-609109.93000000005,{"$f":"+F513-G513","v":1526677.7200000002},{"$f":"IF(G513<0,IF(H513=0,0,IF(OR(G513=0,F513=0),\"N.M.\",IF(ABS(H513/G513)>=10,\"N.M.\",H513/(-G513)))),IF(H513=0,0,IF(OR(G513=0,F513=0),\"N.M.\",IF(ABS(H513/G513)>=10,\"N.M.\",H513/G513))))","v":2.506407537962811},null,243618.54,-399513.75,{"$f":"+K513-L513","v":643132.29},{"$f":"IF(L513<0,IF(M513=0,0,IF(OR(L513=0,K513=0),\"N.M.\",IF(ABS(M513/L513)>=10,\"N.M.\",M513/(-L513)))),IF(M513=0,0,IF(OR(L513=0,K513=0),\"N.M.\",IF(ABS(M513/L513)>=10,\"N.M.\",M513/L513))))","v":1.6097876230793058},null,null,1913480.9100000001,-399513.75,{"$f":"+Q513-R513","v":2312994.66},{"$f":"IF(R513<0,IF(S513=0,0,IF(OR(R513=0,Q513=0),\"N.M.\",IF(ABS(S513/R513)>=10,\"N.M.\",S513/(-R513)))),IF(S513=0,0,IF(OR(R513=0,Q513=0),\"N.M.\",IF(ABS(S513/R513)>=10,\"N.M.\",S513/R513))))","v":5.7895245407698734},null,981336.17,-399513.75,{"$f":"+V513-W513","v":1380849.92},{"$f":"IF(W513<0,IF(X513=0,0,IF(OR(W513=0,V513=0),\"N.M.\",IF(ABS(X513/W513)>=10,\"N.M.\",X513/(-W513)))),IF(X513=0,0,IF(OR(W513=0,V513=0),\"N.M.\",IF(ABS(X513/W513)>=10,\"N.M.\",X513/W513))))","v":3.4563263967760807},null,0,null,0,0,0,0,0,0,0,0,209596.18,-609109.93000000005,1108808.81,-371091.18,null,81386.66,-396801.60000000003,-16845.36,-338778.7,-596949.14,-1843922.63,1442048.4,331820.09000000003,664093.03,917567.79,0,0]
["%,V409100223","409100223","Income Taxes UOI - State",null,null,0,0,{"$f":"+F514-G514","v":0},{"$f":"IF(G514<0,IF(H514=0,0,IF(OR(G514=0,F514=0),\"N.M.\",IF(ABS(H514/G514)>=10,\"N.M.\",H514/(-G514)))),IF(H514=0,0,IF(OR(G514=0,F514=0),\"N.M.\",IF(ABS(H514/G514)>=10,\"N.M.\",H514/G514))))","v":0},null,0,-255377.39,{"$f":"+K514-L514","v":255377.39},{"$f":"IF(L514<0,IF(M514=0,0,IF(OR(L514=0,K514=0),\"N.M.\",IF(ABS(M514/L514)>=10,\"N.M.\",M514/(-L514)))),IF(M514=0,0,IF(OR(L514=0,K514=0),\"N.M.\",IF(ABS(M514/L514)>=10,\"N.M.\",M514/L514))))","v":"N.M."},null,null,0,-1269274.79,{"$f":"+Q514-R514","v":1269274.79},{"$f":"IF(R514<0,IF(S514=0,0,IF(OR(R514=0,Q514=0),\"N.M.\",IF(ABS(S514/R514)>=10,\"N.M.\",S514/(-R514)))),IF(S514=0,0,IF(OR(R514=0,Q514=0),\"N.M.\",IF(ABS(S514/R514)>=10,\"N.M.\",S514/R514))))","v":"N.M."},null,255377.39,227695.27000000002,{"$f":"+V514-W514","v":27682.119999999995},{"$f":"IF(W514<0,IF(X514=0,0,IF(OR(W514=0,V514=0),\"N.M.\",IF(ABS(X514/W514)>=10,\"N.M.\",X514/(-W514)))),IF(X514=0,0,IF(OR(W514=0,V514=0),\"N.M.\",IF(ABS(X514/W514)>=10,\"N.M.\",X514/W514))))","v":0.12157529666733961},null,350821.58,null,0,-229263.01,460577.59,155384.32000000001,-411738.74,-80929.05,1119866.29,-1269274.79,0,0,255377.39,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAXES_OTHER","Line 16","Income Taxes - Other (409.1)",null,null,917567.79,-609109.93000000005,{"$f":"+F515-G515","v":1526677.7200000002},{"$f":"IF(G515<0,IF(H515=0,0,IF(OR(G515=0,F515=0),\"N.M.\",IF(ABS(H515/G515)>=10,\"N.M.\",H515/(-G515)))),IF(H515=0,0,IF(OR(G515=0,F515=0),\"N.M.\",IF(ABS(H515/G515)>=10,\"N.M.\",H515/G515))))","v":2.506407537962811},null,243618.54,-654891.14,{"$f":"+K515-L515","v":898509.68},{"$f":"IF(L515<0,IF(M515=0,0,IF(OR(L515=0,K515=0),\"N.M.\",IF(ABS(M515/L515)>=10,\"N.M.\",M515/(-L515)))),IF(M515=0,0,IF(OR(L515=0,K515=0),\"N.M.\",IF(ABS(M515/L515)>=10,\"N.M.\",M515/L515))))","v":1.3719985278774729},null,null,1913480.9100000001,-1668788.54,{"$f":"+Q515-R515","v":3582269.45},{"$f":"IF(R515<0,IF(S515=0,0,IF(OR(R515=0,Q515=0),\"N.M.\",IF(ABS(S515/R515)>=10,\"N.M.\",S515/(-R515)))),IF(S515=0,0,IF(OR(R515=0,Q515=0),\"N.M.\",IF(ABS(S515/R515)>=10,\"N.M.\",S515/R515))))","v":2.1466287454251094},null,1236713.56,-171818.47999999998,{"$f":"+V515-W515","v":1408532.04},{"$f":"IF(W515<0,IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/(-W515)))),IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/W515))))","v":8.1977912969547866},null,350821.58,null,0,-229263.01,460577.59,155384.32000000001,-411738.74,-80929.05,1119866.29,-1269274.79,209596.18,-609109.93000000005,1364186.2000000002,-371091.18,null,81386.66,-396801.60000000003,-16845.36,-338778.7,-596949.14,-1843922.63,1442048.4,331820.09000000003,664093.03,917567.79,0,0]
[]
["%,V4101001","4101001","Prov Def I/T Util Op Inc-Fed",null,null,15060012.17,7985258.4199999999,{"$f":"+F517-G517","v":7074753.75},{"$f":"IF(G517<0,IF(H517=0,0,IF(OR(G517=0,F517=0),\"N.M.\",IF(ABS(H517/G517)>=10,\"N.M.\",H517/(-G517)))),IF(H517=0,0,IF(OR(G517=0,F517=0),\"N.M.\",IF(ABS(H517/G517)>=10,\"N.M.\",H517/G517))))","v":0.8859768059954658},null,313475232.16000003,47951461.409999996,{"$f":"+K517-L517","v":265523770.75000003},{"$f":"IF(L517<0,IF(M517=0,0,IF(OR(L517=0,K517=0),\"N.M.\",IF(ABS(M517/L517)>=10,\"N.M.\",M517/(-L517)))),IF(M517=0,0,IF(OR(L517=0,K517=0),\"N.M.\",IF(ABS(M517/L517)>=10,\"N.M.\",M517/L517))))","v":5.5373447011278492},null,null,48111599.899999999,18050373.890000001,{"$f":"+Q517-R517","v":30061226.009999998},{"$f":"IF(R517<0,IF(S517=0,0,IF(OR(R517=0,Q517=0),\"N.M.\",IF(ABS(S517/R517)>=10,\"N.M.\",S517/(-R517)))),IF(S517=0,0,IF(OR(R517=0,Q517=0),\"N.M.\",IF(ABS(S517/R517)>=10,\"N.M.\",S517/R517))))","v":1.6654073867497043},null,332663029.14000005,76531006.25999999,{"$f":"+V517-W517","v":256132022.88000005},{"$f":"IF(W517<0,IF(X517=0,0,IF(OR(W517=0,V517=0),\"N.M.\",IF(ABS(X517/W517)>=10,\"N.M.\",X517/(-W517)))),IF(X517=0,0,IF(OR(W517=0,V517=0),\"N.M.\",IF(ABS(X517/W517)>=10,\"N.M.\",X517/W517))))","v":3.3467745348837923},null,7564962.8700000001,null,-1241252.04,2315941.8199999998,1660853.7450000001,1702919.7450000001,1368394.8599999999,6353751.5999999996,17740477.789999999,3071296.45,6993819.0199999996,7985258.4199999999,11607508.140000001,7580288.8399999999,null,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,29673217.010000002,15060012.17,0,0]
["%,V4101002","4101002","Prov Def I/T Util Op Inc-State",null,null,1460978.22,0,{"$f":"+F518-G518","v":1460978.22},{"$f":"IF(G518<0,IF(H518=0,0,IF(OR(G518=0,F518=0),\"N.M.\",IF(ABS(H518/G518)>=10,\"N.M.\",H518/(-G518)))),IF(H518=0,0,IF(OR(G518=0,F518=0),\"N.M.\",IF(ABS(H518/G518)>=10,\"N.M.\",H518/G518))))","v":"N.M."},null,1460978.22,0,{"$f":"+K518-L518","v":1460978.22},{"$f":"IF(L518<0,IF(M518=0,0,IF(OR(L518=0,K518=0),\"N.M.\",IF(ABS(M518/L518)>=10,\"N.M.\",M518/(-L518)))),IF(M518=0,0,IF(OR(L518=0,K518=0),\"N.M.\",IF(ABS(M518/L518)>=10,\"N.M.\",M518/L518))))","v":"N.M."},null,null,1460978.22,0,{"$f":"+Q518-R518","v":1460978.22},{"$f":"IF(R518<0,IF(S518=0,0,IF(OR(R518=0,Q518=0),\"N.M.\",IF(ABS(S518/R518)>=10,\"N.M.\",S518/(-R518)))),IF(S518=0,0,IF(OR(R518=0,Q518=0),\"N.M.\",IF(ABS(S518/R518)>=10,\"N.M.\",S518/R518))))","v":"N.M."},null,3888547.74,1004577.74,{"$f":"+V518-W518","v":2883970},{"$f":"IF(W518<0,IF(X518=0,0,IF(OR(W518=0,V518=0),\"N.M.\",IF(ABS(X518/W518)>=10,\"N.M.\",X518/(-W518)))),IF(X518=0,0,IF(OR(W518=0,V518=0),\"N.M.\",IF(ABS(X518/W518)>=10,\"N.M.\",X518/W518))))","v":2.8708280953945886},null,211.07,null,0,0,0,0,0,0,0,0,0,0,10280,2417289.52,null,0,0,0,0,0,0,0,0,0,1460978.22,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEFER_FIT","Line 17","Provision for Deferred Income Taxes (410.1)",null,null,16520990.390000001,7985258.4199999999,{"$f":"+F519-G519","v":8535731.9700000007},{"$f":"IF(G519<0,IF(H519=0,0,IF(OR(G519=0,F519=0),\"N.M.\",IF(ABS(H519/G519)>=10,\"N.M.\",H519/(-G519)))),IF(H519=0,0,IF(OR(G519=0,F519=0),\"N.M.\",IF(ABS(H519/G519)>=10,\"N.M.\",H519/G519))))","v":1.0689362223545924},null,314936210.38000005,47951461.409999996,{"$f":"+K519-L519","v":266984748.97000006},{"$f":"IF(L519<0,IF(M519=0,0,IF(OR(L519=0,K519=0),\"N.M.\",IF(ABS(M519/L519)>=10,\"N.M.\",M519/(-L519)))),IF(M519=0,0,IF(OR(L519=0,K519=0),\"N.M.\",IF(ABS(M519/L519)>=10,\"N.M.\",M519/L519))))","v":5.5678125571022106},null,null,49572578.119999997,18050373.890000001,{"$f":"+Q519-R519","v":31522204.229999997},{"$f":"IF(R519<0,IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/(-R519)))),IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/R519))))","v":1.7463463317767318},null,336551576.88000005,77535584,{"$f":"+V519-W519","v":259015992.88000005},{"$f":"IF(W519<0,IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/(-W519)))),IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/W519))))","v":3.3406080088337253},null,7565173.9400000004,null,-1241252.04,2315941.8199999998,1660853.7450000001,1702919.7450000001,1368394.8599999999,6353751.5999999996,17740477.789999999,3071296.45,6993819.0199999996,7985258.4199999999,11617788.140000001,9997578.3599999994,null,3417659.18,2993726.76,6910901.4299999997,3278163.35,4981137.38,138531040.78,105251003.38,3378370.72,29673217.010000002,16520990.390000001,0,0]
[]
["%,V4111001","4111001","Prv Def I/T-Cr Util Op Inc-Fed",null,null,10863779.51,11123924.26,{"$f":"+F521-G521","v":-260144.75},{"$f":"IF(G521<0,IF(H521=0,0,IF(OR(G521=0,F521=0),\"N.M.\",IF(ABS(H521/G521)>=10,\"N.M.\",H521/(-G521)))),IF(H521=0,0,IF(OR(G521=0,F521=0),\"N.M.\",IF(ABS(H521/G521)>=10,\"N.M.\",H521/G521))))","v":-2.3386059084871905E-2},null,303935939.27999997,50622429.609999999,{"$f":"+K521-L521","v":253313509.66999996},{"$f":"IF(L521<0,IF(M521=0,0,IF(OR(L521=0,K521=0),\"N.M.\",IF(ABS(M521/L521)>=10,\"N.M.\",M521/(-L521)))),IF(M521=0,0,IF(OR(L521=0,K521=0),\"N.M.\",IF(ABS(M521/L521)>=10,\"N.M.\",M521/L521))))","v":5.0039777154425673},null,null,41827832.450000003,17464042.489999998,{"$f":"+Q521-R521","v":24363789.960000005},{"$f":"IF(R521<0,IF(S521=0,0,IF(OR(R521=0,Q521=0),\"N.M.\",IF(ABS(S521/R521)>=10,\"N.M.\",S521/(-R521)))),IF(S521=0,0,IF(OR(R521=0,Q521=0),\"N.M.\",IF(ABS(S521/R521)>=10,\"N.M.\",S521/R521))))","v":1.3950830670476688},null,318286306.53999996,81278215.109999999,{"$f":"+V521-W521","v":237008091.42999995},{"$f":"IF(W521<0,IF(X521=0,0,IF(OR(W521=0,V521=0),\"N.M.\",IF(ABS(X521/W521)>=10,\"N.M.\",X521/(-W521)))),IF(X521=0,0,IF(OR(W521=0,V521=0),\"N.M.\",IF(ABS(X521/W521)>=10,\"N.M.\",X521/W521))))","v":2.9160100416727759},null,5195627.63,null,0,1867130.49,3112853.97,3729021.41,2666898.08,3977987.45,17804495.719999999,2290593.41,4049524.82,11123924.26,7331880.4100000001,7018486.8499999996,null,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,27555701.829999998,10863779.51,0,0]
["%,V4111002","4111002","Prv Def I/T-Cr UtilOpInc-State",null,null,3118147.54,607465.47,{"$f":"+F522-G522","v":2510682.0700000003},{"$f":"IF(G522<0,IF(H522=0,0,IF(OR(G522=0,F522=0),\"N.M.\",IF(ABS(H522/G522)>=10,\"N.M.\",H522/(-G522)))),IF(H522=0,0,IF(OR(G522=0,F522=0),\"N.M.\",IF(ABS(H522/G522)>=10,\"N.M.\",H522/G522))))","v":4.1330449120013366},null,3118147.54,909273.47,{"$f":"+K522-L522","v":2208874.0700000003},{"$f":"IF(L522<0,IF(M522=0,0,IF(OR(L522=0,K522=0),\"N.M.\",IF(ABS(M522/L522)>=10,\"N.M.\",M522/(-L522)))),IF(M522=0,0,IF(OR(L522=0,K522=0),\"N.M.\",IF(ABS(M522/L522)>=10,\"N.M.\",M522/L522))))","v":2.4292736375559274},null,null,3118147.54,682917.47,{"$f":"+Q522-R522","v":2435230.0700000003},{"$f":"IF(R522<0,IF(S522=0,0,IF(OR(R522=0,Q522=0),\"N.M.\",IF(ABS(S522/R522)>=10,\"N.M.\",S522/(-R522)))),IF(S522=0,0,IF(OR(R522=0,Q522=0),\"N.M.\",IF(ABS(S522/R522)>=10,\"N.M.\",S522/R522))))","v":3.5659214721802335},null,5939473.1600000001,1712470.06,{"$f":"+V522-W522","v":4227003.0999999996},{"$f":"IF(W522<0,IF(X522=0,0,IF(OR(W522=0,V522=0),\"N.M.\",IF(ABS(X522/W522)>=10,\"N.M.\",X522/(-W522)))),IF(X522=0,0,IF(OR(W522=0,V522=0),\"N.M.\",IF(ABS(X522/W522)>=10,\"N.M.\",X522/W522))))","v":2.4683661330697948},null,149719.09,null,0,37726,37726,37726,37726,37726,37726,37726,37726,607465.47,1315610.76,1505714.8599999999,null,0,0,0,0,0,0,0,0,0,3118147.54,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NPROV_DEFER_FIT,","Line 18","(Less) Provision for Deferred Income Taxes-Cr (411.1)",null,null,13981927.050000001,11731389.73,{"$f":"+F523-G523","v":2250537.3200000003},{"$f":"IF(G523<0,IF(H523=0,0,IF(OR(G523=0,F523=0),\"N.M.\",IF(ABS(H523/G523)>=10,\"N.M.\",H523/(-G523)))),IF(H523=0,0,IF(OR(G523=0,F523=0),\"N.M.\",IF(ABS(H523/G523)>=10,\"N.M.\",H523/G523))))","v":0.1918389356927451},null,307054086.81999999,51531703.079999998,{"$f":"+K523-L523","v":255522383.74000001},{"$f":"IF(L523<0,IF(M523=0,0,IF(OR(L523=0,K523=0),\"N.M.\",IF(ABS(M523/L523)>=10,\"N.M.\",M523/(-L523)))),IF(M523=0,0,IF(OR(L523=0,K523=0),\"N.M.\",IF(ABS(M523/L523)>=10,\"N.M.\",M523/L523))))","v":4.9585472334053513},null,null,44945979.990000002,18146959.959999997,{"$f":"+Q523-R523","v":26799020.030000005},{"$f":"IF(R523<0,IF(S523=0,0,IF(OR(R523=0,Q523=0),\"N.M.\",IF(ABS(S523/R523)>=10,\"N.M.\",S523/(-R523)))),IF(S523=0,0,IF(OR(R523=0,Q523=0),\"N.M.\",IF(ABS(S523/R523)>=10,\"N.M.\",S523/R523))))","v":1.4767773824966333},null,324225779.69999999,82990685.170000002,{"$f":"+V523-W523","v":241235094.52999997},{"$f":"IF(W523<0,IF(X523=0,0,IF(OR(W523=0,V523=0),\"N.M.\",IF(ABS(X523/W523)>=10,\"N.M.\",X523/(-W523)))),IF(X523=0,0,IF(OR(W523=0,V523=0),\"N.M.\",IF(ABS(X523/W523)>=10,\"N.M.\",X523/W523))))","v":2.9067731400921506},null,5345346.72,null,0,1904856.49,3150579.97,3766747.41,2704624.08,4015713.45,17842221.719999999,2328319.41,4087250.82,11731389.73,8647491.1699999999,8524201.709999999,null,2093568.75,4789842.46,4529954.1100000003,3694740.15,5992501.7699999996,134855751.41999999,106151748.17,3408351.11,27555701.829999998,13981927.050000001,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NDEFRRD_ITC_UTIL_OPER","Line 19","Investment Tax Credit Adj. - Net (411.4)",null,null,0,0,{"$f":"+F525-G525","v":0},{"$f":"IF(G525<0,IF(H525=0,0,IF(OR(G525=0,F525=0),\"N.M.\",IF(ABS(H525/G525)>=10,\"N.M.\",H525/(-G525)))),IF(H525=0,0,IF(OR(G525=0,F525=0),\"N.M.\",IF(ABS(H525/G525)>=10,\"N.M.\",H525/G525))))","v":0},null,0,0,{"$f":"+K525-L525","v":0},{"$f":"IF(L525<0,IF(M525=0,0,IF(OR(L525=0,K525=0),\"N.M.\",IF(ABS(M525/L525)>=10,\"N.M.\",M525/(-L525)))),IF(M525=0,0,IF(OR(L525=0,K525=0),\"N.M.\",IF(ABS(M525/L525)>=10,\"N.M.\",M525/L525))))","v":0},null,null,0,0,{"$f":"+Q525-R525","v":0},{"$f":"IF(R525<0,IF(S525=0,0,IF(OR(R525=0,Q525=0),\"N.M.\",IF(ABS(S525/R525)>=10,\"N.M.\",S525/(-R525)))),IF(S525=0,0,IF(OR(R525=0,Q525=0),\"N.M.\",IF(ABS(S525/R525)>=10,\"N.M.\",S525/R525))))","v":0},null,0,0,{"$f":"+V525-W525","v":0},{"$f":"IF(W525<0,IF(X525=0,0,IF(OR(W525=0,V525=0),\"N.M.\",IF(ABS(X525/W525)>=10,\"N.M.\",X525/(-W525)))),IF(X525=0,0,IF(OR(W525=0,V525=0),\"N.M.\",IF(ABS(X525/W525)>=10,\"N.M.\",X525/W525))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4116000","4116000","Gain From Disposition of Plant",null,null,1375,1210,{"$f":"+F527-G527","v":165},{"$f":"IF(G527<0,IF(H527=0,0,IF(OR(G527=0,F527=0),\"N.M.\",IF(ABS(H527/G527)>=10,\"N.M.\",H527/(-G527)))),IF(H527=0,0,IF(OR(G527=0,F527=0),\"N.M.\",IF(ABS(H527/G527)>=10,\"N.M.\",H527/G527))))","v":0.13636363636363635},null,13756,12097,{"$f":"+K527-L527","v":1659},{"$f":"IF(L527<0,IF(M527=0,0,IF(OR(L527=0,K527=0),\"N.M.\",IF(ABS(M527/L527)>=10,\"N.M.\",M527/(-L527)))),IF(M527=0,0,IF(OR(L527=0,K527=0),\"N.M.\",IF(ABS(M527/L527)>=10,\"N.M.\",M527/L527))))","v":0.13714144002645284},null,null,4125,3630,{"$f":"+Q527-R527","v":495},{"$f":"IF(R527<0,IF(S527=0,0,IF(OR(R527=0,Q527=0),\"N.M.\",IF(ABS(S527/R527)>=10,\"N.M.\",S527/(-R527)))),IF(S527=0,0,IF(OR(R527=0,Q527=0),\"N.M.\",IF(ABS(S527/R527)>=10,\"N.M.\",S527/R527))))","v":0.13636363636363635},null,16176,14225,{"$f":"+V527-W527","v":1951},{"$f":"IF(W527<0,IF(X527=0,0,IF(OR(W527=0,V527=0),\"N.M.\",IF(ABS(X527/W527)>=10,\"N.M.\",X527/(-W527)))),IF(X527=0,0,IF(OR(W527=0,V527=0),\"N.M.\",IF(ABS(X527/W527)>=10,\"N.M.\",X527/W527))))","v":0.13715289982425308},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,1375,1375,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGN_FRM_DISP_UT_PLT","Line 20","(Less) Gains from Disp. Of Utility Plant (411.6)",null,null,1375,1210,{"$f":"+F528-G528","v":165},{"$f":"IF(G528<0,IF(H528=0,0,IF(OR(G528=0,F528=0),\"N.M.\",IF(ABS(H528/G528)>=10,\"N.M.\",H528/(-G528)))),IF(H528=0,0,IF(OR(G528=0,F528=0),\"N.M.\",IF(ABS(H528/G528)>=10,\"N.M.\",H528/G528))))","v":0.13636363636363635},null,13756,12097,{"$f":"+K528-L528","v":1659},{"$f":"IF(L528<0,IF(M528=0,0,IF(OR(L528=0,K528=0),\"N.M.\",IF(ABS(M528/L528)>=10,\"N.M.\",M528/(-L528)))),IF(M528=0,0,IF(OR(L528=0,K528=0),\"N.M.\",IF(ABS(M528/L528)>=10,\"N.M.\",M528/L528))))","v":0.13714144002645284},null,null,4125,3630,{"$f":"+Q528-R528","v":495},{"$f":"IF(R528<0,IF(S528=0,0,IF(OR(R528=0,Q528=0),\"N.M.\",IF(ABS(S528/R528)>=10,\"N.M.\",S528/(-R528)))),IF(S528=0,0,IF(OR(R528=0,Q528=0),\"N.M.\",IF(ABS(S528/R528)>=10,\"N.M.\",S528/R528))))","v":0.13636363636363635},null,16176,14225,{"$f":"+V528-W528","v":1951},{"$f":"IF(W528<0,IF(X528=0,0,IF(OR(W528=0,V528=0),\"N.M.\",IF(ABS(X528/W528)>=10,\"N.M.\",X528/(-W528)))),IF(X528=0,0,IF(OR(W528=0,V528=0),\"N.M.\",IF(ABS(X528/W528)>=10,\"N.M.\",X528/W528))))","v":0.13715289982425308},null,1064,null,1207,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,1210,null,1381,1375,1375,1375,1375,1375,1375,1375,1375,1375,0,0]
[]
["%,V4117000","4117000","Loss From Disposition of Plant",null,null,0,0,{"$f":"+F530-G530","v":0},{"$f":"IF(G530<0,IF(H530=0,0,IF(OR(G530=0,F530=0),\"N.M.\",IF(ABS(H530/G530)>=10,\"N.M.\",H530/(-G530)))),IF(H530=0,0,IF(OR(G530=0,F530=0),\"N.M.\",IF(ABS(H530/G530)>=10,\"N.M.\",H530/G530))))","v":0},null,-51,0,{"$f":"+K530-L530","v":-51},{"$f":"IF(L530<0,IF(M530=0,0,IF(OR(L530=0,K530=0),\"N.M.\",IF(ABS(M530/L530)>=10,\"N.M.\",M530/(-L530)))),IF(M530=0,0,IF(OR(L530=0,K530=0),\"N.M.\",IF(ABS(M530/L530)>=10,\"N.M.\",M530/L530))))","v":"N.M."},null,null,-51,0,{"$f":"+Q530-R530","v":-51},{"$f":"IF(R530<0,IF(S530=0,0,IF(OR(R530=0,Q530=0),\"N.M.\",IF(ABS(S530/R530)>=10,\"N.M.\",S530/(-R530)))),IF(S530=0,0,IF(OR(R530=0,Q530=0),\"N.M.\",IF(ABS(S530/R530)>=10,\"N.M.\",S530/R530))))","v":"N.M."},null,-51,0,{"$f":"+V530-W530","v":-51},{"$f":"IF(W530<0,IF(X530=0,0,IF(OR(W530=0,V530=0),\"N.M.\",IF(ABS(X530/W530)>=10,\"N.M.\",X530/(-W530)))),IF(X530=0,0,IF(OR(W530=0,V530=0),\"N.M.\",IF(ABS(X530/W530)>=10,\"N.M.\",X530/W530))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-51,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_UT_PLT","Line 21","Losses from Disp. Of Utility Plant (411.7)",null,null,0,0,{"$f":"+F531-G531","v":0},{"$f":"IF(G531<0,IF(H531=0,0,IF(OR(G531=0,F531=0),\"N.M.\",IF(ABS(H531/G531)>=10,\"N.M.\",H531/(-G531)))),IF(H531=0,0,IF(OR(G531=0,F531=0),\"N.M.\",IF(ABS(H531/G531)>=10,\"N.M.\",H531/G531))))","v":0},null,-51,0,{"$f":"+K531-L531","v":-51},{"$f":"IF(L531<0,IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/(-L531)))),IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/L531))))","v":"N.M."},null,null,-51,0,{"$f":"+Q531-R531","v":-51},{"$f":"IF(R531<0,IF(S531=0,0,IF(OR(R531=0,Q531=0),\"N.M.\",IF(ABS(S531/R531)>=10,\"N.M.\",S531/(-R531)))),IF(S531=0,0,IF(OR(R531=0,Q531=0),\"N.M.\",IF(ABS(S531/R531)>=10,\"N.M.\",S531/R531))))","v":"N.M."},null,-51,0,{"$f":"+V531-W531","v":-51},{"$f":"IF(W531<0,IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/(-W531)))),IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/W531))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,-51,0,0,0]
[]
["%,V4118002","4118002","Comp. Allow Gains Title IV SO2",null,null,0,0,{"$f":"+F533-G533","v":0},{"$f":"IF(G533<0,IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/(-G533)))),IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/G533))))","v":0},null,7.2,14.46,{"$f":"+K533-L533","v":-7.2600000000000007},{"$f":"IF(L533<0,IF(M533=0,0,IF(OR(L533=0,K533=0),\"N.M.\",IF(ABS(M533/L533)>=10,\"N.M.\",M533/(-L533)))),IF(M533=0,0,IF(OR(L533=0,K533=0),\"N.M.\",IF(ABS(M533/L533)>=10,\"N.M.\",M533/L533))))","v":-0.50207468879668049},null,null,0,0,{"$f":"+Q533-R533","v":0},{"$f":"IF(R533<0,IF(S533=0,0,IF(OR(R533=0,Q533=0),\"N.M.\",IF(ABS(S533/R533)>=10,\"N.M.\",S533/(-R533)))),IF(S533=0,0,IF(OR(R533=0,Q533=0),\"N.M.\",IF(ABS(S533/R533)>=10,\"N.M.\",S533/R533))))","v":0},null,7.2,14.46,{"$f":"+V533-W533","v":-7.2600000000000007},{"$f":"IF(W533<0,IF(X533=0,0,IF(OR(W533=0,V533=0),\"N.M.\",IF(ABS(X533/W533)>=10,\"N.M.\",X533/(-W533)))),IF(X533=0,0,IF(OR(W533=0,V533=0),\"N.M.\",IF(ABS(X533/W533)>=10,\"N.M.\",X533/W533))))","v":-0.50207468879668049},null,0,null,0,0,0,14.46,0,0,0,0,0,0,0,0,null,0,0,0,7.2,0,0,0,0,0,0,0,0]
["%,V4118003","4118003","Comp. Allow. Gains-Seas NOx",null,null,0,0,{"$f":"+F534-G534","v":0},{"$f":"IF(G534<0,IF(H534=0,0,IF(OR(G534=0,F534=0),\"N.M.\",IF(ABS(H534/G534)>=10,\"N.M.\",H534/(-G534)))),IF(H534=0,0,IF(OR(G534=0,F534=0),\"N.M.\",IF(ABS(H534/G534)>=10,\"N.M.\",H534/G534))))","v":0},null,0,180714.29,{"$f":"+K534-L534","v":-180714.29},{"$f":"IF(L534<0,IF(M534=0,0,IF(OR(L534=0,K534=0),\"N.M.\",IF(ABS(M534/L534)>=10,\"N.M.\",M534/(-L534)))),IF(M534=0,0,IF(OR(L534=0,K534=0),\"N.M.\",IF(ABS(M534/L534)>=10,\"N.M.\",M534/L534))))","v":"N.M."},null,null,0,180714.29,{"$f":"+Q534-R534","v":-180714.29},{"$f":"IF(R534<0,IF(S534=0,0,IF(OR(R534=0,Q534=0),\"N.M.\",IF(ABS(S534/R534)>=10,\"N.M.\",S534/(-R534)))),IF(S534=0,0,IF(OR(R534=0,Q534=0),\"N.M.\",IF(ABS(S534/R534)>=10,\"N.M.\",S534/R534))))","v":"N.M."},null,0,180714.29,{"$f":"+V534-W534","v":-180714.29},{"$f":"IF(W534<0,IF(X534=0,0,IF(OR(W534=0,V534=0),\"N.M.\",IF(ABS(X534/W534)>=10,\"N.M.\",X534/(-W534)))),IF(X534=0,0,IF(OR(W534=0,V534=0),\"N.M.\",IF(ABS(X534/W534)>=10,\"N.M.\",X534/W534))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,180714.29,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGN_FRM_DISP_ALLOWAN","Line 22","(Less) Gains from Disposition of Allowances (411.8)",null,null,0,0,{"$f":"+F535-G535","v":0},{"$f":"IF(G535<0,IF(H535=0,0,IF(OR(G535=0,F535=0),\"N.M.\",IF(ABS(H535/G535)>=10,\"N.M.\",H535/(-G535)))),IF(H535=0,0,IF(OR(G535=0,F535=0),\"N.M.\",IF(ABS(H535/G535)>=10,\"N.M.\",H535/G535))))","v":0},null,7.2,180728.75,{"$f":"+K535-L535","v":-180721.55},{"$f":"IF(L535<0,IF(M535=0,0,IF(OR(L535=0,K535=0),\"N.M.\",IF(ABS(M535/L535)>=10,\"N.M.\",M535/(-L535)))),IF(M535=0,0,IF(OR(L535=0,K535=0),\"N.M.\",IF(ABS(M535/L535)>=10,\"N.M.\",M535/L535))))","v":-0.99996016129143805},null,null,0,180714.29,{"$f":"+Q535-R535","v":-180714.29},{"$f":"IF(R535<0,IF(S535=0,0,IF(OR(R535=0,Q535=0),\"N.M.\",IF(ABS(S535/R535)>=10,\"N.M.\",S535/(-R535)))),IF(S535=0,0,IF(OR(R535=0,Q535=0),\"N.M.\",IF(ABS(S535/R535)>=10,\"N.M.\",S535/R535))))","v":"N.M."},null,7.2,180728.75,{"$f":"+V535-W535","v":-180721.55},{"$f":"IF(W535<0,IF(X535=0,0,IF(OR(W535=0,V535=0),\"N.M.\",IF(ABS(X535/W535)>=10,\"N.M.\",X535/(-W535)))),IF(X535=0,0,IF(OR(W535=0,V535=0),\"N.M.\",IF(ABS(X535/W535)>=10,\"N.M.\",X535/W535))))","v":-0.99996016129143805},null,0,null,0,0,0,14.46,0,0,0,0,180714.29,0,0,0,null,0,0,0,7.2,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLOSS_FRM_DISP_ALLOW","Line 23","Losses from Disposition of Allowances (411.9)",null,null,0,0,{"$f":"+F537-G537","v":0},{"$f":"IF(G537<0,IF(H537=0,0,IF(OR(G537=0,F537=0),\"N.M.\",IF(ABS(H537/G537)>=10,\"N.M.\",H537/(-G537)))),IF(H537=0,0,IF(OR(G537=0,F537=0),\"N.M.\",IF(ABS(H537/G537)>=10,\"N.M.\",H537/G537))))","v":0},null,0,0,{"$f":"+K537-L537","v":0},{"$f":"IF(L537<0,IF(M537=0,0,IF(OR(L537=0,K537=0),\"N.M.\",IF(ABS(M537/L537)>=10,\"N.M.\",M537/(-L537)))),IF(M537=0,0,IF(OR(L537=0,K537=0),\"N.M.\",IF(ABS(M537/L537)>=10,\"N.M.\",M537/L537))))","v":0},null,null,0,0,{"$f":"+Q537-R537","v":0},{"$f":"IF(R537<0,IF(S537=0,0,IF(OR(R537=0,Q537=0),\"N.M.\",IF(ABS(S537/R537)>=10,\"N.M.\",S537/(-R537)))),IF(S537=0,0,IF(OR(R537=0,Q537=0),\"N.M.\",IF(ABS(S537/R537)>=10,\"N.M.\",S537/R537))))","v":0},null,0,0,{"$f":"+V537-W537","v":0},{"$f":"IF(W537<0,IF(X537=0,0,IF(OR(W537=0,V537=0),\"N.M.\",IF(ABS(X537/W537)>=10,\"N.M.\",X537/(-W537)))),IF(X537=0,0,IF(OR(W537=0,V537=0),\"N.M.\",IF(ABS(X537/W537)>=10,\"N.M.\",X537/W537))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4111005","4111005","Accretion Expense",null,null,193893.87,190709.84,{"$f":"+F539-G539","v":3184.0299999999988},{"$f":"IF(G539<0,IF(H539=0,0,IF(OR(G539=0,F539=0),\"N.M.\",IF(ABS(H539/G539)>=10,\"N.M.\",H539/(-G539)))),IF(H539=0,0,IF(OR(G539=0,F539=0),\"N.M.\",IF(ABS(H539/G539)>=10,\"N.M.\",H539/G539))))","v":1.669567758013954E-2},null,1937064.55,1042251.77,{"$f":"+K539-L539","v":894812.78},{"$f":"IF(L539<0,IF(M539=0,0,IF(OR(L539=0,K539=0),\"N.M.\",IF(ABS(M539/L539)>=10,\"N.M.\",M539/(-L539)))),IF(M539=0,0,IF(OR(L539=0,K539=0),\"N.M.\",IF(ABS(M539/L539)>=10,\"N.M.\",M539/L539))))","v":0.85853802867612306},null,null,579578.27,570253.15,{"$f":"+Q539-R539","v":9325.1199999999953},{"$f":"IF(R539<0,IF(S539=0,0,IF(OR(R539=0,Q539=0),\"N.M.\",IF(ABS(S539/R539)>=10,\"N.M.\",S539/(-R539)))),IF(S539=0,0,IF(OR(R539=0,Q539=0),\"N.M.\",IF(ABS(S539/R539)>=10,\"N.M.\",S539/R539))))","v":1.6352597087802137E-2},null,2319979.8200000003,1136789.28,{"$f":"+V539-W539","v":1183190.5400000003},{"$f":"IF(W539<0,IF(X539=0,0,IF(OR(W539=0,V539=0),\"N.M.\",IF(ABS(X539/W539)>=10,\"N.M.\",X539/(-W539)))),IF(X539=0,0,IF(OR(W539=0,V539=0),\"N.M.\",IF(ABS(X539/W539)>=10,\"N.M.\",X539/W539))))","v":1.0408178198161757},null,47590.1,null,47678.879999999997,77211.100000000006,66982.16,66591.899999999994,66600.639999999999,66569.38,80364.56,417577.67,-38034.36,190709.84,191120.54,191794.73,null,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,193124.49,193893.87,440151.57,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NACCRETION","Line 24","Accretion Expense (411.10)",null,null,193893.87,190709.84,{"$f":"+F540-G540","v":3184.0299999999988},{"$f":"IF(G540<0,IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/(-G540)))),IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/G540))))","v":1.669567758013954E-2},null,1937064.55,1042251.77,{"$f":"+K540-L540","v":894812.78},{"$f":"IF(L540<0,IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/(-L540)))),IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/L540))))","v":0.85853802867612306},null,null,579578.27,570253.15,{"$f":"+Q540-R540","v":9325.1199999999953},{"$f":"IF(R540<0,IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/(-R540)))),IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/R540))))","v":1.6352597087802137E-2},null,2319979.8200000003,1136789.28,{"$f":"+V540-W540","v":1183190.5400000003},{"$f":"IF(W540<0,IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/(-W540)))),IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/W540))))","v":1.0408178198161757},null,47590.1,null,47678.879999999997,77211.100000000006,66982.16,66591.899999999994,66600.639999999999,66569.38,80364.56,417577.67,-38034.36,190709.84,191120.54,191794.73,null,192466.75,193063.54,193867.24,194546.27,195289.71,196069.72,192183.05000000002,192559.91,193124.49,193893.87,440151.57,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGN_FRM_DISP_ENV_CR","Line 24.1","(Less) Gains from Disposition of Environmental Credits (411.11)",null,null,0,0,{"$f":"+F541-G541","v":0},{"$f":"IF(G541<0,IF(H541=0,0,IF(OR(G541=0,F541=0),\"N.M.\",IF(ABS(H541/G541)>=10,\"N.M.\",H541/(-G541)))),IF(H541=0,0,IF(OR(G541=0,F541=0),\"N.M.\",IF(ABS(H541/G541)>=10,\"N.M.\",H541/G541))))","v":0},null,0,0,{"$f":"+K541-L541","v":0},{"$f":"IF(L541<0,IF(M541=0,0,IF(OR(L541=0,K541=0),\"N.M.\",IF(ABS(M541/L541)>=10,\"N.M.\",M541/(-L541)))),IF(M541=0,0,IF(OR(L541=0,K541=0),\"N.M.\",IF(ABS(M541/L541)>=10,\"N.M.\",M541/L541))))","v":0},null,null,0,0,{"$f":"+Q541-R541","v":0},null,null,0,0,{"$f":"+V541-W541","v":0},{"$f":"IF(W541<0,IF(X541=0,0,IF(OR(W541=0,V541=0),\"N.M.\",IF(ABS(X541/W541)>=10,\"N.M.\",X541/(-W541)))),IF(X541=0,0,IF(OR(W541=0,V541=0),\"N.M.\",IF(ABS(X541/W541)>=10,\"N.M.\",X541/W541))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLSES_FRM_DISP_ENV_CR","Line 24.2","Losses from Disposition of Environmental Credits (411.12)",null,null,0,0,{"$f":"+F542-G542","v":0},{"$f":"IF(G542<0,IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/(-G542)))),IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/G542))))","v":0},null,0,0,{"$f":"+K542-L542","v":0},{"$f":"IF(L542<0,IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/(-L542)))),IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/L542))))","v":0},null,null,0,0,{"$f":"+Q542-R542","v":0},{"$f":"IF(R542<0,IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/(-R542)))),IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/R542))))","v":0},null,0,0,{"$f":"+V542-W542","v":0},{"$f":"IF(W542<0,IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/(-W542)))),IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/W542))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 25","TOTAL Utility Operating Expenses (Enter Total of lines 4 thru 24)",null,null,{"$f":"SUM(+F363,F438,F444,F447,F451,F454,F456,F458,F464,-F468,F503,F511,F515,F519,-F523,F525,-F528,F531,-F535,F537,F540,-F541,F542)","v":48987424.767669998},{"$f":"SUM(+G363,G438,G444,G447,G451,G454,G456,G458,G464,-G468,G503,G511,G515,G519,-G523,G525,-G528,G531,-G535,G537,G540,-G541,G542)","v":47883655.913500026},{"$f":"+F544-G544","v":1103768.8541699722},{"$f":"IF(G544<0,IF(H544=0,0,IF(OR(G544=0,F544=0),\"N.M.\",IF(ABS(H544/G544)>=10,\"N.M.\",H544/(-G544)))),IF(H544=0,0,IF(OR(G544=0,F544=0),\"N.M.\",IF(ABS(H544/G544)>=10,\"N.M.\",H544/G544))))","v":2.3051056422339348E-2},null,{"$f":"SUM(+K363,K438,K444,K447,K451,K454,K456,K458,K464,-K468,K503,K511,K515,K519,-K523,K525,-K528,K531,-K535,K537,K540,-K541,K542)","v":550513027.22390008},{"$f":"SUM(+L363,L438,L444,L447,L451,L454,L456,L458,L464,-L468,L503,L511,L515,L519,-L523,L525,-L528,L531,-L535,L537,L540,-L541,L542)","v":508890290.9248001},{"$f":"+K544-L544","v":41622736.299099982},{"$f":"IF(L544<0,IF(M544=0,0,IF(OR(L544=0,K544=0),\"N.M.\",IF(ABS(M544/L544)>=10,\"N.M.\",M544/(-L544)))),IF(M544=0,0,IF(OR(L544=0,K544=0),\"N.M.\",IF(ABS(M544/L544)>=10,\"N.M.\",M544/L544))))","v":8.1791177865585707E-2},null,null,{"$f":"SUM(+Q363,Q438,Q444,Q447,Q451,Q454,Q456,Q458,Q464,-Q468,Q503,Q511,Q515,Q519,-Q523,Q525,-Q528,Q531,-Q535,Q537,Q540,-Q541,Q542)","v":143323085.51249999},{"$f":"SUM(+R363,R438,R444,R447,R451,R454,R456,R458,R464,-R468,R503,R511,R515,R519,-R523,R525,-R528,R531,-R535,R537,R540,-R541,R542)","v":149871001.46190003},{"$f":"+Q544-R544","v":-6547915.9494000375},{"$f":"IF(R544<0,IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/(-R544)))),IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/R544))))","v":-4.3690346267984598E-2},null,{"$f":"SUM(+V363,V438,V444,V447,V451,V454,V456,V458,V464,-V468,V503,V511,V515,V519,-V523,V525,-V528,V531,-V535,V537,V540,-V541,V542)","v":644972703.65069997},{"$f":"SUM(+W363,W438,W444,W447,W451,W454,W456,W458,W464,-W468,W503,W511,W515,W519,-W523,W525,-W528,W531,-W535,W537,W540,-W541,W542)","v":586254565.4618001},{"$f":"+V544-W544","v":58718138.188899875},{"$f":"IF(W544<0,IF(X544=0,0,IF(OR(W544=0,V544=0),\"N.M.\",IF(ABS(X544/W544)>=10,\"N.M.\",X544/(-W544)))),IF(X544=0,0,IF(OR(W544=0,V544=0),\"N.M.\",IF(ABS(X544/W544)>=10,\"N.M.\",X544/W544))))","v":0.10015809112317421},null,{"$f":"SUM(+AA363,AA438,AA444,AA447,AA451,AA454,AA456,AA458,AA464,-AA468,AA503,AA511,AA515,AA519,-AA523,AA525,-AA528,AA531,-AA535,AA537,AA540,-AA541,AA542)","v":37457510.163200006},null,{"$f":"SUM(+AC363,AC438,AC444,AC447,AC451,AC454,AC456,AC458,AC464,-AC468,AC503,AC511,AC515,AC519,-AC523,AC525,-AC528,AC531,-AC535,AC537,AC540,-AC541,AC542)","v":59217635.456500001},{"$f":"SUM(+AD363,AD438,AD444,AD447,AD451,AD454,AD456,AD458,AD464,-AD468,AD503,AD511,AD515,AD519,-AD523,AD525,-AD528,AD531,-AD535,AD537,AD540,-AD541,AD542)","v":46342195.656199992},{"$f":"SUM(+AE363,AE438,AE444,AE447,AE451,AE454,AE456,AE458,AE464,-AE468,AE503,AE511,AE515,AE519,-AE523,AE525,-AE528,AE531,-AE535,AE537,AE540,-AE541,AE542)","v":51514185.271699987},{"$f":"SUM(+AF363,AF438,AF444,AF447,AF451,AF454,AF456,AF458,AF464,-AF468,AF503,AF511,AF515,AF519,-AF523,AF525,-AF528,AF531,-AF535,AF537,AF540,-AF541,AF542)","v":45542652.254199997},{"$f":"SUM(+AG363,AG438,AG444,AG447,AG451,AG454,AG456,AG458,AG464,-AG468,AG503,AG511,AG515,AG519,-AG523,AG525,-AG528,AG531,-AG535,AG537,AG540,-AG541,AG542)","v":53294962.3002},{"$f":"SUM(+AH363,AH438,AH444,AH447,AH451,AH454,AH456,AH458,AH464,-AH468,AH503,AH511,AH515,AH519,-AH523,AH525,-AH528,AH531,-AH535,AH537,AH540,-AH541,AH542)","v":48430921.4366},{"$f":"SUM(+AI363,AI438,AI444,AI447,AI451,AI454,AI456,AI458,AI464,-AI468,AI503,AI511,AI515,AI519,-AI523,AI525,-AI528,AI531,-AI535,AI537,AI540,-AI541,AI542)","v":54676737.087500006},{"$f":"SUM(+AJ363,AJ438,AJ444,AJ447,AJ451,AJ454,AJ456,AJ458,AJ464,-AJ468,AJ503,AJ511,AJ515,AJ519,-AJ523,AJ525,-AJ528,AJ531,-AJ535,AJ537,AJ540,-AJ541,AJ542)","v":53185827.580900013},{"$f":"SUM(+AK363,AK438,AK444,AK447,AK451,AK454,AK456,AK458,AK464,-AK468,AK503,AK511,AK515,AK519,-AK523,AK525,-AK528,AK531,-AK535,AK537,AK540,-AK541,AK542)","v":48801517.967500001},{"$f":"SUM(+AL363,AL438,AL444,AL447,AL451,AL454,AL456,AL458,AL464,-AL468,AL503,AL511,AL515,AL519,-AL523,AL525,-AL528,AL531,-AL535,AL537,AL540,-AL541,AL542)","v":47883655.913500026},{"$f":"SUM(+AM363,AM438,AM444,AM447,AM451,AM454,AM456,AM458,AM464,-AM468,AM503,AM511,AM515,AM519,-AM523,AM525,-AM528,AM531,-AM535,AM537,AM540,-AM541,AM542)","v":48059691.944799997},{"$f":"SUM(+AN363,AN438,AN444,AN447,AN451,AN454,AN456,AN458,AN464,-AN468,AN503,AN511,AN515,AN519,-AN523,AN525,-AN528,AN531,-AN535,AN537,AN540,-AN541,AN542)","v":46399984.482000008},null,{"$f":"SUM(+AP363,AP438,AP444,AP447,AP451,AP454,AP456,AP458,AP464,-AP468,AP503,AP511,AP515,AP519,-AP523,AP525,-AP528,AP531,-AP535,AP537,AP540,-AP541,AP542)","v":69491245.877900004},{"$f":"SUM(+AQ363,AQ438,AQ444,AQ447,AQ451,AQ454,AQ456,AQ458,AQ464,-AQ468,AQ503,AQ511,AQ515,AQ519,-AQ523,AQ525,-AQ528,AQ531,-AQ535,AQ537,AQ540,-AQ541,AQ542)","v":64835589.15609999},{"$f":"SUM(+AR363,AR438,AR444,AR447,AR451,AR454,AR456,AR458,AR464,-AR468,AR503,AR511,AR515,AR519,-AR523,AR525,-AR528,AR531,-AR535,AR537,AR540,-AR541,AR542)","v":49407603.805699997},{"$f":"SUM(+AS363,AS438,AS444,AS447,AS451,AS454,AS456,AS458,AS464,-AS468,AS503,AS511,AS515,AS519,-AS523,AS525,-AS528,AS531,-AS535,AS537,AS540,-AS541,AS542)","v":49147183.243600011},{"$f":"SUM(+AT363,AT438,AT444,AT447,AT451,AT454,AT456,AT458,AT464,-AT468,AT503,AT511,AT515,AT519,-AT523,AT525,-AT528,AT531,-AT535,AT537,AT540,-AT541,AT542)","v":49461679.793100007},{"$f":"SUM(+AU363,AU438,AU444,AU447,AU451,AU454,AU456,AU458,AU464,-AU468,AU503,AU511,AU515,AU519,-AU523,AU525,-AU528,AU531,-AU535,AU537,AU540,-AU541,AU542)","v":66355387.430500001},{"$f":"SUM(+AV363,AV438,AV444,AV447,AV451,AV454,AV456,AV458,AV464,-AV468,AV503,AV511,AV515,AV519,-AV523,AV525,-AV528,AV531,-AV535,AV537,AV540,-AV541,AV542)","v":58491252.404500008},{"$f":"SUM(+AW363,AW438,AW444,AW447,AW451,AW454,AW456,AW458,AW464,-AW468,AW503,AW511,AW515,AW519,-AW523,AW525,-AW528,AW531,-AW535,AW537,AW540,-AW541,AW542)","v":57434583.288600005},{"$f":"SUM(+AX363,AX438,AX444,AX447,AX451,AX454,AX456,AX458,AX464,-AX468,AX503,AX511,AX515,AX519,-AX523,AX525,-AX528,AX531,-AX535,AX537,AX540,-AX541,AX542)","v":36901077.456230007},{"$f":"SUM(+AY363,AY438,AY444,AY447,AY451,AY454,AY456,AY458,AY464,-AY468,AY503,AY511,AY515,AY519,-AY523,AY525,-AY528,AY531,-AY535,AY537,AY540,-AY541,AY542)","v":48987424.767669998},{"$f":"SUM(+AZ363,AZ438,AZ444,AZ447,AZ451,AZ454,AZ456,AZ458,AZ464,-AZ468,AZ503,AZ511,AZ515,AZ519,-AZ523,AZ525,-AZ528,AZ531,-AZ535,AZ537,AZ540,-AZ541,AZ542)","v":412482546.04000008},{"$f":"SUM(+BA363,BA438,BA444,BA447,BA451,BA454,BA456,BA458,BA464,-BA468,BA503,BA511,BA515,BA519,-BA523,BA525,-BA528,BA531,-BA535,BA537,BA540,-BA541,BA542)","v":2436937}]
[null,"Line 26","Net Util Oper Inc (Enter Tot. line 2 less 25) Carry to Pg 117, line 27",null,null,{"$f":"+F98-F544","v":7935948.8573299944},{"$f":"+G98-G544","v":5258372.5514999777},{"$f":"+F545-G545","v":2677576.3058300167},{"$f":"IF(G545<0,IF(H545=0,0,IF(OR(G545=0,F545=0),\"N.M.\",IF(ABS(H545/G545)>=10,\"N.M.\",H545/(-G545)))),IF(H545=0,0,IF(OR(G545=0,F545=0),\"N.M.\",IF(ABS(H545/G545)>=10,\"N.M.\",H545/G545))))","v":0.50920247274343933},null,{"$f":"+K98-K544","v":83820125.746099949},{"$f":"+L98-L544","v":73597751.415199935},{"$f":"+K545-L545","v":10222374.330900013},{"$f":"IF(L545<0,IF(M545=0,0,IF(OR(L545=0,K545=0),\"N.M.\",IF(ABS(M545/L545)>=10,\"N.M.\",M545/(-L545)))),IF(M545=0,0,IF(OR(L545=0,K545=0),\"N.M.\",IF(ABS(M545/L545)>=10,\"N.M.\",M545/L545))))","v":0.13889519902898576},null,null,{"$f":"+Q98-Q544","v":29093439.732500017},{"$f":"+R98-R544","v":18732106.133099973},{"$f":"+Q545-R545","v":10361333.599400043},{"$f":"IF(R545<0,IF(S545=0,0,IF(OR(R545=0,Q545=0),\"N.M.\",IF(ABS(S545/R545)>=10,\"N.M.\",S545/(-R545)))),IF(S545=0,0,IF(OR(R545=0,Q545=0),\"N.M.\",IF(ABS(S545/R545)>=10,\"N.M.\",S545/R545))))","v":0.55313233470802181},null,{"$f":"+V98-V544","v":113454775.25929999},{"$f":"+W98-W544","v":96174383.588199973},{"$f":"+V545-W545","v":17280391.67110002},{"$f":"IF(W545<0,IF(X545=0,0,IF(OR(W545=0,V545=0),\"N.M.\",IF(ABS(X545/W545)>=10,\"N.M.\",X545/(-W545)))),IF(X545=0,0,IF(OR(W545=0,V545=0),\"N.M.\",IF(ABS(X545/W545)>=10,\"N.M.\",X545/W545))))","v":0.17967769614299064},null,{"$f":"+AA98-AA544","v":10331353.776800007},null,{"$f":"+AC98-AC544","v":7868196.3884999976},{"$f":"+AD98-AD544","v":13461651.828800008},{"$f":"+AE98-AE544","v":7470580.8533000052},{"$f":"+AF98-AF544","v":4226386.5308000147},{"$f":"+AG98-AG544","v":4520480.5648000017},{"$f":"+AH98-AH544","v":7955571.4983999878},{"$f":"+AI98-AI544","v":9362777.6174999923},{"$f":"+AJ98-AJ544","v":11534778.884099983},{"$f":"+AK98-AK544","v":1938954.6975000054},{"$f":"+AL98-AL544","v":5258372.5514999777},{"$f":"+AM98-AM544","v":8964114.3602000102},{"$f":"+AN98-AN544","v":20670535.152999997},null,{"$f":"+AP98-AP544","v":13373662.73709999},{"$f":"+AQ98-AQ544","v":-2529185.5510999933},{"$f":"+AR98-AR544","v":17254971.899300002},{"$f":"+AS98-AS544","v":3668458.8513999879},{"$f":"+AT98-AT544","v":207103.97189999372},{"$f":"+AU98-AU544","v":13910359.614500001},{"$f":"+AV98-AV544","v":8841314.4904999882},{"$f":"+AW98-AW544","v":7611743.4063999951},{"$f":"+AX98-AX544","v":13545747.46876999},{"$f":"+AY98-AY544","v":7935948.8573299944},{"$f":"+AZ98-AZ544","v":-2534682.0100001097},{"$f":"+BA98-BA544","v":-2436937}]
[null,"Line 27","Net Util Oper Inc (Carried FORWARD FROM PAGE 114)",null,null,{"$f":"+F545","v":7935948.8573299944},{"$f":"+G545","v":5258372.5514999777},{"$f":"+F546-G546","v":2677576.3058300167},{"$f":"IF(G546<0,IF(H546=0,0,IF(OR(G546=0,F546=0),\"N.M.\",IF(ABS(H546/G546)>=10,\"N.M.\",H546/(-G546)))),IF(H546=0,0,IF(OR(G546=0,F546=0),\"N.M.\",IF(ABS(H546/G546)>=10,\"N.M.\",H546/G546))))","v":0.50920247274343933},null,{"$f":"+K545","v":83820125.746099949},{"$f":"+L545","v":73597751.415199935},{"$f":"+K546-L546","v":10222374.330900013},{"$f":"IF(L546<0,IF(M546=0,0,IF(OR(L546=0,K546=0),\"N.M.\",IF(ABS(M546/L546)>=10,\"N.M.\",M546/(-L546)))),IF(M546=0,0,IF(OR(L546=0,K546=0),\"N.M.\",IF(ABS(M546/L546)>=10,\"N.M.\",M546/L546))))","v":0.13889519902898576},null,null,{"$f":"+Q545","v":29093439.732500017},{"$f":"+R545","v":18732106.133099973},{"$f":"+Q546-R546","v":10361333.599400043},{"$f":"IF(R546<0,IF(S546=0,0,IF(OR(R546=0,Q546=0),\"N.M.\",IF(ABS(S546/R546)>=10,\"N.M.\",S546/(-R546)))),IF(S546=0,0,IF(OR(R546=0,Q546=0),\"N.M.\",IF(ABS(S546/R546)>=10,\"N.M.\",S546/R546))))","v":0.55313233470802181},null,{"$f":"+V545","v":113454775.25929999},{"$f":"+W545","v":96174383.588199973},{"$f":"+V546-W546","v":17280391.67110002},{"$f":"IF(W546<0,IF(X546=0,0,IF(OR(W546=0,V546=0),\"N.M.\",IF(ABS(X546/W546)>=10,\"N.M.\",X546/(-W546)))),IF(X546=0,0,IF(OR(W546=0,V546=0),\"N.M.\",IF(ABS(X546/W546)>=10,\"N.M.\",X546/W546))))","v":0.17967769614299064},null,{"$f":"+AA545","v":10331353.776800007},null,{"$f":"+AC545","v":7868196.3884999976},{"$f":"+AD545","v":13461651.828800008},{"$f":"+AE545","v":7470580.8533000052},{"$f":"+AF545","v":4226386.5308000147},{"$f":"+AG545","v":4520480.5648000017},{"$f":"+AH545","v":7955571.4983999878},{"$f":"+AI545","v":9362777.6174999923},{"$f":"+AJ545","v":11534778.884099983},{"$f":"+AK545","v":1938954.6975000054},{"$f":"+AL545","v":5258372.5514999777},{"$f":"+AM545","v":8964114.3602000102},{"$f":"+AN545","v":20670535.152999997},null,{"$f":"+AP545","v":13373662.73709999},{"$f":"+AQ545","v":-2529185.5510999933},{"$f":"+AR545","v":17254971.899300002},{"$f":"+AS545","v":3668458.8513999879},{"$f":"+AT545","v":207103.97189999372},{"$f":"+AU545","v":13910359.614500001},{"$f":"+AV545","v":8841314.4904999882},{"$f":"+AW545","v":7611743.4063999951},{"$f":"+AX545","v":13545747.46876999},{"$f":"+AY545","v":7935948.8573299944},{"$f":"+AZ545","v":-2534682.0100001097},{"$f":"+BA545","v":-2436937}]
[null,"Line 28","Other Income and Deductions"]
[null,"Line 29","Other Income"]
[null,"Line 30","Nonutility Operating Income"]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N415","Line 31","Revenues From Merchandising, Jobbing & Contract Work (415)",null,null,0,0,{"$f":"+F551-G551","v":0},{"$f":"IF(G551<0,IF(H551=0,0,IF(OR(G551=0,F551=0),\"N.M.\",IF(ABS(H551/G551)>=10,\"N.M.\",H551/(-G551)))),IF(H551=0,0,IF(OR(G551=0,F551=0),\"N.M.\",IF(ABS(H551/G551)>=10,\"N.M.\",H551/G551))))","v":0},null,0,0,{"$f":"+K551-L551","v":0},{"$f":"IF(L551<0,IF(M551=0,0,IF(OR(L551=0,K551=0),\"N.M.\",IF(ABS(M551/L551)>=10,\"N.M.\",M551/(-L551)))),IF(M551=0,0,IF(OR(L551=0,K551=0),\"N.M.\",IF(ABS(M551/L551)>=10,\"N.M.\",M551/L551))))","v":0},null,null,0,0,{"$f":"+Q551-R551","v":0},{"$f":"IF(R551<0,IF(S551=0,0,IF(OR(R551=0,Q551=0),\"N.M.\",IF(ABS(S551/R551)>=10,\"N.M.\",S551/(-R551)))),IF(S551=0,0,IF(OR(R551=0,Q551=0),\"N.M.\",IF(ABS(S551/R551)>=10,\"N.M.\",S551/R551))))","v":0},null,0,0,{"$f":"+V551-W551","v":0},{"$f":"IF(W551<0,IF(X551=0,0,IF(OR(W551=0,V551=0),\"N.M.\",IF(ABS(X551/W551)>=10,\"N.M.\",X551/(-W551)))),IF(X551=0,0,IF(OR(W551=0,V551=0),\"N.M.\",IF(ABS(X551/W551)>=10,\"N.M.\",X551/W551))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N416","Line 32","(Less) Costs and Exp. Merchandising, Job. & Contract Work (416)",null,null,0,0,{"$f":"+F553-G553","v":0},{"$f":"IF(G553<0,IF(H553=0,0,IF(OR(G553=0,F553=0),\"N.M.\",IF(ABS(H553/G553)>=10,\"N.M.\",H553/(-G553)))),IF(H553=0,0,IF(OR(G553=0,F553=0),\"N.M.\",IF(ABS(H553/G553)>=10,\"N.M.\",H553/G553))))","v":0},null,0,0,{"$f":"+K553-L553","v":0},{"$f":"IF(L553<0,IF(M553=0,0,IF(OR(L553=0,K553=0),\"N.M.\",IF(ABS(M553/L553)>=10,\"N.M.\",M553/(-L553)))),IF(M553=0,0,IF(OR(L553=0,K553=0),\"N.M.\",IF(ABS(M553/L553)>=10,\"N.M.\",M553/L553))))","v":0},null,null,0,0,{"$f":"+Q553-R553","v":0},{"$f":"IF(R553<0,IF(S553=0,0,IF(OR(R553=0,Q553=0),\"N.M.\",IF(ABS(S553/R553)>=10,\"N.M.\",S553/(-R553)))),IF(S553=0,0,IF(OR(R553=0,Q553=0),\"N.M.\",IF(ABS(S553/R553)>=10,\"N.M.\",S553/R553))))","v":0},null,0,0,{"$f":"+V553-W553","v":0},{"$f":"IF(W553<0,IF(X553=0,0,IF(OR(W553=0,V553=0),\"N.M.\",IF(ABS(X553/W553)>=10,\"N.M.\",X553/(-W553)))),IF(X553=0,0,IF(OR(W553=0,V553=0),\"N.M.\",IF(ABS(X553/W553)>=10,\"N.M.\",X553/W553))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4170004","4170004","Rev from Non-Util Oper NonAfil",null,null,29428.95,30427.89,{"$f":"+F555-G555","v":-998.93999999999869},{"$f":"IF(G555<0,IF(H555=0,0,IF(OR(G555=0,F555=0),\"N.M.\",IF(ABS(H555/G555)>=10,\"N.M.\",H555/(-G555)))),IF(H555=0,0,IF(OR(G555=0,F555=0),\"N.M.\",IF(ABS(H555/G555)>=10,\"N.M.\",H555/G555))))","v":-3.282974928593467E-2},null,273056.76,279438.33,{"$f":"+K555-L555","v":-6381.570000000007},{"$f":"IF(L555<0,IF(M555=0,0,IF(OR(L555=0,K555=0),\"N.M.\",IF(ABS(M555/L555)>=10,\"N.M.\",M555/(-L555)))),IF(M555=0,0,IF(OR(L555=0,K555=0),\"N.M.\",IF(ABS(M555/L555)>=10,\"N.M.\",M555/L555))))","v":-2.2837131899550098E-2},null,null,82408.490000000005,84957.53,{"$f":"+Q555-R555","v":-2549.0399999999936},{"$f":"IF(R555<0,IF(S555=0,0,IF(OR(R555=0,Q555=0),\"N.M.\",IF(ABS(S555/R555)>=10,\"N.M.\",S555/(-R555)))),IF(S555=0,0,IF(OR(R555=0,Q555=0),\"N.M.\",IF(ABS(S555/R555)>=10,\"N.M.\",S555/R555))))","v":-3.000369714138339E-2},null,323808.81,329905.59000000003,{"$f":"+V555-W555","v":-6096.7800000000279},{"$f":"IF(W555<0,IF(X555=0,0,IF(OR(W555=0,V555=0),\"N.M.\",IF(ABS(X555/W555)>=10,\"N.M.\",X555/(-W555)))),IF(X555=0,0,IF(OR(W555=0,V555=0),\"N.M.\",IF(ABS(X555/W555)>=10,\"N.M.\",X555/W555))))","v":-1.848037797722684E-2},null,24489.850000000002,null,28750.81,27441.93,26224.36,28545.31,29004.510000000002,25308.400000000001,29205.48,28976.68,25552.959999999999,30427.89,24284.46,26467.59,null,28988.46,25914.799999999999,26662.98,26997.53,27436.78,26797.22,27850.5,26914.46,26065.08,29428.95,-30969.23,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NREV_NONUTIL_OPS","Line 33","Revenues From Nonutility Operations (417)",null,null,29428.95,30427.89,{"$f":"+F556-G556","v":-998.93999999999869},{"$f":"IF(G556<0,IF(H556=0,0,IF(OR(G556=0,F556=0),\"N.M.\",IF(ABS(H556/G556)>=10,\"N.M.\",H556/(-G556)))),IF(H556=0,0,IF(OR(G556=0,F556=0),\"N.M.\",IF(ABS(H556/G556)>=10,\"N.M.\",H556/G556))))","v":-3.282974928593467E-2},null,273056.76,279438.33,{"$f":"+K556-L556","v":-6381.570000000007},{"$f":"IF(L556<0,IF(M556=0,0,IF(OR(L556=0,K556=0),\"N.M.\",IF(ABS(M556/L556)>=10,\"N.M.\",M556/(-L556)))),IF(M556=0,0,IF(OR(L556=0,K556=0),\"N.M.\",IF(ABS(M556/L556)>=10,\"N.M.\",M556/L556))))","v":-2.2837131899550098E-2},null,null,82408.490000000005,84957.53,{"$f":"+Q556-R556","v":-2549.0399999999936},{"$f":"IF(R556<0,IF(S556=0,0,IF(OR(R556=0,Q556=0),\"N.M.\",IF(ABS(S556/R556)>=10,\"N.M.\",S556/(-R556)))),IF(S556=0,0,IF(OR(R556=0,Q556=0),\"N.M.\",IF(ABS(S556/R556)>=10,\"N.M.\",S556/R556))))","v":-3.000369714138339E-2},null,323808.81,329905.59000000003,{"$f":"+V556-W556","v":-6096.7800000000279},{"$f":"IF(W556<0,IF(X556=0,0,IF(OR(W556=0,V556=0),\"N.M.\",IF(ABS(X556/W556)>=10,\"N.M.\",X556/(-W556)))),IF(X556=0,0,IF(OR(W556=0,V556=0),\"N.M.\",IF(ABS(X556/W556)>=10,\"N.M.\",X556/W556))))","v":-1.848037797722684E-2},null,24489.850000000002,null,28750.81,27441.93,26224.36,28545.31,29004.510000000002,25308.400000000001,29205.48,28976.68,25552.959999999999,30427.89,24284.46,26467.59,null,28988.46,25914.799999999999,26662.98,26997.53,27436.78,26797.22,27850.5,26914.46,26065.08,29428.95,-30969.23,0]
[]
["%,V4171006","4171006","Outside Services - Other",null,null,0,530,{"$f":"+F558-G558","v":-530},{"$f":"IF(G558<0,IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/(-G558)))),IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/G558))))","v":"N.M."},null,0,630,{"$f":"+K558-L558","v":-630},{"$f":"IF(L558<0,IF(M558=0,0,IF(OR(L558=0,K558=0),\"N.M.\",IF(ABS(M558/L558)>=10,\"N.M.\",M558/(-L558)))),IF(M558=0,0,IF(OR(L558=0,K558=0),\"N.M.\",IF(ABS(M558/L558)>=10,\"N.M.\",M558/L558))))","v":"N.M."},null,null,0,630,{"$f":"+Q558-R558","v":-630},{"$f":"IF(R558<0,IF(S558=0,0,IF(OR(R558=0,Q558=0),\"N.M.\",IF(ABS(S558/R558)>=10,\"N.M.\",S558/(-R558)))),IF(S558=0,0,IF(OR(R558=0,Q558=0),\"N.M.\",IF(ABS(S558/R558)>=10,\"N.M.\",S558/R558))))","v":"N.M."},null,0,630,{"$f":"+V558-W558","v":-630},{"$f":"IF(W558<0,IF(X558=0,0,IF(OR(W558=0,V558=0),\"N.M.\",IF(ABS(X558/W558)>=10,\"N.M.\",X558/(-W558)))),IF(X558=0,0,IF(OR(W558=0,V558=0),\"N.M.\",IF(ABS(X558/W558)>=10,\"N.M.\",X558/W558))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,100,530,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V4171009","4171009","Office Supplies & Expense",null,null,0,0,{"$f":"+F559-G559","v":0},{"$f":"IF(G559<0,IF(H559=0,0,IF(OR(G559=0,F559=0),\"N.M.\",IF(ABS(H559/G559)>=10,\"N.M.\",H559/(-G559)))),IF(H559=0,0,IF(OR(G559=0,F559=0),\"N.M.\",IF(ABS(H559/G559)>=10,\"N.M.\",H559/G559))))","v":0},null,0,0,{"$f":"+K559-L559","v":0},{"$f":"IF(L559<0,IF(M559=0,0,IF(OR(L559=0,K559=0),\"N.M.\",IF(ABS(M559/L559)>=10,\"N.M.\",M559/(-L559)))),IF(M559=0,0,IF(OR(L559=0,K559=0),\"N.M.\",IF(ABS(M559/L559)>=10,\"N.M.\",M559/L559))))","v":0},null,null,0,0,{"$f":"+Q559-R559","v":0},{"$f":"IF(R559<0,IF(S559=0,0,IF(OR(R559=0,Q559=0),\"N.M.\",IF(ABS(S559/R559)>=10,\"N.M.\",S559/(-R559)))),IF(S559=0,0,IF(OR(R559=0,Q559=0),\"N.M.\",IF(ABS(S559/R559)>=10,\"N.M.\",S559/R559))))","v":0},null,15.450000000000001,0,{"$f":"+V559-W559","v":15.450000000000001},{"$f":"IF(W559<0,IF(X559=0,0,IF(OR(W559=0,V559=0),\"N.M.\",IF(ABS(X559/W559)>=10,\"N.M.\",X559/(-W559)))),IF(X559=0,0,IF(OR(W559=0,V559=0),\"N.M.\",IF(ABS(X559/W559)>=10,\"N.M.\",X559/W559))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,15.450000000000001,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXP_NONUTIL_OPS","Line 34","(Less) Expenses of Nonutility Operations (417.1)",null,null,0,530,{"$f":"+F560-G560","v":-530},{"$f":"IF(G560<0,IF(H560=0,0,IF(OR(G560=0,F560=0),\"N.M.\",IF(ABS(H560/G560)>=10,\"N.M.\",H560/(-G560)))),IF(H560=0,0,IF(OR(G560=0,F560=0),\"N.M.\",IF(ABS(H560/G560)>=10,\"N.M.\",H560/G560))))","v":"N.M."},null,0,630,{"$f":"+K560-L560","v":-630},{"$f":"IF(L560<0,IF(M560=0,0,IF(OR(L560=0,K560=0),\"N.M.\",IF(ABS(M560/L560)>=10,\"N.M.\",M560/(-L560)))),IF(M560=0,0,IF(OR(L560=0,K560=0),\"N.M.\",IF(ABS(M560/L560)>=10,\"N.M.\",M560/L560))))","v":"N.M."},null,null,0,630,{"$f":"+Q560-R560","v":-630},{"$f":"IF(R560<0,IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/(-R560)))),IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/R560))))","v":"N.M."},null,15.450000000000001,630,{"$f":"+V560-W560","v":-614.54999999999995},{"$f":"IF(W560<0,IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/(-W560)))),IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/W560))))","v":-0.97547619047619039},null,0,null,0,0,0,0,0,0,0,0,100,530,0,15.450000000000001,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4180001","4180001","Non-Operatng Rental Income",null,null,0,0,{"$f":"+F562-G562","v":0},{"$f":"IF(G562<0,IF(H562=0,0,IF(OR(G562=0,F562=0),\"N.M.\",IF(ABS(H562/G562)>=10,\"N.M.\",H562/(-G562)))),IF(H562=0,0,IF(OR(G562=0,F562=0),\"N.M.\",IF(ABS(H562/G562)>=10,\"N.M.\",H562/G562))))","v":0},null,1025,1025,{"$f":"+K562-L562","v":0},{"$f":"IF(L562<0,IF(M562=0,0,IF(OR(L562=0,K562=0),\"N.M.\",IF(ABS(M562/L562)>=10,\"N.M.\",M562/(-L562)))),IF(M562=0,0,IF(OR(L562=0,K562=0),\"N.M.\",IF(ABS(M562/L562)>=10,\"N.M.\",M562/L562))))","v":0},null,null,625,625,{"$f":"+Q562-R562","v":0},{"$f":"IF(R562<0,IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/(-R562)))),IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/R562))))","v":0},null,1025,1025,{"$f":"+V562-W562","v":0},{"$f":"IF(W562<0,IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/(-W562)))),IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/W562))))","v":0},null,0,null,0,0,400,0,0,0,0,625,0,0,0,0,null,0,0,400,0,0,0,0,625,0,0,0,0]
["%,V4180005","4180005","Non-Opratng Rntal Inc-Depr",null,null,-555.82000000000005,-555.82000000000005,{"$f":"+F563-G563","v":0},{"$f":"IF(G563<0,IF(H563=0,0,IF(OR(G563=0,F563=0),\"N.M.\",IF(ABS(H563/G563)>=10,\"N.M.\",H563/(-G563)))),IF(H563=0,0,IF(OR(G563=0,F563=0),\"N.M.\",IF(ABS(H563/G563)>=10,\"N.M.\",H563/G563))))","v":0},null,-5558.1500000000005,-5558.1500000000005,{"$f":"+K563-L563","v":0},{"$f":"IF(L563<0,IF(M563=0,0,IF(OR(L563=0,K563=0),\"N.M.\",IF(ABS(M563/L563)>=10,\"N.M.\",M563/(-L563)))),IF(M563=0,0,IF(OR(L563=0,K563=0),\"N.M.\",IF(ABS(M563/L563)>=10,\"N.M.\",M563/L563))))","v":0},null,null,-1667.45,-1667.45,{"$f":"+Q563-R563","v":0},{"$f":"IF(R563<0,IF(S563=0,0,IF(OR(R563=0,Q563=0),\"N.M.\",IF(ABS(S563/R563)>=10,\"N.M.\",S563/(-R563)))),IF(S563=0,0,IF(OR(R563=0,Q563=0),\"N.M.\",IF(ABS(S563/R563)>=10,\"N.M.\",S563/R563))))","v":0},null,-6669.7800000000007,-6669.7800000000007,{"$f":"+V563-W563","v":0},{"$f":"IF(W563<0,IF(X563=0,0,IF(OR(W563=0,V563=0),\"N.M.\",IF(ABS(X563/W563)>=10,\"N.M.\",X563/(-W563)))),IF(X563=0,0,IF(OR(W563=0,V563=0),\"N.M.\",IF(ABS(X563/W563)>=10,\"N.M.\",X563/W563))))","v":0},null,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NNON_OP_RENTAL_INCOME","Line 35","Nonoperating Rental Income (418)",null,null,-555.82000000000005,-555.82000000000005,{"$f":"+F564-G564","v":0},{"$f":"IF(G564<0,IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/(-G564)))),IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/G564))))","v":0},null,-4533.1500000000005,-4533.1500000000005,{"$f":"+K564-L564","v":0},{"$f":"IF(L564<0,IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/(-L564)))),IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/L564))))","v":0},null,null,-1042.45,-1042.45,{"$f":"+Q564-R564","v":0},{"$f":"IF(R564<0,IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/(-R564)))),IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/R564))))","v":0},null,-5644.7800000000007,-5644.7800000000007,{"$f":"+V564-W564","v":0},{"$f":"IF(W564<0,IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/(-W564)))),IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/W564))))","v":0},null,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-155.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,69.17999999999995,-555.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,null,-555.81000000000006,-555.82000000000005,-155.81000000000006,-555.82000000000005,-555.81000000000006,-555.82000000000005,-555.81000000000006,69.17999999999995,-555.81000000000006,-555.82000000000005,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEQUITY_IN_SUB_EARN","Line 36","Equity in Earnings of Subsidiary Companies (418.1)",null,null,0,0,{"$f":"+F566-G566","v":0},{"$f":"IF(G566<0,IF(H566=0,0,IF(OR(G566=0,F566=0),\"N.M.\",IF(ABS(H566/G566)>=10,\"N.M.\",H566/(-G566)))),IF(H566=0,0,IF(OR(G566=0,F566=0),\"N.M.\",IF(ABS(H566/G566)>=10,\"N.M.\",H566/G566))))","v":0},null,0,0,{"$f":"+K566-L566","v":0},{"$f":"IF(L566<0,IF(M566=0,0,IF(OR(L566=0,K566=0),\"N.M.\",IF(ABS(M566/L566)>=10,\"N.M.\",M566/(-L566)))),IF(M566=0,0,IF(OR(L566=0,K566=0),\"N.M.\",IF(ABS(M566/L566)>=10,\"N.M.\",M566/L566))))","v":0},null,null,0,0,{"$f":"+Q566-R566","v":0},{"$f":"IF(R566<0,IF(S566=0,0,IF(OR(R566=0,Q566=0),\"N.M.\",IF(ABS(S566/R566)>=10,\"N.M.\",S566/(-R566)))),IF(S566=0,0,IF(OR(R566=0,Q566=0),\"N.M.\",IF(ABS(S566/R566)>=10,\"N.M.\",S566/R566))))","v":0},null,0,0,{"$f":"+V566-W566","v":0},{"$f":"IF(W566<0,IF(X566=0,0,IF(OR(W566=0,V566=0),\"N.M.\",IF(ABS(X566/W566)>=10,\"N.M.\",X566/(-W566)))),IF(X566=0,0,IF(OR(W566=0,V566=0),\"N.M.\",IF(ABS(X566/W566)>=10,\"N.M.\",X566/W566))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4190001","4190001","Interest Inc - Assoc Non CBP",null,null,16343,0,{"$f":"+F568-G568","v":16343},{"$f":"IF(G568<0,IF(H568=0,0,IF(OR(G568=0,F568=0),\"N.M.\",IF(ABS(H568/G568)>=10,\"N.M.\",H568/(-G568)))),IF(H568=0,0,IF(OR(G568=0,F568=0),\"N.M.\",IF(ABS(H568/G568)>=10,\"N.M.\",H568/G568))))","v":"N.M."},null,75177.8,0,{"$f":"+K568-L568","v":75177.8},{"$f":"IF(L568<0,IF(M568=0,0,IF(OR(L568=0,K568=0),\"N.M.\",IF(ABS(M568/L568)>=10,\"N.M.\",M568/(-L568)))),IF(M568=0,0,IF(OR(L568=0,K568=0),\"N.M.\",IF(ABS(M568/L568)>=10,\"N.M.\",M568/L568))))","v":"N.M."},null,null,75177.8,0,{"$f":"+Q568-R568","v":75177.8},{"$f":"IF(R568<0,IF(S568=0,0,IF(OR(R568=0,Q568=0),\"N.M.\",IF(ABS(S568/R568)>=10,\"N.M.\",S568/(-R568)))),IF(S568=0,0,IF(OR(R568=0,Q568=0),\"N.M.\",IF(ABS(S568/R568)>=10,\"N.M.\",S568/R568))))","v":"N.M."},null,75177.8,0,{"$f":"+V568-W568","v":75177.8},{"$f":"IF(W568<0,IF(X568=0,0,IF(OR(W568=0,V568=0),\"N.M.\",IF(ABS(X568/W568)>=10,\"N.M.\",X568/(-W568)))),IF(X568=0,0,IF(OR(W568=0,V568=0),\"N.M.\",IF(ABS(X568/W568)>=10,\"N.M.\",X568/W568))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,42491.8,16343,16343,0,0]
["%,V4190002","4190002","Int & Dividend Inc - Nonassoc",null,null,789.80000000000007,15672.31,{"$f":"+F569-G569","v":-14882.51},{"$f":"IF(G569<0,IF(H569=0,0,IF(OR(G569=0,F569=0),\"N.M.\",IF(ABS(H569/G569)>=10,\"N.M.\",H569/(-G569)))),IF(H569=0,0,IF(OR(G569=0,F569=0),\"N.M.\",IF(ABS(H569/G569)>=10,\"N.M.\",H569/G569))))","v":-0.94960538682555418},null,119727.78,145065.55000000002,{"$f":"+K569-L569","v":-25337.770000000019},{"$f":"IF(L569<0,IF(M569=0,0,IF(OR(L569=0,K569=0),\"N.M.\",IF(ABS(M569/L569)>=10,\"N.M.\",M569/(-L569)))),IF(M569=0,0,IF(OR(L569=0,K569=0),\"N.M.\",IF(ABS(M569/L569)>=10,\"N.M.\",M569/L569))))","v":-0.1746642810784505},null,null,-10195.23,40308.51,{"$f":"+Q569-R569","v":-50503.740000000005},{"$f":"IF(R569<0,IF(S569=0,0,IF(OR(R569=0,Q569=0),\"N.M.\",IF(ABS(S569/R569)>=10,\"N.M.\",S569/(-R569)))),IF(S569=0,0,IF(OR(R569=0,Q569=0),\"N.M.\",IF(ABS(S569/R569)>=10,\"N.M.\",S569/R569))))","v":-1.2529299644169434},null,976877.51,160191.57,{"$f":"+V569-W569","v":816685.94},{"$f":"IF(W569<0,IF(X569=0,0,IF(OR(W569=0,V569=0),\"N.M.\",IF(ABS(X569/W569)>=10,\"N.M.\",X569/(-W569)))),IF(X569=0,0,IF(OR(W569=0,V569=0),\"N.M.\",IF(ABS(X569/W569)>=10,\"N.M.\",X569/W569))))","v":5.0981830067587195},null,11559.89,null,12945.93,1905.19,5088.66,21941.57,25742.14,24006.44,13127.11,12326.42,12309.78,15672.31,783311.46,73838.27,null,13999.44,12671.42,13883.33,17029.560000000001,42327.97,13072,16939.29,-22746.73,11761.7,789.80000000000007,0,0]
["%,V4190005","4190005","Interest Income - Assoc CBP",null,null,188276.28,0,{"$f":"+F570-G570","v":188276.28},{"$f":"IF(G570<0,IF(H570=0,0,IF(OR(G570=0,F570=0),\"N.M.\",IF(ABS(H570/G570)>=10,\"N.M.\",H570/(-G570)))),IF(H570=0,0,IF(OR(G570=0,F570=0),\"N.M.\",IF(ABS(H570/G570)>=10,\"N.M.\",H570/G570))))","v":"N.M."},null,998624.27,308.78000000000003,{"$f":"+K570-L570","v":998315.49},{"$f":"IF(L570<0,IF(M570=0,0,IF(OR(L570=0,K570=0),\"N.M.\",IF(ABS(M570/L570)>=10,\"N.M.\",M570/(-L570)))),IF(M570=0,0,IF(OR(L570=0,K570=0),\"N.M.\",IF(ABS(M570/L570)>=10,\"N.M.\",M570/L570))))","v":"N.M."},null,null,626046.26,0,{"$f":"+Q570-R570","v":626046.26},{"$f":"IF(R570<0,IF(S570=0,0,IF(OR(R570=0,Q570=0),\"N.M.\",IF(ABS(S570/R570)>=10,\"N.M.\",S570/(-R570)))),IF(S570=0,0,IF(OR(R570=0,Q570=0),\"N.M.\",IF(ABS(S570/R570)>=10,\"N.M.\",S570/R570))))","v":"N.M."},null,998624.27,116463.12,{"$f":"+V570-W570","v":882161.15},{"$f":"IF(W570<0,IF(X570=0,0,IF(OR(W570=0,V570=0),\"N.M.\",IF(ABS(X570/W570)>=10,\"N.M.\",X570/(-W570)))),IF(X570=0,0,IF(OR(W570=0,V570=0),\"N.M.\",IF(ABS(X570/W570)>=10,\"N.M.\",X570/W570))))","v":7.5745965761521763},null,0,null,156.71,0,0,0,0,0,152.07,0,0,0,0,0,null,137.06,0,0,0,0,145505.28,226935.67,220246.29,217523.69,188276.28,608719.69000000006,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_INCOME","Line 37","Interest and Dividend Income (419)",null,null,205409.08,15672.31,{"$f":"+F571-G571","v":189736.77},{"$f":"IF(G571<0,IF(H571=0,0,IF(OR(G571=0,F571=0),\"N.M.\",IF(ABS(H571/G571)>=10,\"N.M.\",H571/(-G571)))),IF(H571=0,0,IF(OR(G571=0,F571=0),\"N.M.\",IF(ABS(H571/G571)>=10,\"N.M.\",H571/G571))))","v":"N.M."},null,1193529.8500000001,145374.33000000002,{"$f":"+K571-L571","v":1048155.52},{"$f":"IF(L571<0,IF(M571=0,0,IF(OR(L571=0,K571=0),\"N.M.\",IF(ABS(M571/L571)>=10,\"N.M.\",M571/(-L571)))),IF(M571=0,0,IF(OR(L571=0,K571=0),\"N.M.\",IF(ABS(M571/L571)>=10,\"N.M.\",M571/L571))))","v":7.2100454048524245},null,null,691028.83000000007,40308.51,{"$f":"+Q571-R571","v":650720.32000000007},{"$f":"IF(R571<0,IF(S571=0,0,IF(OR(R571=0,Q571=0),\"N.M.\",IF(ABS(S571/R571)>=10,\"N.M.\",S571/(-R571)))),IF(S571=0,0,IF(OR(R571=0,Q571=0),\"N.M.\",IF(ABS(S571/R571)>=10,\"N.M.\",S571/R571))))","v":"N.M."},null,2050679.58,276654.69000000006,{"$f":"+V571-W571","v":1774024.8900000001},{"$f":"IF(W571<0,IF(X571=0,0,IF(OR(W571=0,V571=0),\"N.M.\",IF(ABS(X571/W571)>=10,\"N.M.\",X571/(-W571)))),IF(X571=0,0,IF(OR(W571=0,V571=0),\"N.M.\",IF(ABS(X571/W571)>=10,\"N.M.\",X571/W571))))","v":6.4124157446960313},null,11559.89,null,13102.64,1905.19,5088.66,21941.57,25742.14,24006.44,13279.18,12326.42,12309.78,15672.31,783311.46,73838.27,null,14136.5,12671.42,13883.33,17029.560000000001,42327.97,158577.28,243874.96000000002,239991.36000000002,245628.39,205409.08,608719.69000000006,0]
[]
["%,V4191000","4191000","Allw Oth Fnds Usd Drng Cnstr",null,null,579256.22,118533.98,{"$f":"+F573-G573","v":460722.24},{"$f":"IF(G573<0,IF(H573=0,0,IF(OR(G573=0,F573=0),\"N.M.\",IF(ABS(H573/G573)>=10,\"N.M.\",H573/(-G573)))),IF(H573=0,0,IF(OR(G573=0,F573=0),\"N.M.\",IF(ABS(H573/G573)>=10,\"N.M.\",H573/G573))))","v":3.8868368378417735},null,3398463.59,1938976.04,{"$f":"+K573-L573","v":1459487.5499999998},{"$f":"IF(L573<0,IF(M573=0,0,IF(OR(L573=0,K573=0),\"N.M.\",IF(ABS(M573/L573)>=10,\"N.M.\",M573/(-L573)))),IF(M573=0,0,IF(OR(L573=0,K573=0),\"N.M.\",IF(ABS(M573/L573)>=10,\"N.M.\",M573/L573))))","v":0.75271046154856036},null,null,1641037.9500000002,549782.07000000007,{"$f":"+Q573-R573","v":1091255.8800000001},{"$f":"IF(R573<0,IF(S573=0,0,IF(OR(R573=0,Q573=0),\"N.M.\",IF(ABS(S573/R573)>=10,\"N.M.\",S573/(-R573)))),IF(S573=0,0,IF(OR(R573=0,Q573=0),\"N.M.\",IF(ABS(S573/R573)>=10,\"N.M.\",S573/R573))))","v":1.984888084836961},null,3493251.2199999997,2235282.7999999998,{"$f":"+V573-W573","v":1257968.42},{"$f":"IF(W573<0,IF(X573=0,0,IF(OR(W573=0,V573=0),\"N.M.\",IF(ABS(X573/W573)>=10,\"N.M.\",X573/(-W573)))),IF(X573=0,0,IF(OR(W573=0,V573=0),\"N.M.\",IF(ABS(X573/W573)>=10,\"N.M.\",X573/W573))))","v":0.56277819522433581},null,196989.54,null,163380.72,181070.14,207519.11000000002,216772.33000000002,225727.83000000002,206802.80000000002,187921.04,222704.43,208543.66,118533.98,64449.68,30337.95,null,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,549712.06000000006,579256.22,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC_OTH_FUNDS-CR","Line 38","Allowance for Other Funds Used During Construction (419.1)",null,null,579256.22,118533.98,{"$f":"+F574-G574","v":460722.24},{"$f":"IF(G574<0,IF(H574=0,0,IF(OR(G574=0,F574=0),\"N.M.\",IF(ABS(H574/G574)>=10,\"N.M.\",H574/(-G574)))),IF(H574=0,0,IF(OR(G574=0,F574=0),\"N.M.\",IF(ABS(H574/G574)>=10,\"N.M.\",H574/G574))))","v":3.8868368378417735},null,3398463.59,1938976.04,{"$f":"+K574-L574","v":1459487.5499999998},{"$f":"IF(L574<0,IF(M574=0,0,IF(OR(L574=0,K574=0),\"N.M.\",IF(ABS(M574/L574)>=10,\"N.M.\",M574/(-L574)))),IF(M574=0,0,IF(OR(L574=0,K574=0),\"N.M.\",IF(ABS(M574/L574)>=10,\"N.M.\",M574/L574))))","v":0.75271046154856036},null,null,1641037.9500000002,549782.07000000007,{"$f":"+Q574-R574","v":1091255.8800000001},{"$f":"IF(R574<0,IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/(-R574)))),IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/R574))))","v":1.984888084836961},null,3493251.2199999997,2235282.7999999998,{"$f":"+V574-W574","v":1257968.42},{"$f":"IF(W574<0,IF(X574=0,0,IF(OR(W574=0,V574=0),\"N.M.\",IF(ABS(X574/W574)>=10,\"N.M.\",X574/(-W574)))),IF(X574=0,0,IF(OR(W574=0,V574=0),\"N.M.\",IF(ABS(X574/W574)>=10,\"N.M.\",X574/W574))))","v":0.56277819522433581},null,196989.54,null,163380.72,181070.14,207519.11000000002,216772.33000000002,225727.83000000002,206802.80000000002,187921.04,222704.43,208543.66,118533.98,64449.68,30337.95,null,-32018.600000000002,219752.13,273675.34999999998,351307.09,273834.27,203480.26,467395.14,512069.67,549712.06000000006,579256.22,0,0]
[]
["%,V4210001","4210001","Misc Non-Operating Inc-Assoc",null,null,0,0,{"$f":"+F576-G576","v":0},{"$f":"IF(G576<0,IF(H576=0,0,IF(OR(G576=0,F576=0),\"N.M.\",IF(ABS(H576/G576)>=10,\"N.M.\",H576/(-G576)))),IF(H576=0,0,IF(OR(G576=0,F576=0),\"N.M.\",IF(ABS(H576/G576)>=10,\"N.M.\",H576/G576))))","v":0},null,68.56,0,{"$f":"+K576-L576","v":68.56},{"$f":"IF(L576<0,IF(M576=0,0,IF(OR(L576=0,K576=0),\"N.M.\",IF(ABS(M576/L576)>=10,\"N.M.\",M576/(-L576)))),IF(M576=0,0,IF(OR(L576=0,K576=0),\"N.M.\",IF(ABS(M576/L576)>=10,\"N.M.\",M576/L576))))","v":"N.M."},null,null,68.56,0,{"$f":"+Q576-R576","v":68.56},{"$f":"IF(R576<0,IF(S576=0,0,IF(OR(R576=0,Q576=0),\"N.M.\",IF(ABS(S576/R576)>=10,\"N.M.\",S576/(-R576)))),IF(S576=0,0,IF(OR(R576=0,Q576=0),\"N.M.\",IF(ABS(S576/R576)>=10,\"N.M.\",S576/R576))))","v":"N.M."},null,68.56,0,{"$f":"+V576-W576","v":68.56},{"$f":"IF(W576<0,IF(X576=0,0,IF(OR(W576=0,V576=0),\"N.M.\",IF(ABS(X576/W576)>=10,\"N.M.\",X576/(-W576)))),IF(X576=0,0,IF(OR(W576=0,V576=0),\"N.M.\",IF(ABS(X576/W576)>=10,\"N.M.\",X576/W576))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,68.56,0,0,0,0]
["%,V4210002","4210002","Misc Non-Op Inc-NonAsc-Rents",null,null,56.92,138.1,{"$f":"+F577-G577","v":-81.179999999999993},{"$f":"IF(G577<0,IF(H577=0,0,IF(OR(G577=0,F577=0),\"N.M.\",IF(ABS(H577/G577)>=10,\"N.M.\",H577/(-G577)))),IF(H577=0,0,IF(OR(G577=0,F577=0),\"N.M.\",IF(ABS(H577/G577)>=10,\"N.M.\",H577/G577))))","v":-0.5878349022447501},null,738.23,1513.29,{"$f":"+K577-L577","v":-775.06},{"$f":"IF(L577<0,IF(M577=0,0,IF(OR(L577=0,K577=0),\"N.M.\",IF(ABS(M577/L577)>=10,\"N.M.\",M577/(-L577)))),IF(M577=0,0,IF(OR(L577=0,K577=0),\"N.M.\",IF(ABS(M577/L577)>=10,\"N.M.\",M577/L577))))","v":-0.51216885064990847},null,null,171.34,413.34000000000003,{"$f":"+Q577-R577","v":-242.00000000000003},{"$f":"IF(R577<0,IF(S577=0,0,IF(OR(R577=0,Q577=0),\"N.M.\",IF(ABS(S577/R577)>=10,\"N.M.\",S577/(-R577)))),IF(S577=0,0,IF(OR(R577=0,Q577=0),\"N.M.\",IF(ABS(S577/R577)>=10,\"N.M.\",S577/R577))))","v":-0.58547442783180914},null,1015.09,1682.1299999999999,{"$f":"+V577-W577","v":-667.03999999999985},{"$f":"IF(W577<0,IF(X577=0,0,IF(OR(W577=0,V577=0),\"N.M.\",IF(ABS(X577/W577)>=10,\"N.M.\",X577/(-W577)))),IF(X577=0,0,IF(OR(W577=0,V577=0),\"N.M.\",IF(ABS(X577/W577)>=10,\"N.M.\",X577/W577))))","v":-0.39654485681843848},null,137.14000000000001,null,138.89000000000001,273.06,138.02000000000001,137.61000000000001,137.52000000000001,137.37,137.47999999999999,137.55000000000001,137.69,138.1,138.26,138.6,null,62.370000000000005,197.4,62.480000000000004,62.58,62.57,62.34,57.15,57.26,57.160000000000004,56.92,0,0]
["%,V4210007","4210007","Misc Non-Op Inc - NonAsc - Oth",null,null,100.5,84.01,{"$f":"+F578-G578","v":16.489999999999995},{"$f":"IF(G578<0,IF(H578=0,0,IF(OR(G578=0,F578=0),\"N.M.\",IF(ABS(H578/G578)>=10,\"N.M.\",H578/(-G578)))),IF(H578=0,0,IF(OR(G578=0,F578=0),\"N.M.\",IF(ABS(H578/G578)>=10,\"N.M.\",H578/G578))))","v":0.19628615640995112},null,876.13,6773.84,{"$f":"+K578-L578","v":-5897.71},{"$f":"IF(L578<0,IF(M578=0,0,IF(OR(L578=0,K578=0),\"N.M.\",IF(ABS(M578/L578)>=10,\"N.M.\",M578/(-L578)))),IF(M578=0,0,IF(OR(L578=0,K578=0),\"N.M.\",IF(ABS(M578/L578)>=10,\"N.M.\",M578/L578))))","v":-0.87065977348151125},null,null,272,249.51000000000002,{"$f":"+Q578-R578","v":22.489999999999981},{"$f":"IF(R578<0,IF(S578=0,0,IF(OR(R578=0,Q578=0),\"N.M.\",IF(ABS(S578/R578)>=10,\"N.M.\",S578/(-R578)))),IF(S578=0,0,IF(OR(R578=0,Q578=0),\"N.M.\",IF(ABS(S578/R578)>=10,\"N.M.\",S578/R578))))","v":9.0136667869023204E-2},null,623.13,10353.209999999999,{"$f":"+V578-W578","v":-9730.08},{"$f":"IF(W578<0,IF(X578=0,0,IF(OR(W578=0,V578=0),\"N.M.\",IF(ABS(X578/W578)>=10,\"N.M.\",X578/(-W578)))),IF(X578=0,0,IF(OR(W578=0,V578=0),\"N.M.\",IF(ABS(X578/W578)>=10,\"N.M.\",X578/W578))))","v":-0.93981286963173749},null,1600.93,null,1979.28,1980.28,2196.86,85,102,84,96.91,83.5,82,84.01,103.5,-356.5,null,83,82,82,86.63,97.5,84,89,87.5,84,100.5,0,0]
["%,V4210009","4210009","Misc Non-Op Exp - NonAssoc",null,null,114.3,-102.64,{"$f":"+F579-G579","v":216.94},{"$f":"IF(G579<0,IF(H579=0,0,IF(OR(G579=0,F579=0),\"N.M.\",IF(ABS(H579/G579)>=10,\"N.M.\",H579/(-G579)))),IF(H579=0,0,IF(OR(G579=0,F579=0),\"N.M.\",IF(ABS(H579/G579)>=10,\"N.M.\",H579/G579))))","v":2.113600935307872},null,-155.06,-16985.240000000002,{"$f":"+K579-L579","v":16830.18},{"$f":"IF(L579<0,IF(M579=0,0,IF(OR(L579=0,K579=0),\"N.M.\",IF(ABS(M579/L579)>=10,\"N.M.\",M579/(-L579)))),IF(M579=0,0,IF(OR(L579=0,K579=0),\"N.M.\",IF(ABS(M579/L579)>=10,\"N.M.\",M579/L579))))","v":0.99087089732026157},null,null,120.35000000000001,-228.88,{"$f":"+Q579-R579","v":349.23},{"$f":"IF(R579<0,IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/(-R579)))),IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/R579))))","v":1.5258213911219853},null,73.319999999999993,-16570.480000000003,{"$f":"+V579-W579","v":16643.800000000003},{"$f":"IF(W579<0,IF(X579=0,0,IF(OR(W579=0,V579=0),\"N.M.\",IF(ABS(X579/W579)>=10,\"N.M.\",X579/(-W579)))),IF(X579=0,0,IF(OR(W579=0,V579=0),\"N.M.\",IF(ABS(X579/W579)>=10,\"N.M.\",X579/W579))))","v":1.0044247360366145},null,608.91999999999996,null,-16839.46,-81.350000000000009,23.990000000000002,-84.36,361.26,-77.73,-58.71,-117.28,-8.9600000000000009,-102.64,264.63,-36.25,null,-343.36,2.5100000000000002,3.96,-152.29,382.98,-77.100000000000009,-92.11,1.06,4.99,114.3,0,0]
["%,V4210099","4210099","Prv Def I/T-Cr Oth I&D-Fed",null,null,0,0,{"$f":"+F580-G580","v":0},{"$f":"IF(G580<0,IF(H580=0,0,IF(OR(G580=0,F580=0),\"N.M.\",IF(ABS(H580/G580)>=10,\"N.M.\",H580/(-G580)))),IF(H580=0,0,IF(OR(G580=0,F580=0),\"N.M.\",IF(ABS(H580/G580)>=10,\"N.M.\",H580/G580))))","v":0},null,4557688,0,{"$f":"+K580-L580","v":4557688},{"$f":"IF(L580<0,IF(M580=0,0,IF(OR(L580=0,K580=0),\"N.M.\",IF(ABS(M580/L580)>=10,\"N.M.\",M580/(-L580)))),IF(M580=0,0,IF(OR(L580=0,K580=0),\"N.M.\",IF(ABS(M580/L580)>=10,\"N.M.\",M580/L580))))","v":"N.M."},null,null,0,0,{"$f":"+Q580-R580","v":0},{"$f":"IF(R580<0,IF(S580=0,0,IF(OR(R580=0,Q580=0),\"N.M.\",IF(ABS(S580/R580)>=10,\"N.M.\",S580/(-R580)))),IF(S580=0,0,IF(OR(R580=0,Q580=0),\"N.M.\",IF(ABS(S580/R580)>=10,\"N.M.\",S580/R580))))","v":0},null,4557688,0,{"$f":"+V580-W580","v":4557688},{"$f":"IF(W580<0,IF(X580=0,0,IF(OR(W580=0,V580=0),\"N.M.\",IF(ABS(X580/W580)>=10,\"N.M.\",X580/(-W580)))),IF(X580=0,0,IF(OR(W580=0,V580=0),\"N.M.\",IF(ABS(X580/W580)>=10,\"N.M.\",X580/W580))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,4557688,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_NONOP_INC","Line 39","Miscellaneous Nonoperating Income (421)",null,null,271.72000000000003,119.47000000000001,{"$f":"+F581-G581","v":152.25},{"$f":"IF(G581<0,IF(H581=0,0,IF(OR(G581=0,F581=0),\"N.M.\",IF(ABS(H581/G581)>=10,\"N.M.\",H581/(-G581)))),IF(H581=0,0,IF(OR(G581=0,F581=0),\"N.M.\",IF(ABS(H581/G581)>=10,\"N.M.\",H581/G581))))","v":1.2743785050640326},null,4559215.8600000003,-8698.11,{"$f":"+K581-L581","v":4567913.9700000007},{"$f":"IF(L581<0,IF(M581=0,0,IF(OR(L581=0,K581=0),\"N.M.\",IF(ABS(M581/L581)>=10,\"N.M.\",M581/(-L581)))),IF(M581=0,0,IF(OR(L581=0,K581=0),\"N.M.\",IF(ABS(M581/L581)>=10,\"N.M.\",M581/L581))))","v":"N.M."},null,null,632.25,433.97,{"$f":"+Q581-R581","v":198.27999999999997},{"$f":"IF(R581<0,IF(S581=0,0,IF(OR(R581=0,Q581=0),\"N.M.\",IF(ABS(S581/R581)>=10,\"N.M.\",S581/(-R581)))),IF(S581=0,0,IF(OR(R581=0,Q581=0),\"N.M.\",IF(ABS(S581/R581)>=10,\"N.M.\",S581/R581))))","v":0.45689794225407276},null,4559468.0999999996,-4535.1400000000012,{"$f":"+V581-W581","v":4564003.2399999993},{"$f":"IF(W581<0,IF(X581=0,0,IF(OR(W581=0,V581=0),\"N.M.\",IF(ABS(X581/W581)>=10,\"N.M.\",X581/(-W581)))),IF(X581=0,0,IF(OR(W581=0,V581=0),\"N.M.\",IF(ABS(X581/W581)>=10,\"N.M.\",X581/W581))))","v":"N.M."},null,2346.9900000000002,null,-14721.289999999999,2171.9900000000002,2358.87,138.25,600.78,143.63999999999999,175.67999999999998,103.77000000000001,210.73,119.47000000000001,506.39,-254.15,null,-197.99,281.90999999999997,148.44000000000003,-3.0800000000000125,543.04999999999995,4557757.24,54.040000000000006,214.38,146.15,271.72000000000003,0,0]
[]
["%,V4211000","4211000","Gain on Dspsition of Property",null,null,0,0,{"$f":"+F583-G583","v":0},{"$f":"IF(G583<0,IF(H583=0,0,IF(OR(G583=0,F583=0),\"N.M.\",IF(ABS(H583/G583)>=10,\"N.M.\",H583/(-G583)))),IF(H583=0,0,IF(OR(G583=0,F583=0),\"N.M.\",IF(ABS(H583/G583)>=10,\"N.M.\",H583/G583))))","v":0},null,53.39,0,{"$f":"+K583-L583","v":53.39},{"$f":"IF(L583<0,IF(M583=0,0,IF(OR(L583=0,K583=0),\"N.M.\",IF(ABS(M583/L583)>=10,\"N.M.\",M583/(-L583)))),IF(M583=0,0,IF(OR(L583=0,K583=0),\"N.M.\",IF(ABS(M583/L583)>=10,\"N.M.\",M583/L583))))","v":"N.M."},null,null,0,0,{"$f":"+Q583-R583","v":0},{"$f":"IF(R583<0,IF(S583=0,0,IF(OR(R583=0,Q583=0),\"N.M.\",IF(ABS(S583/R583)>=10,\"N.M.\",S583/(-R583)))),IF(S583=0,0,IF(OR(R583=0,Q583=0),\"N.M.\",IF(ABS(S583/R583)>=10,\"N.M.\",S583/R583))))","v":0},null,53.39,0,{"$f":"+V583-W583","v":53.39},{"$f":"IF(W583<0,IF(X583=0,0,IF(OR(W583=0,V583=0),\"N.M.\",IF(ABS(X583/W583)>=10,\"N.M.\",X583/(-W583)))),IF(X583=0,0,IF(OR(W583=0,V583=0),\"N.M.\",IF(ABS(X583/W583)>=10,\"N.M.\",X583/W583))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,53.39,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NGAIN_ON_DIST_PROPERT","Line 40","Gain on Disposition of Property (421.1)",null,null,0,0,{"$f":"+F584-G584","v":0},{"$f":"IF(G584<0,IF(H584=0,0,IF(OR(G584=0,F584=0),\"N.M.\",IF(ABS(H584/G584)>=10,\"N.M.\",H584/(-G584)))),IF(H584=0,0,IF(OR(G584=0,F584=0),\"N.M.\",IF(ABS(H584/G584)>=10,\"N.M.\",H584/G584))))","v":0},null,53.39,0,{"$f":"+K584-L584","v":53.39},{"$f":"IF(L584<0,IF(M584=0,0,IF(OR(L584=0,K584=0),\"N.M.\",IF(ABS(M584/L584)>=10,\"N.M.\",M584/(-L584)))),IF(M584=0,0,IF(OR(L584=0,K584=0),\"N.M.\",IF(ABS(M584/L584)>=10,\"N.M.\",M584/L584))))","v":"N.M."},null,null,0,0,{"$f":"+Q584-R584","v":0},{"$f":"IF(R584<0,IF(S584=0,0,IF(OR(R584=0,Q584=0),\"N.M.\",IF(ABS(S584/R584)>=10,\"N.M.\",S584/(-R584)))),IF(S584=0,0,IF(OR(R584=0,Q584=0),\"N.M.\",IF(ABS(S584/R584)>=10,\"N.M.\",S584/R584))))","v":0},null,53.39,0,{"$f":"+V584-W584","v":53.39},{"$f":"IF(W584<0,IF(X584=0,0,IF(OR(W584=0,V584=0),\"N.M.\",IF(ABS(X584/W584)>=10,\"N.M.\",X584/(-W584)))),IF(X584=0,0,IF(OR(W584=0,V584=0),\"N.M.\",IF(ABS(X584/W584)>=10,\"N.M.\",X584/W584))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,53.39,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 41","TOTAL Other Income (Enter Total of lines 31 thru 40)",null,null,{"$f":"SUM(F551,-F553,F556,-F560,F564,F566,F571,F574,F581,F584)","v":813810.14999999991},{"$f":"SUM(G551,-G553,G556,-G560,G564,G566,G571,G574,G581,G584)","v":163667.82999999999},{"$f":"+F586-G586","v":650142.31999999995},{"$f":"IF(G586<0,IF(H586=0,0,IF(OR(G586=0,F586=0),\"N.M.\",IF(ABS(H586/G586)>=10,\"N.M.\",H586/(-G586)))),IF(H586=0,0,IF(OR(G586=0,F586=0),\"N.M.\",IF(ABS(H586/G586)>=10,\"N.M.\",H586/G586))))","v":3.9723280989306207},null,{"$f":"SUM(K551,-K553,K556,-K560,K564,K566,K571,K574,K581,K584)","v":9419786.3000000007},{"$f":"SUM(L551,-L553,L556,-L560,L564,L566,L571,L574,L581,L584)","v":2349927.44},{"$f":"+K586-L586","v":7069858.8600000013},{"$f":"IF(L586<0,IF(M586=0,0,IF(OR(L586=0,K586=0),\"N.M.\",IF(ABS(M586/L586)>=10,\"N.M.\",M586/(-L586)))),IF(M586=0,0,IF(OR(L586=0,K586=0),\"N.M.\",IF(ABS(M586/L586)>=10,\"N.M.\",M586/L586))))","v":3.0085434723039794},null,null,{"$f":"SUM(Q551,-Q553,Q556,-Q560,Q564,Q566,Q571,Q574,Q581,Q584)","v":2414065.0700000003},{"$f":"SUM(R551,-R553,R556,-R560,R564,R566,R571,R574,R581,R584)","v":673809.63},{"$f":"+Q586-R586","v":1740255.4400000004},{"$f":"IF(R586<0,IF(S586=0,0,IF(OR(R586=0,Q586=0),\"N.M.\",IF(ABS(S586/R586)>=10,\"N.M.\",S586/(-R586)))),IF(S586=0,0,IF(OR(R586=0,Q586=0),\"N.M.\",IF(ABS(S586/R586)>=10,\"N.M.\",S586/R586))))","v":2.5827108466823194},null,{"$f":"SUM(V551,-V553,V556,-V560,V564,V566,V571,V574,V581,V584)","v":10421600.870000001},{"$f":"SUM(W551,-W553,W556,-W560,W564,W566,W571,W574,W581,W584)","v":2831033.1599999997},{"$f":"+V586-W586","v":7590567.7100000009},{"$f":"IF(W586<0,IF(X586=0,0,IF(OR(W586=0,V586=0),\"N.M.\",IF(ABS(X586/W586)>=10,\"N.M.\",X586/(-W586)))),IF(X586=0,0,IF(OR(W586=0,V586=0),\"N.M.\",IF(ABS(X586/W586)>=10,\"N.M.\",X586/W586))))","v":2.681200565662043},null,{"$f":"SUM(AA551,-AA553,AA556,-AA560,AA564,AA566,AA571,AA574,AA581,AA584)","v":234830.45},null,{"$f":"SUM(AC551,-AC553,AC556,-AC560,AC564,AC566,AC571,AC574,AC581,AC584)","v":189957.06999999998},{"$f":"SUM(AD551,-AD553,AD556,-AD560,AD564,AD566,AD571,AD574,AD581,AD584)","v":212033.43},{"$f":"SUM(AE551,-AE553,AE556,-AE560,AE564,AE566,AE571,AE574,AE581,AE584)","v":241035.19},{"$f":"SUM(AF551,-AF553,AF556,-AF560,AF564,AF566,AF571,AF574,AF581,AF584)","v":266841.64},{"$f":"SUM(AG551,-AG553,AG556,-AG560,AG564,AG566,AG571,AG574,AG581,AG584)","v":280519.45000000007},{"$f":"SUM(AH551,-AH553,AH556,-AH560,AH564,AH566,AH571,AH574,AH581,AH584)","v":255705.46000000002},{"$f":"SUM(AI551,-AI553,AI556,-AI560,AI564,AI566,AI571,AI574,AI581,AI584)","v":230025.57},{"$f":"SUM(AJ551,-AJ553,AJ556,-AJ560,AJ564,AJ566,AJ571,AJ574,AJ581,AJ584)","v":264180.47999999998},{"$f":"SUM(AK551,-AK553,AK556,-AK560,AK564,AK566,AK571,AK574,AK581,AK584)","v":245961.32},{"$f":"SUM(AL551,-AL553,AL556,-AL560,AL564,AL566,AL571,AL574,AL581,AL584)","v":163667.82999999999},{"$f":"SUM(AM551,-AM553,AM556,-AM560,AM564,AM566,AM571,AM574,AM581,AM584)","v":871996.18},{"$f":"SUM(AN551,-AN553,AN556,-AN560,AN564,AN566,AN571,AN574,AN581,AN584)","v":129818.39},null,{"$f":"SUM(AP551,-AP553,AP556,-AP560,AP564,AP566,AP571,AP574,AP581,AP584)","v":10352.559999999992},{"$f":"SUM(AQ551,-AQ553,AQ556,-AQ560,AQ564,AQ566,AQ571,AQ574,AQ581,AQ584)","v":258064.44},{"$f":"SUM(AR551,-AR553,AR556,-AR560,AR564,AR566,AR571,AR574,AR581,AR584)","v":314267.68},{"$f":"SUM(AS551,-AS553,AS556,-AS560,AS564,AS566,AS571,AS574,AS581,AS584)","v":394775.28},{"$f":"SUM(AT551,-AT553,AT556,-AT560,AT564,AT566,AT571,AT574,AT581,AT584)","v":343586.26},{"$f":"SUM(AU551,-AU553,AU556,-AU560,AU564,AU566,AU571,AU574,AU581,AU584)","v":4946056.1800000006},{"$f":"SUM(AV551,-AV553,AV556,-AV560,AV564,AV566,AV571,AV574,AV581,AV584)","v":738618.83000000007},{"$f":"SUM(AW551,-AW553,AW556,-AW560,AW564,AW566,AW571,AW574,AW581,AW584)","v":779259.04999999993},{"$f":"SUM(AX551,-AX553,AX556,-AX560,AX564,AX566,AX571,AX574,AX581,AX584)","v":820995.87000000011},{"$f":"SUM(AY551,-AY553,AY556,-AY560,AY564,AY566,AY571,AY574,AY581,AY584)","v":813810.14999999991},{"$f":"SUM(AZ551,-AZ553,AZ556,-AZ560,AZ564,AZ566,AZ571,AZ574,AZ581,AZ584)","v":577750.46000000008},{"$f":"SUM(BA551,-BA553,BA556,-BA560,BA564,BA566,BA571,BA574,BA581,BA584)","v":0}]
[null,"Line 42","Other Income Deductions"]
[]
["%,V4212000","4212000","Loss on Dspsition of Property",null,null,0,0,{"$f":"+F589-G589","v":0},{"$f":"IF(G589<0,IF(H589=0,0,IF(OR(G589=0,F589=0),\"N.M.\",IF(ABS(H589/G589)>=10,\"N.M.\",H589/(-G589)))),IF(H589=0,0,IF(OR(G589=0,F589=0),\"N.M.\",IF(ABS(H589/G589)>=10,\"N.M.\",H589/G589))))","v":0},null,0,173.74,{"$f":"+K589-L589","v":-173.74},{"$f":"IF(L589<0,IF(M589=0,0,IF(OR(L589=0,K589=0),\"N.M.\",IF(ABS(M589/L589)>=10,\"N.M.\",M589/(-L589)))),IF(M589=0,0,IF(OR(L589=0,K589=0),\"N.M.\",IF(ABS(M589/L589)>=10,\"N.M.\",M589/L589))))","v":"N.M."},null,null,0,0,{"$f":"+Q589-R589","v":0},{"$f":"IF(R589<0,IF(S589=0,0,IF(OR(R589=0,Q589=0),\"N.M.\",IF(ABS(S589/R589)>=10,\"N.M.\",S589/(-R589)))),IF(S589=0,0,IF(OR(R589=0,Q589=0),\"N.M.\",IF(ABS(S589/R589)>=10,\"N.M.\",S589/R589))))","v":0},null,0,173.74,{"$f":"+V589-W589","v":-173.74},{"$f":"IF(W589<0,IF(X589=0,0,IF(OR(W589=0,V589=0),\"N.M.\",IF(ABS(X589/W589)>=10,\"N.M.\",X589/(-W589)))),IF(X589=0,0,IF(OR(W589=0,V589=0),\"N.M.\",IF(ABS(X589/W589)>=10,\"N.M.\",X589/W589))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NLOSS_DIST_PROPERTY","Line 43","Loss on Disposition of Property (421.2)",null,null,0,0,{"$f":"+F590-G590","v":0},{"$f":"IF(G590<0,IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/(-G590)))),IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/G590))))","v":0},null,0,173.74,{"$f":"+K590-L590","v":-173.74},{"$f":"IF(L590<0,IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/(-L590)))),IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/L590))))","v":"N.M."},null,null,0,0,{"$f":"+Q590-R590","v":0},{"$f":"IF(R590<0,IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/(-R590)))),IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/R590))))","v":0},null,0,173.74,{"$f":"+V590-W590","v":-173.74},{"$f":"IF(W590<0,IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/(-W590)))),IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/W590))))","v":"N.M."},null,0,null,0,173.74,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_AMORT_PLT_ADJ","Line 44","Miscellaneous Amortization (425)",null,null,0,0,{"$f":"+F592-G592","v":0},{"$f":"IF(G592<0,IF(H592=0,0,IF(OR(G592=0,F592=0),\"N.M.\",IF(ABS(H592/G592)>=10,\"N.M.\",H592/(-G592)))),IF(H592=0,0,IF(OR(G592=0,F592=0),\"N.M.\",IF(ABS(H592/G592)>=10,\"N.M.\",H592/G592))))","v":0},null,0,0,{"$f":"+K592-L592","v":0},{"$f":"IF(L592<0,IF(M592=0,0,IF(OR(L592=0,K592=0),\"N.M.\",IF(ABS(M592/L592)>=10,\"N.M.\",M592/(-L592)))),IF(M592=0,0,IF(OR(L592=0,K592=0),\"N.M.\",IF(ABS(M592/L592)>=10,\"N.M.\",M592/L592))))","v":0},null,null,0,0,{"$f":"+Q592-R592","v":0},{"$f":"IF(R592<0,IF(S592=0,0,IF(OR(R592=0,Q592=0),\"N.M.\",IF(ABS(S592/R592)>=10,\"N.M.\",S592/(-R592)))),IF(S592=0,0,IF(OR(R592=0,Q592=0),\"N.M.\",IF(ABS(S592/R592)>=10,\"N.M.\",S592/R592))))","v":0},null,0,0,{"$f":"+V592-W592","v":0},{"$f":"IF(W592<0,IF(X592=0,0,IF(OR(W592=0,V592=0),\"N.M.\",IF(ABS(X592/W592)>=10,\"N.M.\",X592/(-W592)))),IF(X592=0,0,IF(OR(W592=0,V592=0),\"N.M.\",IF(ABS(X592/W592)>=10,\"N.M.\",X592/W592))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4261000","4261000","Donations",null,null,155146.06,142488.14000000001,{"$f":"+F594-G594","v":12657.919999999984},{"$f":"IF(G594<0,IF(H594=0,0,IF(OR(G594=0,F594=0),\"N.M.\",IF(ABS(H594/G594)>=10,\"N.M.\",H594/(-G594)))),IF(H594=0,0,IF(OR(G594=0,F594=0),\"N.M.\",IF(ABS(H594/G594)>=10,\"N.M.\",H594/G594))))","v":8.8834902329414808E-2},null,1445601.63,1356104.05,{"$f":"+K594-L594","v":89497.579999999842},{"$f":"IF(L594<0,IF(M594=0,0,IF(OR(L594=0,K594=0),\"N.M.\",IF(ABS(M594/L594)>=10,\"N.M.\",M594/(-L594)))),IF(M594=0,0,IF(OR(L594=0,K594=0),\"N.M.\",IF(ABS(M594/L594)>=10,\"N.M.\",M594/L594))))","v":6.5996101110382968E-2},null,null,447827.9,422851.49,{"$f":"+Q594-R594","v":24976.410000000033},{"$f":"IF(R594<0,IF(S594=0,0,IF(OR(R594=0,Q594=0),\"N.M.\",IF(ABS(S594/R594)>=10,\"N.M.\",S594/(-R594)))),IF(S594=0,0,IF(OR(R594=0,Q594=0),\"N.M.\",IF(ABS(S594/R594)>=10,\"N.M.\",S594/R594))))","v":5.9066624076457748E-2},null,1738843,1514274.1600000001,{"$f":"+V594-W594","v":224568.83999999985},{"$f":"IF(W594<0,IF(X594=0,0,IF(OR(W594=0,V594=0),\"N.M.\",IF(ABS(X594/W594)>=10,\"N.M.\",X594/(-W594)))),IF(X594=0,0,IF(OR(W594=0,V594=0),\"N.M.\",IF(ABS(X594/W594)>=10,\"N.M.\",X594/W594))))","v":0.14830130892545892},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,144435.69,155146.06,566.54,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4261","Line 45","Donations (426.1)",null,null,155146.06,142488.14000000001,{"$f":"+F595-G595","v":12657.919999999984},{"$f":"IF(G595<0,IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/(-G595)))),IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/G595))))","v":8.8834902329414808E-2},null,1445601.63,1356104.05,{"$f":"+K595-L595","v":89497.579999999842},{"$f":"IF(L595<0,IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/(-L595)))),IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/L595))))","v":6.5996101110382968E-2},null,null,447827.9,422851.49,{"$f":"+Q595-R595","v":24976.410000000033},{"$f":"IF(R595<0,IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/(-R595)))),IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/R595))))","v":5.9066624076457748E-2},null,1738843,1514274.1600000001,{"$f":"+V595-W595","v":224568.83999999985},{"$f":"IF(W595<0,IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/(-W595)))),IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/W595))))","v":0.14830130892545892},null,72269.53,null,96376.7,134869.17000000001,144244.57,141890.94,137499.9,137106.67000000001,141264.61000000002,143064.79,137298.56,142488.14000000001,152337.21,140904.16,null,134961.31,145159.9,138488.92000000001,143401.66,145945.04,144967.42000000001,144849.48000000001,148246.15,144435.69,155146.06,566.54,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4262","Line 46","Life Insurance (426.2)",null,null,0,0,{"$f":"+F597-G597","v":0},{"$f":"IF(G597<0,IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/(-G597)))),IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/G597))))","v":0},null,0,0,{"$f":"+K597-L597","v":0},{"$f":"IF(L597<0,IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/(-L597)))),IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/L597))))","v":0},null,null,0,0,{"$f":"+Q597-R597","v":0},{"$f":"IF(R597<0,IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/(-R597)))),IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/R597))))","v":0},null,0,0,{"$f":"+V597-W597","v":0},{"$f":"IF(W597<0,IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/(-W597)))),IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/W597))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4263001","4263001","Penalties",null,null,0,1.86,{"$f":"+F599-G599","v":-1.86},{"$f":"IF(G599<0,IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/(-G599)))),IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/G599))))","v":"N.M."},null,3784.78,2064.0300000000002,{"$f":"+K599-L599","v":1720.75},{"$f":"IF(L599<0,IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/(-L599)))),IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/L599))))","v":0.83368458791781119},null,null,0,1750.43,{"$f":"+Q599-R599","v":-1750.43},{"$f":"IF(R599<0,IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/(-R599)))),IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/R599))))","v":"N.M."},null,6941.84,2064.0700000000002,{"$f":"+V599-W599","v":4877.7700000000004},{"$f":"IF(W599<0,IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/(-W599)))),IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/W599))))","v":2.3631805122888276},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,1520.84,null,1.48,0,0,0,22.11,3549.89,211.3,0,0,0,0,0]
["%,V4263003","4263003","Penalties - Quality of Service",null,null,0,0,{"$f":"+F600-G600","v":0},{"$f":"IF(G600<0,IF(H600=0,0,IF(OR(G600=0,F600=0),\"N.M.\",IF(ABS(H600/G600)>=10,\"N.M.\",H600/(-G600)))),IF(H600=0,0,IF(OR(G600=0,F600=0),\"N.M.\",IF(ABS(H600/G600)>=10,\"N.M.\",H600/G600))))","v":0},null,27946.332000000002,0,{"$f":"+K600-L600","v":27946.332000000002},{"$f":"IF(L600<0,IF(M600=0,0,IF(OR(L600=0,K600=0),\"N.M.\",IF(ABS(M600/L600)>=10,\"N.M.\",M600/(-L600)))),IF(M600=0,0,IF(OR(L600=0,K600=0),\"N.M.\",IF(ABS(M600/L600)>=10,\"N.M.\",M600/L600))))","v":"N.M."},null,null,27946.332000000002,0,{"$f":"+Q600-R600","v":27946.332000000002},{"$f":"IF(R600<0,IF(S600=0,0,IF(OR(R600=0,Q600=0),\"N.M.\",IF(ABS(S600/R600)>=10,\"N.M.\",S600/(-R600)))),IF(S600=0,0,IF(OR(R600=0,Q600=0),\"N.M.\",IF(ABS(S600/R600)>=10,\"N.M.\",S600/R600))))","v":"N.M."},null,16201.332000000002,0,{"$f":"+V600-W600","v":16201.332000000002},{"$f":"IF(W600<0,IF(X600=0,0,IF(OR(W600=0,V600=0),\"N.M.\",IF(ABS(X600/W600)>=10,\"N.M.\",X600/(-W600)))),IF(X600=0,0,IF(OR(W600=0,V600=0),\"N.M.\",IF(ABS(X600/W600)>=10,\"N.M.\",X600/W600))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,-11745,null,0,0,0,0,0,0,0,0,27946.332000000002,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4263","Line 47","Penalties (426.3)",null,null,0,1.86,{"$f":"+F601-G601","v":-1.86},{"$f":"IF(G601<0,IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/(-G601)))),IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/G601))))","v":"N.M."},null,31731.112000000001,2064.0300000000002,{"$f":"+K601-L601","v":29667.082000000002},{"$f":"IF(L601<0,IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/(-L601)))),IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/L601))))","v":"N.M."},null,null,27946.332000000002,1750.43,{"$f":"+Q601-R601","v":26195.902000000002},{"$f":"IF(R601<0,IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/(-R601)))),IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/R601))))","v":"N.M."},null,23143.172000000002,2064.0700000000002,{"$f":"+V601-W601","v":21079.102000000003},{"$f":"IF(W601<0,IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/(-W601)))),IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/W601))))","v":"N.M."},null,0,null,0.61,12.83,286.89,0,12.38,0.89,0,1479.94,268.63,1.86,1636.22,-10224.16,null,1.48,0,0,0,22.11,3549.89,211.3,0,27946.332000000002,0,0,0]
[]
["%,V4264000","4264000","Civic and Political Activity",null,null,24350.2,23615.14,{"$f":"+F603-G603","v":735.06000000000131},{"$f":"IF(G603<0,IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/(-G603)))),IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/G603))))","v":3.1126641637525813E-2},null,187992.76,178545.06,{"$f":"+K603-L603","v":9447.7000000000116},{"$f":"IF(L603<0,IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/(-L603)))),IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/L603))))","v":5.291493363075972E-2},null,null,64819.35,64600.450000000004,{"$f":"+Q603-R603","v":218.89999999999418},{"$f":"IF(R603<0,IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/(-R603)))),IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/R603))))","v":3.3885212873903227E-3},null,213890.65000000002,208216.7,{"$f":"+V603-W603","v":5673.9500000000116},{"$f":"IF(W603<0,IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/(-W603)))),IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/W603))))","v":2.7250215760791577E-2},null,22111.32,null,22589.3,12875.19,20407.830000000002,20658.59,9784.6200000000008,12158.19,15470.89,6637.04,34348.270000000004,23615.14,3168.7400000000002,22729.15,null,6040.1900000000005,33996.879999999997,5989.92,2397.39,30097.360000000001,17691.18,26960.49,17275.53,23193.62,24350.2,3694.4900000000002,0]
["%,V4264001","4264001","Non-deduct Lobbying per IRS",null,null,-64.8,0,{"$f":"+F604-G604","v":-64.8},{"$f":"IF(G604<0,IF(H604=0,0,IF(OR(G604=0,F604=0),\"N.M.\",IF(ABS(H604/G604)>=10,\"N.M.\",H604/(-G604)))),IF(H604=0,0,IF(OR(G604=0,F604=0),\"N.M.\",IF(ABS(H604/G604)>=10,\"N.M.\",H604/G604))))","v":"N.M."},null,18698.25,14223.45,{"$f":"+K604-L604","v":4474.7999999999993},{"$f":"IF(L604<0,IF(M604=0,0,IF(OR(L604=0,K604=0),\"N.M.\",IF(ABS(M604/L604)>=10,\"N.M.\",M604/(-L604)))),IF(M604=0,0,IF(OR(L604=0,K604=0),\"N.M.\",IF(ABS(M604/L604)>=10,\"N.M.\",M604/L604))))","v":0.31460721554897014},null,null,5380.6900000000005,0,{"$f":"+Q604-R604","v":5380.6900000000005},{"$f":"IF(R604<0,IF(S604=0,0,IF(OR(R604=0,Q604=0),\"N.M.\",IF(ABS(S604/R604)>=10,\"N.M.\",S604/(-R604)))),IF(S604=0,0,IF(OR(R604=0,Q604=0),\"N.M.\",IF(ABS(S604/R604)>=10,\"N.M.\",S604/R604))))","v":"N.M."},null,34088.29,19233.45,{"$f":"+V604-W604","v":14854.84},{"$f":"IF(W604<0,IF(X604=0,0,IF(OR(W604=0,V604=0),\"N.M.\",IF(ABS(X604/W604)>=10,\"N.M.\",X604/(-W604)))),IF(X604=0,0,IF(OR(W604=0,V604=0),\"N.M.\",IF(ABS(X604/W604)>=10,\"N.M.\",X604/W604))))","v":0.77234401524427487},null,5010,null,0,3736.66,4833.9800000000005,4896.28,0,756.53,0,0,0,0,5390.04,10000,null,0,5085.4400000000005,2248.5300000000002,6163.07,-253.1,7.69,65.930000000000007,5511.79,-66.3,-64.8,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4264","Line 48","Exp. For Certain Civic, Political & Related Activities (426.4)",null,null,24285.4,23615.14,{"$f":"+F605-G605","v":670.26000000000204},{"$f":"IF(G605<0,IF(H605=0,0,IF(OR(G605=0,F605=0),\"N.M.\",IF(ABS(H605/G605)>=10,\"N.M.\",H605/(-G605)))),IF(H605=0,0,IF(OR(G605=0,F605=0),\"N.M.\",IF(ABS(H605/G605)>=10,\"N.M.\",H605/G605))))","v":2.8382639272941091E-2},null,206691.01,192768.51,{"$f":"+K605-L605","v":13922.5},{"$f":"IF(L605<0,IF(M605=0,0,IF(OR(L605=0,K605=0),\"N.M.\",IF(ABS(M605/L605)>=10,\"N.M.\",M605/(-L605)))),IF(M605=0,0,IF(OR(L605=0,K605=0),\"N.M.\",IF(ABS(M605/L605)>=10,\"N.M.\",M605/L605))))","v":7.2223933255488662E-2},null,null,70200.039999999994,64600.450000000004,{"$f":"+Q605-R605","v":5599.5899999999892},{"$f":"IF(R605<0,IF(S605=0,0,IF(OR(R605=0,Q605=0),\"N.M.\",IF(ABS(S605/R605)>=10,\"N.M.\",S605/(-R605)))),IF(S605=0,0,IF(OR(R605=0,Q605=0),\"N.M.\",IF(ABS(S605/R605)>=10,\"N.M.\",S605/R605))))","v":8.6680355941792797E-2},null,247978.94,227450.15000000002,{"$f":"+V605-W605","v":20528.789999999979},{"$f":"IF(W605<0,IF(X605=0,0,IF(OR(W605=0,V605=0),\"N.M.\",IF(ABS(X605/W605)>=10,\"N.M.\",X605/(-W605)))),IF(X605=0,0,IF(OR(W605=0,V605=0),\"N.M.\",IF(ABS(X605/W605)>=10,\"N.M.\",X605/W605))))","v":9.025621658196302E-2},null,27121.32,null,22589.3,16611.849999999999,25241.81,25554.87,9784.6200000000008,12914.720000000001,15470.89,6637.04,34348.270000000004,23615.14,8558.7800000000007,32729.15,null,6040.1900000000005,39082.32,8238.4500000000007,8560.4599999999991,29844.260000000002,17698.87,27026.420000000002,22787.32,23127.32,24285.4,3694.4900000000002,0]
[]
["%,V4265002","4265002","Other Deductions - Nonassoc",null,null,82812.37,11115.7,{"$f":"+F607-G607","v":71696.67},{"$f":"IF(G607<0,IF(H607=0,0,IF(OR(G607=0,F607=0),\"N.M.\",IF(ABS(H607/G607)>=10,\"N.M.\",H607/(-G607)))),IF(H607=0,0,IF(OR(G607=0,F607=0),\"N.M.\",IF(ABS(H607/G607)>=10,\"N.M.\",H607/G607))))","v":6.4500364349523638},null,626794.64,352235.03,{"$f":"+K607-L607","v":274559.61},{"$f":"IF(L607<0,IF(M607=0,0,IF(OR(L607=0,K607=0),\"N.M.\",IF(ABS(M607/L607)>=10,\"N.M.\",M607/(-L607)))),IF(M607=0,0,IF(OR(L607=0,K607=0),\"N.M.\",IF(ABS(M607/L607)>=10,\"N.M.\",M607/L607))))","v":0.77947843518005566},null,null,103426.11,40643.74,{"$f":"+Q607-R607","v":62782.37},{"$f":"IF(R607<0,IF(S607=0,0,IF(OR(R607=0,Q607=0),\"N.M.\",IF(ABS(S607/R607)>=10,\"N.M.\",S607/(-R607)))),IF(S607=0,0,IF(OR(R607=0,Q607=0),\"N.M.\",IF(ABS(S607/R607)>=10,\"N.M.\",S607/R607))))","v":1.5446996265599575},null,655095.03,897295.4,{"$f":"+V607-W607","v":-242200.37},{"$f":"IF(W607<0,IF(X607=0,0,IF(OR(W607=0,V607=0),\"N.M.\",IF(ABS(X607/W607)>=10,\"N.M.\",X607/(-W607)))),IF(X607=0,0,IF(OR(W607=0,V607=0),\"N.M.\",IF(ABS(X607/W607)>=10,\"N.M.\",X607/W607))))","v":-0.2699226698364886},null,504263.62,null,2445.39,5403.59,3489.9300000000003,255022.41,38105.26,3207.59,3917.12,11861.91,17666.13,11115.7,16921.34,11379.050000000001,null,10620.42,3377.14,168796.85,164991.61000000002,121687.79000000001,39276.81,14617.91,7544.22,13069.52,82812.37,0,0]
["%,V4265004","4265004","Social & Service Club Dues",null,null,-58804.71,7500,{"$f":"+F608-G608","v":-66304.709999999992},{"$f":"IF(G608<0,IF(H608=0,0,IF(OR(G608=0,F608=0),\"N.M.\",IF(ABS(H608/G608)>=10,\"N.M.\",H608/(-G608)))),IF(H608=0,0,IF(OR(G608=0,F608=0),\"N.M.\",IF(ABS(H608/G608)>=10,\"N.M.\",H608/G608))))","v":-8.8406279999999988},null,61299.17,37918.94,{"$f":"+K608-L608","v":23380.229999999996},{"$f":"IF(L608<0,IF(M608=0,0,IF(OR(L608=0,K608=0),\"N.M.\",IF(ABS(M608/L608)>=10,\"N.M.\",M608/(-L608)))),IF(M608=0,0,IF(OR(L608=0,K608=0),\"N.M.\",IF(ABS(M608/L608)>=10,\"N.M.\",M608/L608))))","v":0.61658448258311005},null,null,-58639.12,13335,{"$f":"+Q608-R608","v":-71974.12},{"$f":"IF(R608<0,IF(S608=0,0,IF(OR(R608=0,Q608=0),\"N.M.\",IF(ABS(S608/R608)>=10,\"N.M.\",S608/(-R608)))),IF(S608=0,0,IF(OR(R608=0,Q608=0),\"N.M.\",IF(ABS(S608/R608)>=10,\"N.M.\",S608/R608))))","v":-5.3973843269591297},null,92427.18,44423.44,{"$f":"+V608-W608","v":48003.739999999991},{"$f":"IF(W608<0,IF(X608=0,0,IF(OR(W608=0,V608=0),\"N.M.\",IF(ABS(X608/W608)>=10,\"N.M.\",X608/(-W608)))),IF(X608=0,0,IF(OR(W608=0,V608=0),\"N.M.\",IF(ABS(X608/W608)>=10,\"N.M.\",X608/W608))))","v":1.0805948391209683},null,5687.86,null,4759.3900000000003,688.05000000000007,0,1289,0,17597.5,250,5835,0,7500,15430,15698.01,null,665,0,0,37401.700000000004,1484.1000000000001,80387.490000000005,0,165.59,0,-58804.71,0,0]
["%,V4265007","4265007","Regulatory Expenses",null,null,741.80000000000007,876.92000000000007,{"$f":"+F609-G609","v":-135.12},{"$f":"IF(G609<0,IF(H609=0,0,IF(OR(G609=0,F609=0),\"N.M.\",IF(ABS(H609/G609)>=10,\"N.M.\",H609/(-G609)))),IF(H609=0,0,IF(OR(G609=0,F609=0),\"N.M.\",IF(ABS(H609/G609)>=10,\"N.M.\",H609/G609))))","v":-0.15408475117456552},null,4120.79,4353.3,{"$f":"+K609-L609","v":-232.51000000000022},{"$f":"IF(L609<0,IF(M609=0,0,IF(OR(L609=0,K609=0),\"N.M.\",IF(ABS(M609/L609)>=10,\"N.M.\",M609/(-L609)))),IF(M609=0,0,IF(OR(L609=0,K609=0),\"N.M.\",IF(ABS(M609/L609)>=10,\"N.M.\",M609/L609))))","v":-5.3410056738566192E-2},null,null,1112.82,1750.56,{"$f":"+Q609-R609","v":-637.74},{"$f":"IF(R609<0,IF(S609=0,0,IF(OR(R609=0,Q609=0),\"N.M.\",IF(ABS(S609/R609)>=10,\"N.M.\",S609/(-R609)))),IF(S609=0,0,IF(OR(R609=0,Q609=0),\"N.M.\",IF(ABS(S609/R609)>=10,\"N.M.\",S609/R609))))","v":-0.36430627913353442},null,5000.75,5219.5200000000004,{"$f":"+V609-W609","v":-218.77000000000044},{"$f":"IF(W609<0,IF(X609=0,0,IF(OR(W609=0,V609=0),\"N.M.\",IF(ABS(X609/W609)>=10,\"N.M.\",X609/(-W609)))),IF(X609=0,0,IF(OR(W609=0,V609=0),\"N.M.\",IF(ABS(X609/W609)>=10,\"N.M.\",X609/W609))))","v":-4.1913815829808188E-2},null,434.92,null,0,870.04,434.27,431.01,431.6,0,435.82,873.64,0,876.92000000000007,439.37,440.59000000000003,null,439.94,440.26,439.90000000000003,0,0,1317.93,369.94,0,371.02,741.80000000000007,0,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,264738.45500000002,278561.05,{"$f":"+F610-G610","v":-13822.594999999972},{"$f":"IF(G610<0,IF(H610=0,0,IF(OR(G610=0,F610=0),\"N.M.\",IF(ABS(H610/G610)>=10,\"N.M.\",H610/(-G610)))),IF(H610=0,0,IF(OR(G610=0,F610=0),\"N.M.\",IF(ABS(H610/G610)>=10,\"N.M.\",H610/G610))))","v":-4.9621420510871754E-2},null,2911900.83,2733251.94,{"$f":"+K610-L610","v":178648.89000000013},{"$f":"IF(L610<0,IF(M610=0,0,IF(OR(L610=0,K610=0),\"N.M.\",IF(ABS(M610/L610)>=10,\"N.M.\",M610/(-L610)))),IF(M610=0,0,IF(OR(L610=0,K610=0),\"N.M.\",IF(ABS(M610/L610)>=10,\"N.M.\",M610/L610))))","v":6.5361296331870572E-2},null,null,865593.39,885722.44000000006,{"$f":"+Q610-R610","v":-20129.050000000047},{"$f":"IF(R610<0,IF(S610=0,0,IF(OR(R610=0,Q610=0),\"N.M.\",IF(ABS(S610/R610)>=10,\"N.M.\",S610/(-R610)))),IF(S610=0,0,IF(OR(R610=0,Q610=0),\"N.M.\",IF(ABS(S610/R610)>=10,\"N.M.\",S610/R610))))","v":-2.2726137547107925E-2},null,3425831.06,3177708.4699999997,{"$f":"+V610-W610","v":248122.59000000032},{"$f":"IF(W610<0,IF(X610=0,0,IF(OR(W610=0,V610=0),\"N.M.\",IF(ABS(X610/W610)>=10,\"N.M.\",X610/(-W610)))),IF(X610=0,0,IF(OR(W610=0,V610=0),\"N.M.\",IF(ABS(X610/W610)>=10,\"N.M.\",X610/W610))))","v":7.8082238299223325E-2},null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,264738.45500000002,0,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,105789.072,99953.600000000006,{"$f":"+F611-G611","v":5835.4719999999943},{"$f":"IF(G611<0,IF(H611=0,0,IF(OR(G611=0,F611=0),\"N.M.\",IF(ABS(H611/G611)>=10,\"N.M.\",H611/(-G611)))),IF(H611=0,0,IF(OR(G611=0,F611=0),\"N.M.\",IF(ABS(H611/G611)>=10,\"N.M.\",H611/G611))))","v":5.8381809159449925E-2},null,986853.16,1604391.04,{"$f":"+K611-L611","v":-617537.88},{"$f":"IF(L611<0,IF(M611=0,0,IF(OR(L611=0,K611=0),\"N.M.\",IF(ABS(M611/L611)>=10,\"N.M.\",M611/(-L611)))),IF(M611=0,0,IF(OR(L611=0,K611=0),\"N.M.\",IF(ABS(M611/L611)>=10,\"N.M.\",M611/L611))))","v":-0.38490484215120024},null,null,336809.46,323681.55,{"$f":"+Q611-R611","v":13127.910000000033},{"$f":"IF(R611<0,IF(S611=0,0,IF(OR(R611=0,Q611=0),\"N.M.\",IF(ABS(S611/R611)>=10,\"N.M.\",S611/(-R611)))),IF(S611=0,0,IF(OR(R611=0,Q611=0),\"N.M.\",IF(ABS(S611/R611)>=10,\"N.M.\",S611/R611))))","v":4.0558104099538674E-2},null,1122999.01,1998995.61,{"$f":"+V611-W611","v":-875996.60000000009},{"$f":"IF(W611<0,IF(X611=0,0,IF(OR(W611=0,V611=0),\"N.M.\",IF(ABS(X611/W611)>=10,\"N.M.\",X611/(-W611)))),IF(X611=0,0,IF(OR(W611=0,V611=0),\"N.M.\",IF(ABS(X611/W611)>=10,\"N.M.\",X611/W611))))","v":-0.43821837107486195},null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,105789.072,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N4265","Line 49","Other Deductions (426.5)",null,null,395276.98700000002,398007.27,{"$f":"+F612-G612","v":-2730.2829999999958},{"$f":"IF(G612<0,IF(H612=0,0,IF(OR(G612=0,F612=0),\"N.M.\",IF(ABS(H612/G612)>=10,\"N.M.\",H612/(-G612)))),IF(H612=0,0,IF(OR(G612=0,F612=0),\"N.M.\",IF(ABS(H612/G612)>=10,\"N.M.\",H612/G612))))","v":-6.8598822328044306E-3},null,4590968.59,4732150.25,{"$f":"+K612-L612","v":-141181.66000000015},{"$f":"IF(L612<0,IF(M612=0,0,IF(OR(L612=0,K612=0),\"N.M.\",IF(ABS(M612/L612)>=10,\"N.M.\",M612/(-L612)))),IF(M612=0,0,IF(OR(L612=0,K612=0),\"N.M.\",IF(ABS(M612/L612)>=10,\"N.M.\",M612/L612))))","v":-2.9834568333919689E-2},null,null,1248302.6599999999,1265133.29,{"$f":"+Q612-R612","v":-16830.630000000121},{"$f":"IF(R612<0,IF(S612=0,0,IF(OR(R612=0,Q612=0),\"N.M.\",IF(ABS(S612/R612)>=10,\"N.M.\",S612/(-R612)))),IF(S612=0,0,IF(OR(R612=0,Q612=0),\"N.M.\",IF(ABS(S612/R612)>=10,\"N.M.\",S612/R612))))","v":-1.3303444097973361E-2},null,5301353.03,6123642.4400000004,{"$f":"+V612-W612","v":-822289.41000000015},{"$f":"IF(W612<0,IF(X612=0,0,IF(OR(W612=0,V612=0),\"N.M.\",IF(ABS(X612/W612)>=10,\"N.M.\",X612/(-W612)))),IF(X612=0,0,IF(OR(W612=0,V612=0),\"N.M.\",IF(ABS(X612/W612)>=10,\"N.M.\",X612/W612))))","v":-0.13428109463556467},null,906114.72,null,492280.03,580566.4,414404.47000000003,676623.44000000006,522470.98,403761.95,376909.69,496831.83999999997,370294.17999999993,398007.27,375587.58999999997,334796.85000000003,null,406499.85,448750.61,534266.81999999995,534287.27,479646.10000000003,493777.27999999997,445438,476989.57000000007,376036.103,395276.98700000002,0,0]
[]
[null,"Line 50","TOTAL Other Income Deductions(Total of lines 43 thru 49)",null,null,{"$f":"+F612+F605+F601+F597+F595+F592+F590","v":574708.44700000004},{"$f":"+G612+G605+G601+G597+G595+G592+G590","v":564112.41},{"$f":"+F614-G614","v":10596.037000000011},{"$f":"IF(G614<0,IF(H614=0,0,IF(OR(G614=0,F614=0),\"N.M.\",IF(ABS(H614/G614)>=10,\"N.M.\",H614/(-G614)))),IF(H614=0,0,IF(OR(G614=0,F614=0),\"N.M.\",IF(ABS(H614/G614)>=10,\"N.M.\",H614/G614))))","v":1.8783555922834618E-2},null,{"$f":"+K612+K605+K601+K597+K595+K592+K590","v":6274992.3419999992},{"$f":"+L612+L605+L601+L597+L595+L592+L590","v":6283260.5800000001},{"$f":"+K614-L614","v":-8268.238000000827},{"$f":"IF(L614<0,IF(M614=0,0,IF(OR(L614=0,K614=0),\"N.M.\",IF(ABS(M614/L614)>=10,\"N.M.\",M614/(-L614)))),IF(M614=0,0,IF(OR(L614=0,K614=0),\"N.M.\",IF(ABS(M614/L614)>=10,\"N.M.\",M614/L614))))","v":-1.3159151836419343E-3},null,null,{"$f":"+Q612+Q605+Q601+Q597+Q595+Q592+Q590","v":1794276.932},{"$f":"+R612+R605+R601+R597+R595+R592+R590","v":1754335.66},{"$f":"+Q614-R614","v":39941.272000000114},{"$f":"IF(R614<0,IF(S614=0,0,IF(OR(R614=0,Q614=0),\"N.M.\",IF(ABS(S614/R614)>=10,\"N.M.\",S614/(-R614)))),IF(S614=0,0,IF(OR(R614=0,Q614=0),\"N.M.\",IF(ABS(S614/R614)>=10,\"N.M.\",S614/R614))))","v":2.2767177861504631E-2},null,{"$f":"+V612+V605+V601+V597+V595+V592+V590","v":7311318.1420000009},{"$f":"+W612+W605+W601+W597+W595+W592+W590","v":7867604.5600000015},{"$f":"+V614-W614","v":-556286.41800000053},{"$f":"IF(W614<0,IF(X614=0,0,IF(OR(W614=0,V614=0),\"N.M.\",IF(ABS(X614/W614)>=10,\"N.M.\",X614/(-W614)))),IF(X614=0,0,IF(OR(W614=0,V614=0),\"N.M.\",IF(ABS(X614/W614)>=10,\"N.M.\",X614/W614))))","v":-7.0705945343038493E-2},null,{"$f":"+AA612+AA605+AA601+AA597+AA595+AA592+AA590","v":1005505.57},null,{"$f":"+AC612+AC605+AC601+AC597+AC595+AC592+AC590","v":611246.64},{"$f":"+AD612+AD605+AD601+AD597+AD595+AD592+AD590","v":732233.99},{"$f":"+AE612+AE605+AE601+AE597+AE595+AE592+AE590","v":584177.74},{"$f":"+AF612+AF605+AF601+AF597+AF595+AF592+AF590","v":844069.25},{"$f":"+AG612+AG605+AG601+AG597+AG595+AG592+AG590","v":669767.88},{"$f":"+AH612+AH605+AH601+AH597+AH595+AH592+AH590","v":553784.2300000001},{"$f":"+AI612+AI605+AI601+AI597+AI595+AI592+AI590","v":533645.19000000006},{"$f":"+AJ612+AJ605+AJ601+AJ597+AJ595+AJ592+AJ590","v":648013.61},{"$f":"+AK612+AK605+AK601+AK597+AK595+AK592+AK590","v":542209.6399999999},{"$f":"+AL612+AL605+AL601+AL597+AL595+AL592+AL590","v":564112.41},{"$f":"+AM612+AM605+AM601+AM597+AM595+AM592+AM590","v":538119.79999999993},{"$f":"+AN612+AN605+AN601+AN597+AN595+AN592+AN590","v":498206.00000000012},null,{"$f":"+AP612+AP605+AP601+AP597+AP595+AP592+AP590","v":547502.82999999996},{"$f":"+AQ612+AQ605+AQ601+AQ597+AQ595+AQ592+AQ590","v":632992.82999999996},{"$f":"+AR612+AR605+AR601+AR597+AR595+AR592+AR590","v":680994.19},{"$f":"+AS612+AS605+AS601+AS597+AS595+AS592+AS590","v":686249.39},{"$f":"+AT612+AT605+AT601+AT597+AT595+AT592+AT590","v":655457.51},{"$f":"+AU612+AU605+AU601+AU597+AU595+AU592+AU590","v":659993.46},{"$f":"+AV612+AV605+AV601+AV597+AV595+AV592+AV590","v":617525.19999999995},{"$f":"+AW612+AW605+AW601+AW597+AW595+AW592+AW590","v":648023.04000000004},{"$f":"+AX612+AX605+AX601+AX597+AX595+AX592+AX590","v":571545.44500000007},{"$f":"+AY612+AY605+AY601+AY597+AY595+AY592+AY590","v":574708.44700000004},{"$f":"+AZ612+AZ605+AZ601+AZ597+AZ595+AZ592+AZ590","v":4261.0300000000007},{"$f":"+BA612+BA605+BA601+BA597+BA595+BA592+BA590","v":0}]
[null,"Line 51","Taxes Applic. To Other Income and Deductions"]
[]
["%,V408200523","408200523","Real Personal Property Taxes",null,null,0,0,{"$f":"+F617-G617","v":0},{"$f":"IF(G617<0,IF(H617=0,0,IF(OR(G617=0,F617=0),\"N.M.\",IF(ABS(H617/G617)>=10,\"N.M.\",H617/(-G617)))),IF(H617=0,0,IF(OR(G617=0,F617=0),\"N.M.\",IF(ABS(H617/G617)>=10,\"N.M.\",H617/G617))))","v":0},null,0,42105.98,{"$f":"+K617-L617","v":-42105.98},{"$f":"IF(L617<0,IF(M617=0,0,IF(OR(L617=0,K617=0),\"N.M.\",IF(ABS(M617/L617)>=10,\"N.M.\",M617/(-L617)))),IF(M617=0,0,IF(OR(L617=0,K617=0),\"N.M.\",IF(ABS(M617/L617)>=10,\"N.M.\",M617/L617))))","v":"N.M."},null,null,0,6307.9800000000005,{"$f":"+Q617-R617","v":-6307.9800000000005},{"$f":"IF(R617<0,IF(S617=0,0,IF(OR(R617=0,Q617=0),\"N.M.\",IF(ABS(S617/R617)>=10,\"N.M.\",S617/(-R617)))),IF(S617=0,0,IF(OR(R617=0,Q617=0),\"N.M.\",IF(ABS(S617/R617)>=10,\"N.M.\",S617/R617))))","v":"N.M."},null,0,51939.98,{"$f":"+V617-W617","v":-51939.98},{"$f":"IF(W617<0,IF(X617=0,0,IF(OR(W617=0,V617=0),\"N.M.\",IF(ABS(X617/W617)>=10,\"N.M.\",X617/(-W617)))),IF(X617=0,0,IF(OR(W617=0,V617=0),\"N.M.\",IF(ABS(X617/W617)>=10,\"N.M.\",X617/W617))))","v":"N.M."},null,4917,null,11217,4917,4917,4917,4917,4913,0,0,6307.9800000000005,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,V408200524","408200524","Real Personal Property Taxes",null,null,0,5542,{"$f":"+F618-G618","v":-5542},{"$f":"IF(G618<0,IF(H618=0,0,IF(OR(G618=0,F618=0),\"N.M.\",IF(ABS(H618/G618)>=10,\"N.M.\",H618/(-G618)))),IF(H618=0,0,IF(OR(G618=0,F618=0),\"N.M.\",IF(ABS(H618/G618)>=10,\"N.M.\",H618/G618))))","v":"N.M."},null,51321.06,22168,{"$f":"+K618-L618","v":29153.059999999998},{"$f":"IF(L618<0,IF(M618=0,0,IF(OR(L618=0,K618=0),\"N.M.\",IF(ABS(M618/L618)>=10,\"N.M.\",M618/(-L618)))),IF(M618=0,0,IF(OR(L618=0,K618=0),\"N.M.\",IF(ABS(M618/L618)>=10,\"N.M.\",M618/L618))))","v":1.3150965355467339},null,null,-226.94,16626,{"$f":"+Q618-R618","v":-16852.939999999999},{"$f":"IF(R618<0,IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/(-R618)))),IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/R618))))","v":-1.0136497052808853},null,62405.06,22168,{"$f":"+V618-W618","v":40237.06},{"$f":"IF(W618<0,IF(X618=0,0,IF(OR(W618=0,V618=0),\"N.M.\",IF(ABS(X618/W618)>=10,\"N.M.\",X618/(-W618)))),IF(X618=0,0,IF(OR(W618=0,V618=0),\"N.M.\",IF(ABS(X618/W618)>=10,\"N.M.\",X618/W618))))","v":1.8150965355467339},null,0,null,0,0,0,0,0,0,5542,5542,5542,5542,5542,5542,null,23842,5542,5542,5542,5542,5538,0,0,-226.94,0,0,0]
["%,V408200525","408200525","Real Personal Property Taxes",null,null,5483,0,{"$f":"+F619-G619","v":5483},{"$f":"IF(G619<0,IF(H619=0,0,IF(OR(G619=0,F619=0),\"N.M.\",IF(ABS(H619/G619)>=10,\"N.M.\",H619/(-G619)))),IF(H619=0,0,IF(OR(G619=0,F619=0),\"N.M.\",IF(ABS(H619/G619)>=10,\"N.M.\",H619/G619))))","v":"N.M."},null,21932,0,{"$f":"+K619-L619","v":21932},{"$f":"IF(L619<0,IF(M619=0,0,IF(OR(L619=0,K619=0),\"N.M.\",IF(ABS(M619/L619)>=10,\"N.M.\",M619/(-L619)))),IF(M619=0,0,IF(OR(L619=0,K619=0),\"N.M.\",IF(ABS(M619/L619)>=10,\"N.M.\",M619/L619))))","v":"N.M."},null,null,16449,0,{"$f":"+Q619-R619","v":16449},{"$f":"IF(R619<0,IF(S619=0,0,IF(OR(R619=0,Q619=0),\"N.M.\",IF(ABS(S619/R619)>=10,\"N.M.\",S619/(-R619)))),IF(S619=0,0,IF(OR(R619=0,Q619=0),\"N.M.\",IF(ABS(S619/R619)>=10,\"N.M.\",S619/R619))))","v":"N.M."},null,21932,0,{"$f":"+V619-W619","v":21932},{"$f":"IF(W619<0,IF(X619=0,0,IF(OR(W619=0,V619=0),\"N.M.\",IF(ABS(X619/W619)>=10,\"N.M.\",X619/(-W619)))),IF(X619=0,0,IF(OR(W619=0,V619=0),\"N.M.\",IF(ABS(X619/W619)>=10,\"N.M.\",X619/W619))))","v":"N.M."},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,5483,5483,5483,5483,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NTAXES_OTHER_THN_INC","Line 52","Taxes Other Than Income Taxes (408.2)",null,null,5483,5542,{"$f":"+F620-G620","v":-59},{"$f":"IF(G620<0,IF(H620=0,0,IF(OR(G620=0,F620=0),\"N.M.\",IF(ABS(H620/G620)>=10,\"N.M.\",H620/(-G620)))),IF(H620=0,0,IF(OR(G620=0,F620=0),\"N.M.\",IF(ABS(H620/G620)>=10,\"N.M.\",H620/G620))))","v":-1.0645976181883796E-2},null,73253.06,64273.98,{"$f":"+K620-L620","v":8979.0799999999945},{"$f":"IF(L620<0,IF(M620=0,0,IF(OR(L620=0,K620=0),\"N.M.\",IF(ABS(M620/L620)>=10,\"N.M.\",M620/(-L620)))),IF(M620=0,0,IF(OR(L620=0,K620=0),\"N.M.\",IF(ABS(M620/L620)>=10,\"N.M.\",M620/L620))))","v":0.13970007769862694},null,null,16222.06,22933.98,{"$f":"+Q620-R620","v":-6711.92},{"$f":"IF(R620<0,IF(S620=0,0,IF(OR(R620=0,Q620=0),\"N.M.\",IF(ABS(S620/R620)>=10,\"N.M.\",S620/(-R620)))),IF(S620=0,0,IF(OR(R620=0,Q620=0),\"N.M.\",IF(ABS(S620/R620)>=10,\"N.M.\",S620/R620))))","v":-0.29266267782565436},null,84337.06,74107.98000000001,{"$f":"+V620-W620","v":10229.079999999987},{"$f":"IF(W620<0,IF(X620=0,0,IF(OR(W620=0,V620=0),\"N.M.\",IF(ABS(X620/W620)>=10,\"N.M.\",X620/(-W620)))),IF(X620=0,0,IF(OR(W620=0,V620=0),\"N.M.\",IF(ABS(X620/W620)>=10,\"N.M.\",X620/W620))))","v":0.13802939980282805},null,4917,null,11217,4917,4917,4917,4917,4913,5542,5542,11849.98,5542,5542,5542,null,23842,5542,5542,5542,5542,5538,5483,5483,5256.06,5483,0,0]
[]
[]
["%,V4092001","4092001","Inc Tax, Oth Inc&Ded-Federal",null,null,21742.2,-74225.89,{"$f":"+F623-G623","v":95968.09},{"$f":"IF(G623<0,IF(H623=0,0,IF(OR(G623=0,F623=0),\"N.M.\",IF(ABS(H623/G623)>=10,\"N.M.\",H623/(-G623)))),IF(H623=0,0,IF(OR(G623=0,F623=0),\"N.M.\",IF(ABS(H623/G623)>=10,\"N.M.\",H623/G623))))","v":1.2929193573832527},null,-151551.95000000001,-383796.88,{"$f":"+K623-L623","v":232244.93},{"$f":"IF(L623<0,IF(M623=0,0,IF(OR(L623=0,K623=0),\"N.M.\",IF(ABS(M623/L623)>=10,\"N.M.\",M623/(-L623)))),IF(M623=0,0,IF(OR(L623=0,K623=0),\"N.M.\",IF(ABS(M623/L623)>=10,\"N.M.\",M623/L623))))","v":0.60512459090339654},null,null,56372.04,1742025.73,{"$f":"+Q623-R623","v":-1685653.69},{"$f":"IF(R623<0,IF(S623=0,0,IF(OR(R623=0,Q623=0),\"N.M.\",IF(ABS(S623/R623)>=10,\"N.M.\",S623/(-R623)))),IF(S623=0,0,IF(OR(R623=0,Q623=0),\"N.M.\",IF(ABS(S623/R623)>=10,\"N.M.\",S623/R623))))","v":-0.96763994984161339},null,-46671.37000000001,245358.14,{"$f":"+V623-W623","v":-292029.51},{"$f":"IF(W623<0,IF(X623=0,0,IF(OR(W623=0,V623=0),\"N.M.\",IF(ABS(X623/W623)>=10,\"N.M.\",X623/(-W623)))),IF(X623=0,0,IF(OR(W623=0,V623=0),\"N.M.\",IF(ABS(X623/W623)>=10,\"N.M.\",X623/W623))))","v":-1.1902173288402007},null,641298.04,null,0,-15878.23,-23444.46,-17899.810000000001,-86482.57,-20205.75,-1961911.79,1847201.5899999999,-30949.97,-74225.89,127677.26000000001,-22796.68,null,-25926.28,-25519.77,-60898.11,-61925.840000000004,-36648.85,-18893.38,21888.240000000002,22355.66,12274.18,21742.2,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAX_FED_NONOP",null,"Federal Income Taxes NonOperating",null,null,21742.2,-74225.89,{"$f":"+F624-G624","v":95968.09},{"$f":"IF(G624<0,IF(H624=0,0,IF(OR(G624=0,F624=0),\"N.M.\",IF(ABS(H624/G624)>=10,\"N.M.\",H624/(-G624)))),IF(H624=0,0,IF(OR(G624=0,F624=0),\"N.M.\",IF(ABS(H624/G624)>=10,\"N.M.\",H624/G624))))","v":1.2929193573832527},null,-151551.95000000001,-383796.88,{"$f":"+K624-L624","v":232244.93},{"$f":"IF(L624<0,IF(M624=0,0,IF(OR(L624=0,K624=0),\"N.M.\",IF(ABS(M624/L624)>=10,\"N.M.\",M624/(-L624)))),IF(M624=0,0,IF(OR(L624=0,K624=0),\"N.M.\",IF(ABS(M624/L624)>=10,\"N.M.\",M624/L624))))","v":0.60512459090339654},null,null,56372.04,1742025.73,{"$f":"+Q624-R624","v":-1685653.69},{"$f":"IF(R624<0,IF(S624=0,0,IF(OR(R624=0,Q624=0),\"N.M.\",IF(ABS(S624/R624)>=10,\"N.M.\",S624/(-R624)))),IF(S624=0,0,IF(OR(R624=0,Q624=0),\"N.M.\",IF(ABS(S624/R624)>=10,\"N.M.\",S624/R624))))","v":-0.96763994984161339},null,-46671.37000000001,245358.14,{"$f":"+V624-W624","v":-292029.51},{"$f":"IF(W624<0,IF(X624=0,0,IF(OR(W624=0,V624=0),\"N.M.\",IF(ABS(X624/W624)>=10,\"N.M.\",X624/(-W624)))),IF(X624=0,0,IF(OR(W624=0,V624=0),\"N.M.\",IF(ABS(X624/W624)>=10,\"N.M.\",X624/W624))))","v":-1.1902173288402007},null,641298.04,null,0,-15878.23,-23444.46,-17899.810000000001,-86482.57,-20205.75,-1961911.79,1847201.5899999999,-30949.97,-74225.89,127677.26000000001,-22796.68,null,-25926.28,-25519.77,-60898.11,-61925.840000000004,-36648.85,-18893.38,21888.240000000002,22355.66,12274.18,21742.2,0,0]
["%,V4265009","4265009","Factored Cust A/R Exp - Affil",null,null,264738.45500000002,278561.05,{"$f":"+F625-G625","v":-13822.594999999972},{"$f":"IF(G625<0,IF(H625=0,0,IF(OR(G625=0,F625=0),\"N.M.\",IF(ABS(H625/G625)>=10,\"N.M.\",H625/(-G625)))),IF(H625=0,0,IF(OR(G625=0,F625=0),\"N.M.\",IF(ABS(H625/G625)>=10,\"N.M.\",H625/G625))))","v":-4.9621420510871754E-2},null,2911900.83,2733251.94,{"$f":"+K625-L625","v":178648.89000000013},{"$f":"IF(L625<0,IF(M625=0,0,IF(OR(L625=0,K625=0),\"N.M.\",IF(ABS(M625/L625)>=10,\"N.M.\",M625/(-L625)))),IF(M625=0,0,IF(OR(L625=0,K625=0),\"N.M.\",IF(ABS(M625/L625)>=10,\"N.M.\",M625/L625))))","v":6.5361296331870572E-2},null,null,865593.39,885722.44000000006,{"$f":"+Q625-R625","v":-20129.050000000047},{"$f":"IF(R625<0,IF(S625=0,0,IF(OR(R625=0,Q625=0),\"N.M.\",IF(ABS(S625/R625)>=10,\"N.M.\",S625/(-R625)))),IF(S625=0,0,IF(OR(R625=0,Q625=0),\"N.M.\",IF(ABS(S625/R625)>=10,\"N.M.\",S625/R625))))","v":-2.2726137547107925E-2},null,3425831.06,3177708.4699999997,{"$f":"+V625-W625","v":248122.59000000032},{"$f":"IF(W625<0,IF(X625=0,0,IF(OR(W625=0,V625=0),\"N.M.\",IF(ABS(X625/W625)>=10,\"N.M.\",X625/(-W625)))),IF(X625=0,0,IF(OR(W625=0,V625=0),\"N.M.\",IF(ABS(X625/W625)>=10,\"N.M.\",X625/W625))))","v":7.8082238299223325E-2},null,212359.30000000002,null,208499.1,325692.58,241746.98,244103.54,334662.16000000003,253403.04,239422.1,354827.43,252333.96,278561.05,274273.78999999998,239656.44,null,290155.07,348907.92,275709.37,252527.6,276880.7,285976.57,316150.21000000002,344886.91000000003,255968.02499999999,264738.45500000002,0,0]
["%,V4265010","4265010","Fact Cust A/R-Bad Debts-Affil",null,null,105789.072,99953.600000000006,{"$f":"+F626-G626","v":5835.4719999999943},{"$f":"IF(G626<0,IF(H626=0,0,IF(OR(G626=0,F626=0),\"N.M.\",IF(ABS(H626/G626)>=10,\"N.M.\",H626/(-G626)))),IF(H626=0,0,IF(OR(G626=0,F626=0),\"N.M.\",IF(ABS(H626/G626)>=10,\"N.M.\",H626/G626))))","v":5.8381809159449925E-2},null,986853.16,1604391.04,{"$f":"+K626-L626","v":-617537.88},{"$f":"IF(L626<0,IF(M626=0,0,IF(OR(L626=0,K626=0),\"N.M.\",IF(ABS(M626/L626)>=10,\"N.M.\",M626/(-L626)))),IF(M626=0,0,IF(OR(L626=0,K626=0),\"N.M.\",IF(ABS(M626/L626)>=10,\"N.M.\",M626/L626))))","v":-0.38490484215120024},null,null,336809.46,323681.55,{"$f":"+Q626-R626","v":13127.910000000033},{"$f":"IF(R626<0,IF(S626=0,0,IF(OR(R626=0,Q626=0),\"N.M.\",IF(ABS(S626/R626)>=10,\"N.M.\",S626/(-R626)))),IF(S626=0,0,IF(OR(R626=0,Q626=0),\"N.M.\",IF(ABS(S626/R626)>=10,\"N.M.\",S626/R626))))","v":4.0558104099538674E-2},null,1122999.01,1998995.61,{"$f":"+V626-W626","v":-875996.60000000009},{"$f":"IF(W626<0,IF(X626=0,0,IF(OR(W626=0,V626=0),\"N.M.\",IF(ABS(X626/W626)>=10,\"N.M.\",X626/(-W626)))),IF(X626=0,0,IF(OR(W626=0,V626=0),\"N.M.\",IF(ABS(X626/W626)>=10,\"N.M.\",X626/W626))))","v":-0.43821837107486195},null,183369.02,null,276576.15000000002,247912.14,168733.29,175777.48,149271.96,129553.82,132884.65,123433.86,100294.09,99953.600000000006,68523.09,67622.759999999995,null,104619.42,96025.290000000008,89320.7,79366.36,79593.509999999995,86818.48,114299.94,124392.85,106627.538,105789.072,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NMISC_INC_DED_FAR",null,"Factored Accounts Rec Expenses",null,null,370527.527,378514.65,{"$f":"+F627-G627","v":-7987.1230000000214},{"$f":"IF(G627<0,IF(H627=0,0,IF(OR(G627=0,F627=0),\"N.M.\",IF(ABS(H627/G627)>=10,\"N.M.\",H627/(-G627)))),IF(H627=0,0,IF(OR(G627=0,F627=0),\"N.M.\",IF(ABS(H627/G627)>=10,\"N.M.\",H627/G627))))","v":-2.1101225540411769E-2},null,3898753.99,4337642.9800000004,{"$f":"+K627-L627","v":-438888.99000000022},{"$f":"IF(L627<0,IF(M627=0,0,IF(OR(L627=0,K627=0),\"N.M.\",IF(ABS(M627/L627)>=10,\"N.M.\",M627/(-L627)))),IF(M627=0,0,IF(OR(L627=0,K627=0),\"N.M.\",IF(ABS(M627/L627)>=10,\"N.M.\",M627/L627))))","v":-0.1011814462424937},null,null,1202402.8500000001,1209403.99,{"$f":"+Q627-R627","v":-7001.1399999998976},{"$f":"IF(R627<0,IF(S627=0,0,IF(OR(R627=0,Q627=0),\"N.M.\",IF(ABS(S627/R627)>=10,\"N.M.\",S627/(-R627)))),IF(S627=0,0,IF(OR(R627=0,Q627=0),\"N.M.\",IF(ABS(S627/R627)>=10,\"N.M.\",S627/R627))))","v":-5.7889175642622925E-3},null,4548830.07,5176704.08,{"$f":"+V627-W627","v":-627874.00999999978},{"$f":"IF(W627<0,IF(X627=0,0,IF(OR(W627=0,V627=0),\"N.M.\",IF(ABS(X627/W627)>=10,\"N.M.\",X627/(-W627)))),IF(X627=0,0,IF(OR(W627=0,V627=0),\"N.M.\",IF(ABS(X627/W627)>=10,\"N.M.\",X627/W627))))","v":-0.1212883719634984},null,395728.32,null,485075.25,573604.72,410480.27,419881.02,483934.12,382956.86,372306.75,478261.29,352628.05,378514.65,342796.88,307279.2,null,394774.49,444933.20999999996,365030.07,331893.96000000002,356474.21,372795.05,430450.15,469279.76,362595.56299999997,370527.527,0,0]
[null,null,"Tax Effect on Factored Accounts Rec Expenses (21%)",null,null,{"$f":"F627*0.21","v":77810.780669999993},{"$f":"G627*0.21","v":79488.076499999996},{"$f":"+F628-G628","v":-1677.2958300000028},{"$f":"IF(G628<0,IF(H628=0,0,IF(OR(G628=0,F628=0),\"N.M.\",IF(ABS(H628/G628)>=10,\"N.M.\",H628/(-G628)))),IF(H628=0,0,IF(OR(G628=0,F628=0),\"N.M.\",IF(ABS(H628/G628)>=10,\"N.M.\",H628/G628))))","v":-2.1101225540411748E-2},null,{"$f":"K627*0.21","v":818738.33790000004},{"$f":"L627*0.21","v":910905.02580000006},{"$f":"+K628-L628","v":-92166.687900000019},{"$f":"IF(L628<0,IF(M628=0,0,IF(OR(L628=0,K628=0),\"N.M.\",IF(ABS(M628/L628)>=10,\"N.M.\",M628/(-L628)))),IF(M628=0,0,IF(OR(L628=0,K628=0),\"N.M.\",IF(ABS(M628/L628)>=10,\"N.M.\",M628/L628))))","v":-0.10118144624249367},null,null,{"$f":"Q627*0.21","v":252504.59850000002},{"$f":"R627*0.21","v":253974.83789999998},{"$f":"+Q628-R628","v":-1470.2393999999622},{"$f":"IF(R628<0,IF(S628=0,0,IF(OR(R628=0,Q628=0),\"N.M.\",IF(ABS(S628/R628)>=10,\"N.M.\",S628/(-R628)))),IF(S628=0,0,IF(OR(R628=0,Q628=0),\"N.M.\",IF(ABS(S628/R628)>=10,\"N.M.\",S628/R628))))","v":-5.7889175642622283E-3},null,{"$f":"V627*0.21","v":955254.31469999999},{"$f":"W627*0.21","v":1087107.8568},{"$f":"+V628-W628","v":-131853.54209999996},{"$f":"IF(W628<0,IF(X628=0,0,IF(OR(W628=0,V628=0),\"N.M.\",IF(ABS(X628/W628)>=10,\"N.M.\",X628/(-W628)))),IF(X628=0,0,IF(OR(W628=0,V628=0),\"N.M.\",IF(ABS(X628/W628)>=10,\"N.M.\",X628/W628))))","v":-0.12128837196349841},null,{"$f":"AA627*0.21","v":83102.947199999995},null,{"$f":"AC627*0.21","v":101865.80249999999},{"$f":"AD627*0.21","v":120456.99119999999},{"$f":"AE627*0.21","v":86200.856700000004},{"$f":"AF627*0.21","v":88175.014200000005},{"$f":"AG627*0.21","v":101626.16519999999},{"$f":"AH627*0.21","v":80420.940599999987},{"$f":"AI627*0.21","v":78184.417499999996},{"$f":"AJ627*0.21","v":100434.87089999999},{"$f":"AK627*0.21","v":74051.890499999994},{"$f":"AL627*0.21","v":79488.076499999996},{"$f":"AM627*0.21","v":71987.344799999992},{"$f":"AN627*0.21","v":64528.631999999998},null,{"$f":"AP627*0.21","v":82902.642899999992},{"$f":"AQ627*0.21","v":93435.974099999992},{"$f":"AR627*0.21","v":76656.314700000003},{"$f":"AS627*0.21","v":69697.731599999999},{"$f":"AT627*0.21","v":74859.584100000007},{"$f":"AU627*0.21","v":78286.960500000001},{"$f":"AV627*0.21","v":90394.531499999997},{"$f":"AW627*0.21","v":98548.749599999996},{"$f":"AX627*0.21","v":76145.06822999999},{"$f":"AY627*0.21","v":77810.780669999993},{"$f":"AZ627*0.21","v":0},{"$f":"BA627*0.21","v":0}]
[null,"Line 53","Income Taxes - Federal (409.2)",null,null,{"$f":"F624-F628","v":-56068.580669999996},{"$f":"G624-G628","v":-153713.96649999998},{"$f":"+F629-G629","v":97645.385829999985},{"$f":"IF(G629<0,IF(H629=0,0,IF(OR(G629=0,F629=0),\"N.M.\",IF(ABS(H629/G629)>=10,\"N.M.\",H629/(-G629)))),IF(H629=0,0,IF(OR(G629=0,F629=0),\"N.M.\",IF(ABS(H629/G629)>=10,\"N.M.\",H629/G629))))","v":0.63524081808142008},null,{"$f":"K624-K628","v":-970290.28790000011},{"$f":"L624-L628","v":-1294701.9058000001},{"$f":"+K629-L629","v":324411.61789999995},{"$f":"IF(L629<0,IF(M629=0,0,IF(OR(L629=0,K629=0),\"N.M.\",IF(ABS(M629/L629)>=10,\"N.M.\",M629/(-L629)))),IF(M629=0,0,IF(OR(L629=0,K629=0),\"N.M.\",IF(ABS(M629/L629)>=10,\"N.M.\",M629/L629))))","v":0.25056857987672854},null,null,{"$f":"Q624-Q628","v":-196132.55850000001},{"$f":"R624-R628","v":1488050.8921000001},{"$f":"+Q629-R629","v":-1684183.4506000001},{"$f":"IF(R629<0,IF(S629=0,0,IF(OR(R629=0,Q629=0),\"N.M.\",IF(ABS(S629/R629)>=10,\"N.M.\",S629/(-R629)))),IF(S629=0,0,IF(OR(R629=0,Q629=0),\"N.M.\",IF(ABS(S629/R629)>=10,\"N.M.\",S629/R629))))","v":-1.1318050071682759},null,{"$f":"V624-V628","v":-1001925.6847},{"$f":"W624-W628","v":-841749.71679999994},{"$f":"+V629-W629","v":-160175.96790000005},{"$f":"IF(W629<0,IF(X629=0,0,IF(OR(W629=0,V629=0),\"N.M.\",IF(ABS(X629/W629)>=10,\"N.M.\",X629/(-W629)))),IF(X629=0,0,IF(OR(W629=0,V629=0),\"N.M.\",IF(ABS(X629/W629)>=10,\"N.M.\",X629/W629))))","v":-0.19028930417574222},null,{"$f":"AA624-AA628","v":558195.09279999998},null,{"$f":"AC624-AC628","v":-101865.80249999999},{"$f":"AD624-AD628","v":-136335.2212},{"$f":"AE624-AE628","v":-109645.3167},{"$f":"AF624-AF628","v":-106074.8242},{"$f":"AG624-AG628","v":-188108.7352},{"$f":"AH624-AH628","v":-100626.69059999999},{"$f":"AI624-AI628","v":-2040096.2075},{"$f":"AJ624-AJ628","v":1746766.7190999999},{"$f":"AK624-AK628","v":-105001.8605},{"$f":"AL624-AL628","v":-153713.96649999998},{"$f":"AM624-AM628","v":55689.915200000018},{"$f":"AN624-AN628","v":-87325.312000000005},null,{"$f":"AP624-AP628","v":-108828.92289999999},{"$f":"AQ624-AQ628","v":-118955.7441},{"$f":"AR624-AR628","v":-137554.4247},{"$f":"AS624-AS628","v":-131623.5716},{"$f":"AT624-AT628","v":-111508.43410000001},{"$f":"AU624-AU628","v":-97180.340500000006},{"$f":"AV624-AV628","v":-68506.291499999992},{"$f":"AW624-AW628","v":-76193.089599999992},{"$f":"AX624-AX628","v":-63870.88822999999},{"$f":"AY624-AY628","v":-56068.580669999996},{"$f":"AZ624-AZ628","v":0},{"$f":"BA624-BA628","v":0}]
[]
["%,V4092002","4092002","Inc Tax, Oth Inc & Ded - State",null,null,5460.32,-18628.45,{"$f":"+F631-G631","v":24088.77},{"$f":"IF(G631<0,IF(H631=0,0,IF(OR(G631=0,F631=0),\"N.M.\",IF(ABS(H631/G631)>=10,\"N.M.\",H631/(-G631)))),IF(H631=0,0,IF(OR(G631=0,F631=0),\"N.M.\",IF(ABS(H631/G631)>=10,\"N.M.\",H631/G631))))","v":1.2931172480802213},null,-38060.51,-26395.95,{"$f":"+K631-L631","v":-11664.560000000001},{"$f":"IF(L631<0,IF(M631=0,0,IF(OR(L631=0,K631=0),\"N.M.\",IF(ABS(M631/L631)>=10,\"N.M.\",M631/(-L631)))),IF(M631=0,0,IF(OR(L631=0,K631=0),\"N.M.\",IF(ABS(M631/L631)>=10,\"N.M.\",M631/L631))))","v":-0.44190718651914407},null,null,14157.18,-26395.95,{"$f":"+Q631-R631","v":40553.130000000005},{"$f":"IF(R631<0,IF(S631=0,0,IF(OR(R631=0,Q631=0),\"N.M.\",IF(ABS(S631/R631)>=10,\"N.M.\",S631/(-R631)))),IF(S631=0,0,IF(OR(R631=0,Q631=0),\"N.M.\",IF(ABS(S631/R631)>=10,\"N.M.\",S631/R631))))","v":1.5363390974751809},null,-81763.66,-26395.95,{"$f":"+V631-W631","v":-55367.710000000006},{"$f":"IF(W631<0,IF(X631=0,0,IF(OR(W631=0,V631=0),\"N.M.\",IF(ABS(X631/W631)>=10,\"N.M.\",X631/(-W631)))),IF(X631=0,0,IF(OR(W631=0,V631=0),\"N.M.\",IF(ABS(X631/W631)>=10,\"N.M.\",X631/W631))))","v":-2.0975835308068094},null,0,null,0,0,0,0,0,0,0,0,-7767.5,-18628.45,-37882.28,-5820.87,null,-6511.09,-6408.99,-15293.86,-15551.95,-9203.94,-4744.8599999999997,5497,5614.35,3082.51,5460.32,0,0]
["%,V409200223","409200223","Inc Tax Oth Inc  Ded - State",null,null,0,0,{"$f":"+F632-G632","v":0},{"$f":"IF(G632<0,IF(H632=0,0,IF(OR(G632=0,F632=0),\"N.M.\",IF(ABS(H632/G632)>=10,\"N.M.\",H632/(-G632)))),IF(H632=0,0,IF(OR(G632=0,F632=0),\"N.M.\",IF(ABS(H632/G632)>=10,\"N.M.\",H632/G632))))","v":0},null,0,-69925.39,{"$f":"+K632-L632","v":69925.39},{"$f":"IF(L632<0,IF(M632=0,0,IF(OR(L632=0,K632=0),\"N.M.\",IF(ABS(M632/L632)>=10,\"N.M.\",M632/(-L632)))),IF(M632=0,0,IF(OR(L632=0,K632=0),\"N.M.\",IF(ABS(M632/L632)>=10,\"N.M.\",M632/L632))))","v":"N.M."},null,null,0,463591.35000000003,{"$f":"+Q632-R632","v":-463591.35000000003},{"$f":"IF(R632<0,IF(S632=0,0,IF(OR(R632=0,Q632=0),\"N.M.\",IF(ABS(S632/R632)>=10,\"N.M.\",S632/(-R632)))),IF(S632=0,0,IF(OR(R632=0,Q632=0),\"N.M.\",IF(ABS(S632/R632)>=10,\"N.M.\",S632/R632))))","v":"N.M."},null,69925.39,-100112.5,{"$f":"+V632-W632","v":170037.89},{"$f":"IF(W632<0,IF(X632=0,0,IF(OR(W632=0,V632=0),\"N.M.\",IF(ABS(X632/W632)>=10,\"N.M.\",X632/(-W632)))),IF(X632=0,0,IF(OR(W632=0,V632=0),\"N.M.\",IF(ABS(X632/W632)>=10,\"N.M.\",X632/W632))))","v":1.6984681233612187},null,-27134.84,null,0,-3984.9500000000003,-5883.85,-4492.3100000000004,-21704.49,-5071.0200000000004,-492380.12,463591.35000000003,0,0,69925.39,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINCOME_TAX_OTH_NONOP","Line 54","Income Taxes - Other (409.2)",null,null,5460.32,-18628.45,{"$f":"+F633-G633","v":24088.77},{"$f":"IF(G633<0,IF(H633=0,0,IF(OR(G633=0,F633=0),\"N.M.\",IF(ABS(H633/G633)>=10,\"N.M.\",H633/(-G633)))),IF(H633=0,0,IF(OR(G633=0,F633=0),\"N.M.\",IF(ABS(H633/G633)>=10,\"N.M.\",H633/G633))))","v":1.2931172480802213},null,-38060.51,-96321.34,{"$f":"+K633-L633","v":58260.829999999994},{"$f":"IF(L633<0,IF(M633=0,0,IF(OR(L633=0,K633=0),\"N.M.\",IF(ABS(M633/L633)>=10,\"N.M.\",M633/(-L633)))),IF(M633=0,0,IF(OR(L633=0,K633=0),\"N.M.\",IF(ABS(M633/L633)>=10,\"N.M.\",M633/L633))))","v":0.60485900632196354},null,null,14157.18,437195.4,{"$f":"+Q633-R633","v":-423038.22000000003},{"$f":"IF(R633<0,IF(S633=0,0,IF(OR(R633=0,Q633=0),\"N.M.\",IF(ABS(S633/R633)>=10,\"N.M.\",S633/(-R633)))),IF(S633=0,0,IF(OR(R633=0,Q633=0),\"N.M.\",IF(ABS(S633/R633)>=10,\"N.M.\",S633/R633))))","v":-0.96761818628466811},null,-11838.270000000004,-126508.45,{"$f":"+V633-W633","v":114670.18},{"$f":"IF(W633<0,IF(X633=0,0,IF(OR(W633=0,V633=0),\"N.M.\",IF(ABS(X633/W633)>=10,\"N.M.\",X633/(-W633)))),IF(X633=0,0,IF(OR(W633=0,V633=0),\"N.M.\",IF(ABS(X633/W633)>=10,\"N.M.\",X633/W633))))","v":0.90642308873438882},null,-27134.84,null,0,-3984.9500000000003,-5883.85,-4492.3100000000004,-21704.49,-5071.0200000000004,-492380.12,463591.35000000003,-7767.5,-18628.45,32043.11,-5820.87,null,-6511.09,-6408.99,-15293.86,-15551.95,-9203.94,-4744.8599999999997,5497,5614.35,3082.51,5460.32,0,0]
[]
["%,V4102001","4102001","Prov Def I/T Oth I&D - Federal",null,null,0,0,{"$f":"+F635-G635","v":0},{"$f":"IF(G635<0,IF(H635=0,0,IF(OR(G635=0,F635=0),\"N.M.\",IF(ABS(H635/G635)>=10,\"N.M.\",H635/(-G635)))),IF(H635=0,0,IF(OR(G635=0,F635=0),\"N.M.\",IF(ABS(H635/G635)>=10,\"N.M.\",H635/G635))))","v":0},null,0,0,{"$f":"+K635-L635","v":0},{"$f":"IF(L635<0,IF(M635=0,0,IF(OR(L635=0,K635=0),\"N.M.\",IF(ABS(M635/L635)>=10,\"N.M.\",M635/(-L635)))),IF(M635=0,0,IF(OR(L635=0,K635=0),\"N.M.\",IF(ABS(M635/L635)>=10,\"N.M.\",M635/L635))))","v":0},null,null,0,0,{"$f":"+Q635-R635","v":0},{"$f":"IF(R635<0,IF(S635=0,0,IF(OR(R635=0,Q635=0),\"N.M.\",IF(ABS(S635/R635)>=10,\"N.M.\",S635/(-R635)))),IF(S635=0,0,IF(OR(R635=0,Q635=0),\"N.M.\",IF(ABS(S635/R635)>=10,\"N.M.\",S635/R635))))","v":0},null,0,2327877.0300000003,{"$f":"+V635-W635","v":-2327877.0300000003},{"$f":"IF(W635<0,IF(X635=0,0,IF(OR(W635=0,V635=0),\"N.M.\",IF(ABS(X635/W635)>=10,\"N.M.\",X635/(-W635)))),IF(X635=0,0,IF(OR(W635=0,V635=0),\"N.M.\",IF(ABS(X635/W635)>=10,\"N.M.\",X635/W635))))","v":"N.M."},null,0.04,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NPROV_FOR_DEF_TAX_NON","Line 55","Provision for Deferred Inc. Taxes (410.2)",null,null,0,0,{"$f":"+F636-G636","v":0},{"$f":"IF(G636<0,IF(H636=0,0,IF(OR(G636=0,F636=0),\"N.M.\",IF(ABS(H636/G636)>=10,\"N.M.\",H636/(-G636)))),IF(H636=0,0,IF(OR(G636=0,F636=0),\"N.M.\",IF(ABS(H636/G636)>=10,\"N.M.\",H636/G636))))","v":0},null,0,0,{"$f":"+K636-L636","v":0},{"$f":"IF(L636<0,IF(M636=0,0,IF(OR(L636=0,K636=0),\"N.M.\",IF(ABS(M636/L636)>=10,\"N.M.\",M636/(-L636)))),IF(M636=0,0,IF(OR(L636=0,K636=0),\"N.M.\",IF(ABS(M636/L636)>=10,\"N.M.\",M636/L636))))","v":0},null,null,0,0,{"$f":"+Q636-R636","v":0},{"$f":"IF(R636<0,IF(S636=0,0,IF(OR(R636=0,Q636=0),\"N.M.\",IF(ABS(S636/R636)>=10,\"N.M.\",S636/(-R636)))),IF(S636=0,0,IF(OR(R636=0,Q636=0),\"N.M.\",IF(ABS(S636/R636)>=10,\"N.M.\",S636/R636))))","v":0},null,0,2327877.0300000003,{"$f":"+V636-W636","v":-2327877.0300000003},{"$f":"IF(W636<0,IF(X636=0,0,IF(OR(W636=0,V636=0),\"N.M.\",IF(ABS(X636/W636)>=10,\"N.M.\",X636/(-W636)))),IF(X636=0,0,IF(OR(W636=0,V636=0),\"N.M.\",IF(ABS(X636/W636)>=10,\"N.M.\",X636/W636))))","v":"N.M."},null,0.04,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4112001","4112001","Prv Def I/T-Cr Oth I&D-Fed",null,null,0,0,{"$f":"+F638-G638","v":0},{"$f":"IF(G638<0,IF(H638=0,0,IF(OR(G638=0,F638=0),\"N.M.\",IF(ABS(H638/G638)>=10,\"N.M.\",H638/(-G638)))),IF(H638=0,0,IF(OR(G638=0,F638=0),\"N.M.\",IF(ABS(H638/G638)>=10,\"N.M.\",H638/G638))))","v":0},null,0,0,{"$f":"+K638-L638","v":0},{"$f":"IF(L638<0,IF(M638=0,0,IF(OR(L638=0,K638=0),\"N.M.\",IF(ABS(M638/L638)>=10,\"N.M.\",M638/(-L638)))),IF(M638=0,0,IF(OR(L638=0,K638=0),\"N.M.\",IF(ABS(M638/L638)>=10,\"N.M.\",M638/L638))))","v":0},null,null,0,0,{"$f":"+Q638-R638","v":0},{"$f":"IF(R638<0,IF(S638=0,0,IF(OR(R638=0,Q638=0),\"N.M.\",IF(ABS(S638/R638)>=10,\"N.M.\",S638/(-R638)))),IF(S638=0,0,IF(OR(R638=0,Q638=0),\"N.M.\",IF(ABS(S638/R638)>=10,\"N.M.\",S638/R638))))","v":0},null,0,2108511.88,{"$f":"+V638-W638","v":-2108511.88},{"$f":"IF(W638<0,IF(X638=0,0,IF(OR(W638=0,V638=0),\"N.M.\",IF(ABS(X638/W638)>=10,\"N.M.\",X638/(-W638)))),IF(X638=0,0,IF(OR(W638=0,V638=0),\"N.M.\",IF(ABS(X638/W638)>=10,\"N.M.\",X638/W638))))","v":"N.M."},null,749240.58,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NPROV_DEF_TX_NON_CR","Line 56","(Less) Provision for Deferred Income Taxes-Cr (411.2) ",null,null,0,0,{"$f":"+F639-G639","v":0},{"$f":"IF(G639<0,IF(H639=0,0,IF(OR(G639=0,F639=0),\"N.M.\",IF(ABS(H639/G639)>=10,\"N.M.\",H639/(-G639)))),IF(H639=0,0,IF(OR(G639=0,F639=0),\"N.M.\",IF(ABS(H639/G639)>=10,\"N.M.\",H639/G639))))","v":0},null,0,0,{"$f":"+K639-L639","v":0},{"$f":"IF(L639<0,IF(M639=0,0,IF(OR(L639=0,K639=0),\"N.M.\",IF(ABS(M639/L639)>=10,\"N.M.\",M639/(-L639)))),IF(M639=0,0,IF(OR(L639=0,K639=0),\"N.M.\",IF(ABS(M639/L639)>=10,\"N.M.\",M639/L639))))","v":0},null,null,0,0,{"$f":"+Q639-R639","v":0},{"$f":"IF(R639<0,IF(S639=0,0,IF(OR(R639=0,Q639=0),\"N.M.\",IF(ABS(S639/R639)>=10,\"N.M.\",S639/(-R639)))),IF(S639=0,0,IF(OR(R639=0,Q639=0),\"N.M.\",IF(ABS(S639/R639)>=10,\"N.M.\",S639/R639))))","v":0},null,0,2108511.88,{"$f":"+V639-W639","v":-2108511.88},{"$f":"IF(W639<0,IF(X639=0,0,IF(OR(W639=0,V639=0),\"N.M.\",IF(ABS(X639/W639)>=10,\"N.M.\",X639/(-W639)))),IF(X639=0,0,IF(OR(W639=0,V639=0),\"N.M.\",IF(ABS(X639/W639)>=10,\"N.M.\",X639/W639))))","v":"N.M."},null,749240.58,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINVESTMENT_TAX","Line 57","Investment Tax Credit Adj.-Net (411.5)",null,null,0,0,{"$f":"+F641-G641","v":0},{"$f":"IF(G641<0,IF(H641=0,0,IF(OR(G641=0,F641=0),\"N.M.\",IF(ABS(H641/G641)>=10,\"N.M.\",H641/(-G641)))),IF(H641=0,0,IF(OR(G641=0,F641=0),\"N.M.\",IF(ABS(H641/G641)>=10,\"N.M.\",H641/G641))))","v":0},null,0,0,{"$f":"+K641-L641","v":0},{"$f":"IF(L641<0,IF(M641=0,0,IF(OR(L641=0,K641=0),\"N.M.\",IF(ABS(M641/L641)>=10,\"N.M.\",M641/(-L641)))),IF(M641=0,0,IF(OR(L641=0,K641=0),\"N.M.\",IF(ABS(M641/L641)>=10,\"N.M.\",M641/L641))))","v":0},null,null,0,0,{"$f":"+Q641-R641","v":0},{"$f":"IF(R641<0,IF(S641=0,0,IF(OR(R641=0,Q641=0),\"N.M.\",IF(ABS(S641/R641)>=10,\"N.M.\",S641/(-R641)))),IF(S641=0,0,IF(OR(R641=0,Q641=0),\"N.M.\",IF(ABS(S641/R641)>=10,\"N.M.\",S641/R641))))","v":0},null,0,0,{"$f":"+V641-W641","v":0},{"$f":"IF(W641<0,IF(X641=0,0,IF(OR(W641=0,V641=0),\"N.M.\",IF(ABS(X641/W641)>=10,\"N.M.\",X641/(-W641)))),IF(X641=0,0,IF(OR(W641=0,V641=0),\"N.M.\",IF(ABS(X641/W641)>=10,\"N.M.\",X641/W641))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,N420","Line 58","(Less) Investment Tax Credits (420)",null,null,0,0,{"$f":"+F643-G643","v":0},{"$f":"IF(G643<0,IF(H643=0,0,IF(OR(G643=0,F643=0),\"N.M.\",IF(ABS(H643/G643)>=10,\"N.M.\",H643/(-G643)))),IF(H643=0,0,IF(OR(G643=0,F643=0),\"N.M.\",IF(ABS(H643/G643)>=10,\"N.M.\",H643/G643))))","v":0},null,0,0,{"$f":"+K643-L643","v":0},{"$f":"IF(L643<0,IF(M643=0,0,IF(OR(L643=0,K643=0),\"N.M.\",IF(ABS(M643/L643)>=10,\"N.M.\",M643/(-L643)))),IF(M643=0,0,IF(OR(L643=0,K643=0),\"N.M.\",IF(ABS(M643/L643)>=10,\"N.M.\",M643/L643))))","v":0},null,null,0,0,{"$f":"+Q643-R643","v":0},{"$f":"IF(R643<0,IF(S643=0,0,IF(OR(R643=0,Q643=0),\"N.M.\",IF(ABS(S643/R643)>=10,\"N.M.\",S643/(-R643)))),IF(S643=0,0,IF(OR(R643=0,Q643=0),\"N.M.\",IF(ABS(S643/R643)>=10,\"N.M.\",S643/R643))))","v":0},null,0,0,{"$f":"+V643-W643","v":0},{"$f":"IF(W643<0,IF(X643=0,0,IF(OR(W643=0,V643=0),\"N.M.\",IF(ABS(X643/W643)>=10,\"N.M.\",X643/(-W643)))),IF(X643=0,0,IF(OR(W643=0,V643=0),\"N.M.\",IF(ABS(X643/W643)>=10,\"N.M.\",X643/W643))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 59","TOTAL Taxes on Other Income and Deductions (Total of lines 52-58)",null,null,{"$f":"SUM(F620,F629,F633,F636,-F639,F641,F643)","v":-45125.260669999996},{"$f":"SUM(G620,G629,G633,G636,-G639,G641,G643)","v":-166800.41649999999},{"$f":"+F645-G645","v":121675.15583},{"$f":"IF(G645<0,IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/(-G645)))),IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/G645))))","v":0.72946553961392546},null,{"$f":"SUM(K620,K629,K633,K636,-K639,K641,K643)","v":-935097.73790000007},{"$f":"SUM(L620,L629,L633,L636,-L639,L641,L643)","v":-1326749.2658000002},{"$f":"+K645-L645","v":391651.5279000001},{"$f":"IF(L645<0,IF(M645=0,0,IF(OR(L645=0,K645=0),\"N.M.\",IF(ABS(M645/L645)>=10,\"N.M.\",M645/(-L645)))),IF(M645=0,0,IF(OR(L645=0,K645=0),\"N.M.\",IF(ABS(M645/L645)>=10,\"N.M.\",M645/L645))))","v":0.2951963404056176},null,null,{"$f":"SUM(Q620,Q629,Q633,Q636,-Q639,Q641,Q643)","v":-165753.31850000002},{"$f":"SUM(R620,R629,R633,R636,-R639,R641,R643)","v":1948180.2721000002},{"$f":"+Q645-R645","v":-2113933.5906000002},{"$f":"IF(R645<0,IF(S645=0,0,IF(OR(R645=0,Q645=0),\"N.M.\",IF(ABS(S645/R645)>=10,\"N.M.\",S645/(-R645)))),IF(S645=0,0,IF(OR(R645=0,Q645=0),\"N.M.\",IF(ABS(S645/R645)>=10,\"N.M.\",S645/R645))))","v":-1.0850810989484714},null,{"$f":"SUM(V620,V629,V633,V636,-V639,V641,V643)","v":-929426.89470000006},{"$f":"SUM(W620,W629,W633,W636,-W639,W641,W643)","v":-674785.03679999942},{"$f":"+V645-W645","v":-254641.85790000064},{"$f":"IF(W645<0,IF(X645=0,0,IF(OR(W645=0,V645=0),\"N.M.\",IF(ABS(X645/W645)>=10,\"N.M.\",X645/(-W645)))),IF(X645=0,0,IF(OR(W645=0,V645=0),\"N.M.\",IF(ABS(X645/W645)>=10,\"N.M.\",X645/W645))))","v":-0.37736737481254246},null,{"$f":"SUM(AA620,AA629,AA633,AA636,-AA639,AA641,AA643)","v":-213263.2871999999},null,{"$f":"SUM(AC620,AC629,AC633,AC636,-AC639,AC641,AC643)","v":-90648.802499999991},{"$f":"SUM(AD620,AD629,AD633,AD636,-AD639,AD641,AD643)","v":-135403.17120000001},{"$f":"SUM(AE620,AE629,AE633,AE636,-AE639,AE641,AE643)","v":-110612.1667},{"$f":"SUM(AF620,AF629,AF633,AF636,-AF639,AF641,AF643)","v":-105650.1342},{"$f":"SUM(AG620,AG629,AG633,AG636,-AG639,AG641,AG643)","v":-204896.22519999999},{"$f":"SUM(AH620,AH629,AH633,AH636,-AH639,AH641,AH643)","v":-100784.71059999999},{"$f":"SUM(AI620,AI629,AI633,AI636,-AI639,AI641,AI643)","v":-2526934.3275000001},{"$f":"SUM(AJ620,AJ629,AJ633,AJ636,-AJ639,AJ641,AJ643)","v":2215900.0691},{"$f":"SUM(AK620,AK629,AK633,AK636,-AK639,AK641,AK643)","v":-100919.3805},{"$f":"SUM(AL620,AL629,AL633,AL636,-AL639,AL641,AL643)","v":-166800.41649999999},{"$f":"SUM(AM620,AM629,AM633,AM636,-AM639,AM641,AM643)","v":93275.025200000018},{"$f":"SUM(AN620,AN629,AN633,AN636,-AN639,AN641,AN643)","v":-87604.182000000001},null,{"$f":"SUM(AP620,AP629,AP633,AP636,-AP639,AP641,AP643)","v":-91498.012899999987},{"$f":"SUM(AQ620,AQ629,AQ633,AQ636,-AQ639,AQ641,AQ643)","v":-119822.7341},{"$f":"SUM(AR620,AR629,AR633,AR636,-AR639,AR641,AR643)","v":-147306.28470000002},{"$f":"SUM(AS620,AS629,AS633,AS636,-AS639,AS641,AS643)","v":-141633.52160000001},{"$f":"SUM(AT620,AT629,AT633,AT636,-AT639,AT641,AT643)","v":-115170.37410000002},{"$f":"SUM(AU620,AU629,AU633,AU636,-AU639,AU641,AU643)","v":-96387.200500000006},{"$f":"SUM(AV620,AV629,AV633,AV636,-AV639,AV641,AV643)","v":-57526.291499999992},{"$f":"SUM(AW620,AW629,AW633,AW636,-AW639,AW641,AW643)","v":-65095.739599999994},{"$f":"SUM(AX620,AX629,AX633,AX636,-AX639,AX641,AX643)","v":-55532.31822999999},{"$f":"SUM(AY620,AY629,AY633,AY636,-AY639,AY641,AY643)","v":-45125.260669999996},{"$f":"SUM(AZ620,AZ629,AZ633,AZ636,-AZ639,AZ641,AZ643)","v":0},{"$f":"SUM(BA620,BA629,BA633,BA636,-BA639,BA641,BA643)","v":0}]
[null,"Line 60","Net Other Income and Deductions (Total of lines 41, 50, 59)",null,null,{"$f":"+F586-F614-F645","v":284226.96366999985},{"$f":"+G586-G614-G645","v":-233644.16350000008},{"$f":"+F646-G646","v":517871.12716999993},{"$f":"IF(G646<0,IF(H646=0,0,IF(OR(G646=0,F646=0),\"N.M.\",IF(ABS(H646/G646)>=10,\"N.M.\",H646/(-G646)))),IF(H646=0,0,IF(OR(G646=0,F646=0),\"N.M.\",IF(ABS(H646/G646)>=10,\"N.M.\",H646/G646))))","v":2.2164950299304169},null,{"$f":"+K586-K614-K645","v":4079891.6959000016},{"$f":"+L586-L614-L645","v":-2606583.8742},{"$f":"+K646-L646","v":6686475.570100002},{"$f":"IF(L646<0,IF(M646=0,0,IF(OR(L646=0,K646=0),\"N.M.\",IF(ABS(M646/L646)>=10,\"N.M.\",M646/(-L646)))),IF(M646=0,0,IF(OR(L646=0,K646=0),\"N.M.\",IF(ABS(M646/L646)>=10,\"N.M.\",M646/L646))))","v":2.5652255568227909},null,null,{"$f":"+Q586-Q614-Q645","v":785541.45650000032},{"$f":"+R586-R614-R645","v":-3028706.3021},{"$f":"+Q646-R646","v":3814247.7586000003},{"$f":"IF(R646<0,IF(S646=0,0,IF(OR(R646=0,Q646=0),\"N.M.\",IF(ABS(S646/R646)>=10,\"N.M.\",S646/(-R646)))),IF(S646=0,0,IF(OR(R646=0,Q646=0),\"N.M.\",IF(ABS(S646/R646)>=10,\"N.M.\",S646/R646))))","v":1.2593653455124827},null,{"$f":"+V586-V614-V645","v":4039709.6227000002},{"$f":"+W586-W614-W645","v":-4361786.3632000033},{"$f":"+V646-W646","v":8401495.9859000035},{"$f":"IF(W646<0,IF(X646=0,0,IF(OR(W646=0,V646=0),\"N.M.\",IF(ABS(X646/W646)>=10,\"N.M.\",X646/(-W646)))),IF(X646=0,0,IF(OR(W646=0,V646=0),\"N.M.\",IF(ABS(X646/W646)>=10,\"N.M.\",X646/W646))))","v":1.926159441641311},null,{"$f":"+AA586-AA614-AA645","v":-557411.83279999997},null,{"$f":"+AC586-AC614-AC645","v":-330640.76750000007},{"$f":"+AD586-AD614-AD645","v":-384797.38879999996},{"$f":"+AE586-AE614-AE645","v":-232530.38329999999},{"$f":"+AF586-AF614-AF645","v":-471577.47580000001},{"$f":"+AG586-AG614-AG645","v":-184352.20479999995},{"$f":"+AH586-AH614-AH645","v":-197294.05940000009},{"$f":"+AI586-AI614-AI645","v":2223314.7075},{"$f":"+AJ586-AJ614-AJ645","v":-2599733.1990999999},{"$f":"+AK586-AK614-AK645","v":-195328.93949999989},{"$f":"+AL586-AL614-AL645","v":-233644.16350000008},{"$f":"+AM586-AM614-AM645","v":240601.35480000009},{"$f":"+AN586-AN614-AN645","v":-280783.42800000007},null,{"$f":"+AP586-AP614-AP645","v":-445652.25710000005},{"$f":"+AQ586-AQ614-AQ645","v":-255105.65589999995},{"$f":"+AR586-AR614-AR645","v":-219420.22529999993},{"$f":"+AS586-AS614-AS645","v":-149840.58839999998},{"$f":"+AT586-AT614-AT645","v":-196700.87589999998},{"$f":"+AU586-AU614-AU645","v":4382449.9205000009},{"$f":"+AV586-AV614-AV645","v":178619.92150000011},{"$f":"+AW586-AW614-AW645","v":196331.74959999989},{"$f":"+AX586-AX614-AX645","v":304982.74323000002},{"$f":"+AY586-AY614-AY645","v":284226.96366999985},{"$f":"+AZ586-AZ614-AZ645","v":573489.43000000005},{"$f":"+BA586-BA614-BA645","v":0}]
[null,"Line 61","Interest Charges "]
[]
["%,V4270002","4270002","Int on LTD - Install Pur Contr",null,null,254583.33000000002,254583.33000000002,{"$f":"+F649-G649","v":0},{"$f":"IF(G649<0,IF(H649=0,0,IF(OR(G649=0,F649=0),\"N.M.\",IF(ABS(H649/G649)>=10,\"N.M.\",H649/(-G649)))),IF(H649=0,0,IF(OR(G649=0,F649=0),\"N.M.\",IF(ABS(H649/G649)>=10,\"N.M.\",H649/G649))))","v":0},null,2545833.34,2545833.34,{"$f":"+K649-L649","v":0},{"$f":"IF(L649<0,IF(M649=0,0,IF(OR(L649=0,K649=0),\"N.M.\",IF(ABS(M649/L649)>=10,\"N.M.\",M649/(-L649)))),IF(M649=0,0,IF(OR(L649=0,K649=0),\"N.M.\",IF(ABS(M649/L649)>=10,\"N.M.\",M649/L649))))","v":0},null,null,763750,763750,{"$f":"+Q649-R649","v":0},{"$f":"IF(R649<0,IF(S649=0,0,IF(OR(R649=0,Q649=0),\"N.M.\",IF(ABS(S649/R649)>=10,\"N.M.\",S649/(-R649)))),IF(S649=0,0,IF(OR(R649=0,Q649=0),\"N.M.\",IF(ABS(S649/R649)>=10,\"N.M.\",S649/R649))))","v":0},null,3055000,3055000,{"$f":"+V649-W649","v":0},{"$f":"IF(W649<0,IF(X649=0,0,IF(OR(W649=0,V649=0),\"N.M.\",IF(ABS(X649/W649)>=10,\"N.M.\",X649/(-W649)))),IF(X649=0,0,IF(OR(W649=0,V649=0),\"N.M.\",IF(ABS(X649/W649)>=10,\"N.M.\",X649/W649))))","v":0},null,254583.33000000002,null,254583.33000000002,254583.33000000002,254583.33000000002,254583.34,254583.34,254583.34,254583.33000000002,254583.33000000002,254583.34,254583.33000000002,254583.33000000002,254583.33000000002,null,254583.33000000002,254583.33000000002,254583.33000000002,254583.34,254583.34,254583.34,254583.33000000002,254583.33000000002,254583.34,254583.33000000002,0,0]
["%,V4270005","4270005","Int on LTD - Other LTD",null,null,0,796095.04,{"$f":"+F650-G650","v":-796095.04},{"$f":"IF(G650<0,IF(H650=0,0,IF(OR(G650=0,F650=0),\"N.M.\",IF(ABS(H650/G650)>=10,\"N.M.\",H650/(-G650)))),IF(H650=0,0,IF(OR(G650=0,F650=0),\"N.M.\",IF(ABS(H650/G650)>=10,\"N.M.\",H650/G650))))","v":"N.M."},null,7183375.79,8058480.1699999999,{"$f":"+K650-L650","v":-875104.37999999989},{"$f":"IF(L650<0,IF(M650=0,0,IF(OR(L650=0,K650=0),\"N.M.\",IF(ABS(M650/L650)>=10,\"N.M.\",M650/(-L650)))),IF(M650=0,0,IF(OR(L650=0,K650=0),\"N.M.\",IF(ABS(M650/L650)>=10,\"N.M.\",M650/L650))))","v":-0.10859422143369249},null,null,0,2405480.92,{"$f":"+Q650-R650","v":-2405480.92},{"$f":"IF(R650<0,IF(S650=0,0,IF(OR(R650=0,Q650=0),\"N.M.\",IF(ABS(S650/R650)>=10,\"N.M.\",S650/(-R650)))),IF(S650=0,0,IF(OR(R650=0,Q650=0),\"N.M.\",IF(ABS(S650/R650)>=10,\"N.M.\",S650/R650))))","v":"N.M."},null,8621280.0399999991,10266942.039999999,{"$f":"+V650-W650","v":-1645662},{"$f":"IF(W650<0,IF(X650=0,0,IF(OR(W650=0,V650=0),\"N.M.\",IF(ABS(X650/W650)>=10,\"N.M.\",X650/(-W650)))),IF(X650=0,0,IF(OR(W650=0,V650=0),\"N.M.\",IF(ABS(X650/W650)>=10,\"N.M.\",X650/W650))))","v":-0.16028745400417202},null,826331.62,null,768118.46,825323.04,821444.46,795451.08000000007,822707.8,797112.04,822842.37,817884.63,791501.25,796095.04,719985.13,717919.12,null,1359596.29,1244845.6200000001,1379941.76,1332701.5,1377407.08,488883.54000000004,0,0,0,0,0,0]
["%,V4270006","4270006","Int on LTD - Sen Unsec Notes",null,null,4627854.16,4627854.16,{"$f":"+F651-G651","v":0},{"$f":"IF(G651<0,IF(H651=0,0,IF(OR(G651=0,F651=0),\"N.M.\",IF(ABS(H651/G651)>=10,\"N.M.\",H651/(-G651)))),IF(H651=0,0,IF(OR(G651=0,F651=0),\"N.M.\",IF(ABS(H651/G651)>=10,\"N.M.\",H651/G651))))","v":0},null,46278541.670000002,47697040.270000003,{"$f":"+K651-L651","v":-1418498.6000000015},{"$f":"IF(L651<0,IF(M651=0,0,IF(OR(L651=0,K651=0),\"N.M.\",IF(ABS(M651/L651)>=10,\"N.M.\",M651/(-L651)))),IF(M651=0,0,IF(OR(L651=0,K651=0),\"N.M.\",IF(ABS(M651/L651)>=10,\"N.M.\",M651/L651))))","v":-2.9739761460465173E-2},null,null,13883562.51,14115269.460000001,{"$f":"+Q651-R651","v":-231706.95000000112},{"$f":"IF(R651<0,IF(S651=0,0,IF(OR(R651=0,Q651=0),\"N.M.\",IF(ABS(S651/R651)>=10,\"N.M.\",S651/(-R651)))),IF(S651=0,0,IF(OR(R651=0,Q651=0),\"N.M.\",IF(ABS(S651/R651)>=10,\"N.M.\",S651/R651))))","v":-1.6415340185790623E-2},null,55534249.990000002,56635581.920000002,{"$f":"+V651-W651","v":-1101331.9299999997},{"$f":"IF(W651<0,IF(X651=0,0,IF(OR(W651=0,V651=0),\"N.M.\",IF(ABS(X651/W651)>=10,\"N.M.\",X651/(-W651)))),IF(X651=0,0,IF(OR(W651=0,V651=0),\"N.M.\",IF(ABS(X651/W651)>=10,\"N.M.\",X651/W651))))","v":-1.9445936506058588E-2},null,4797395.8100000005,null,4797395.84,4797395.82,4797395.83,4797395.8499999996,4797395.8100000005,4797395.84,4797395.82,4797395.84,4690019.46,4627854.16,4627854.17,4627854.1500000004,null,4627854.17,4627854.17,4627854.16,4627854.18,4627854.1500000004,4627854.17,4627854.16,4627854.17,4627854.18,4627854.16,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINT_LONG-TERM_DEBT","Line 62","Interest on Long-Term Debt (427)",null,null,4882437.49,5678532.5300000003,{"$f":"+F652-G652","v":-796095.04},{"$f":"IF(G652<0,IF(H652=0,0,IF(OR(G652=0,F652=0),\"N.M.\",IF(ABS(H652/G652)>=10,\"N.M.\",H652/(-G652)))),IF(H652=0,0,IF(OR(G652=0,F652=0),\"N.M.\",IF(ABS(H652/G652)>=10,\"N.M.\",H652/G652))))","v":-0.14019379756903497},null,56007750.799999997,58301353.780000001,{"$f":"+K652-L652","v":-2293602.9800000042},{"$f":"IF(L652<0,IF(M652=0,0,IF(OR(L652=0,K652=0),\"N.M.\",IF(ABS(M652/L652)>=10,\"N.M.\",M652/(-L652)))),IF(M652=0,0,IF(OR(L652=0,K652=0),\"N.M.\",IF(ABS(M652/L652)>=10,\"N.M.\",M652/L652))))","v":-3.9340475500018554E-2},null,null,14647312.51,17284500.380000003,{"$f":"+Q652-R652","v":-2637187.8700000029},{"$f":"IF(R652<0,IF(S652=0,0,IF(OR(R652=0,Q652=0),\"N.M.\",IF(ABS(S652/R652)>=10,\"N.M.\",S652/(-R652)))),IF(S652=0,0,IF(OR(R652=0,Q652=0),\"N.M.\",IF(ABS(S652/R652)>=10,\"N.M.\",S652/R652))))","v":-0.15257530226627253},null,67210530.030000001,69957523.960000008,{"$f":"+V652-W652","v":-2746993.9300000072},{"$f":"IF(W652<0,IF(X652=0,0,IF(OR(W652=0,V652=0),\"N.M.\",IF(ABS(X652/W652)>=10,\"N.M.\",X652/(-W652)))),IF(X652=0,0,IF(OR(W652=0,V652=0),\"N.M.\",IF(ABS(X652/W652)>=10,\"N.M.\",X652/W652))))","v":-3.9266597422325446E-2},null,5878310.7600000007,null,5820097.6299999999,5877302.1900000004,5873423.6200000001,5847430.2699999996,5874686.9500000011,5849091.2199999997,5874821.5200000005,5869863.7999999998,5736104.0499999998,5678532.5300000003,5602422.6299999999,5600356.6000000006,null,6242033.79,6127283.1200000001,6262379.25,6215139.0199999996,6259844.5700000003,5371321.0499999998,4882437.49,4882437.5,4882437.5199999996,4882437.49,0,0]
[]
["%,V4280002","4280002","Amrtz Debt Dscnt&Exp-Instl Pur",null,null,14381.720000000001,14381.710000000001,{"$f":"+F654-G654","v":1.0000000000218279E-2},{"$f":"IF(G654<0,IF(H654=0,0,IF(OR(G654=0,F654=0),\"N.M.\",IF(ABS(H654/G654)>=10,\"N.M.\",H654/(-G654)))),IF(H654=0,0,IF(OR(G654=0,F654=0),\"N.M.\",IF(ABS(H654/G654)>=10,\"N.M.\",H654/G654))))","v":6.9532760709389066E-7},null,143817.13,143097.1,{"$f":"+K654-L654","v":720.02999999999884},{"$f":"IF(L654<0,IF(M654=0,0,IF(OR(L654=0,K654=0),\"N.M.\",IF(ABS(M654/L654)>=10,\"N.M.\",M654/(-L654)))),IF(M654=0,0,IF(OR(L654=0,K654=0),\"N.M.\",IF(ABS(M654/L654)>=10,\"N.M.\",M654/L654))))","v":5.0317581558256509E-3},null,null,43145.15,43145.13,{"$f":"+Q654-R654","v":2.0000000004074536E-2},{"$f":"IF(R654<0,IF(S654=0,0,IF(OR(R654=0,Q654=0),\"N.M.\",IF(ABS(S654/R654)>=10,\"N.M.\",S654/(-R654)))),IF(S654=0,0,IF(OR(R654=0,Q654=0),\"N.M.\",IF(ABS(S654/R654)>=10,\"N.M.\",S654/R654))))","v":4.6355173814691341E-7},null,172580.55000000002,171500.52000000002,{"$f":"+V654-W654","v":1080.0299999999988},{"$f":"IF(W654<0,IF(X654=0,0,IF(OR(W654=0,V654=0),\"N.M.\",IF(ABS(X654/W654)>=10,\"N.M.\",X654/(-W654)))),IF(X654=0,0,IF(OR(W654=0,V654=0),\"N.M.\",IF(ABS(X654/W654)>=10,\"N.M.\",X654/W654))))","v":6.2975319258507132E-3},null,14201.710000000001,null,14201.710000000001,14201.710000000001,14201.710000000001,14201.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,null,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.710000000001,14381.720000000001,14381.710000000001,14381.720000000001,14381.710000000001,14381.720000000001,0,0]
["%,V4280003","4280003","Amrtz Debt Dscnt&Exp-N/P",null,null,0,633.98,{"$f":"+F655-G655","v":-633.98},{"$f":"IF(G655<0,IF(H655=0,0,IF(OR(G655=0,F655=0),\"N.M.\",IF(ABS(H655/G655)>=10,\"N.M.\",H655/(-G655)))),IF(H655=0,0,IF(OR(G655=0,F655=0),\"N.M.\",IF(ABS(H655/G655)>=10,\"N.M.\",H655/G655))))","v":"N.M."},null,19881.439999999999,9636.7800000000007,{"$f":"+K655-L655","v":10244.659999999998},{"$f":"IF(L655<0,IF(M655=0,0,IF(OR(L655=0,K655=0),\"N.M.\",IF(ABS(M655/L655)>=10,\"N.M.\",M655/(-L655)))),IF(M655=0,0,IF(OR(L655=0,K655=0),\"N.M.\",IF(ABS(M655/L655)>=10,\"N.M.\",M655/L655))))","v":1.0630791612966155},null,null,0,1901.94,{"$f":"+Q655-R655","v":-1901.94},{"$f":"IF(R655<0,IF(S655=0,0,IF(OR(R655=0,Q655=0),\"N.M.\",IF(ABS(S655/R655)>=10,\"N.M.\",S655/(-R655)))),IF(S655=0,0,IF(OR(R655=0,Q655=0),\"N.M.\",IF(ABS(S655/R655)>=10,\"N.M.\",S655/R655))))","v":"N.M."},null,21149.39,22695,{"$f":"+V655-W655","v":-1545.6100000000006},{"$f":"IF(W655<0,IF(X655=0,0,IF(OR(W655=0,V655=0),\"N.M.\",IF(ABS(X655/W655)>=10,\"N.M.\",X655/(-W655)))),IF(X655=0,0,IF(OR(W655=0,V655=0),\"N.M.\",IF(ABS(X655/W655)>=10,\"N.M.\",X655/W655))))","v":-6.8103547036792264E-2},null,1420.18,null,1420.18,1420.18,1420.18,1420.18,1420.14,0,633.98,633.98,633.98,633.98,633.97,633.98,null,1790.49,1930.23,1930.22,1930.24,1930.22,10370.040000000001,0,0,0,0,0,0]
["%,V4280006","4280006","Amrtz Dscnt&Exp-Sn Unsec Note",null,null,47680.74,47678.62,{"$f":"+F656-G656","v":2.1199999999953434},{"$f":"IF(G656<0,IF(H656=0,0,IF(OR(G656=0,F656=0),\"N.M.\",IF(ABS(H656/G656)>=10,\"N.M.\",H656/(-G656)))),IF(H656=0,0,IF(OR(G656=0,F656=0),\"N.M.\",IF(ABS(H656/G656)>=10,\"N.M.\",H656/G656))))","v":4.4464374178517401E-5},null,477331.45,495283.69,{"$f":"+K656-L656","v":-17952.239999999991},{"$f":"IF(L656<0,IF(M656=0,0,IF(OR(L656=0,K656=0),\"N.M.\",IF(ABS(M656/L656)>=10,\"N.M.\",M656/(-L656)))),IF(M656=0,0,IF(OR(L656=0,K656=0),\"N.M.\",IF(ABS(M656/L656)>=10,\"N.M.\",M656/L656))))","v":-3.6246378313002779E-2},null,null,143050.34,145560,{"$f":"+Q656-R656","v":-2509.6600000000035},{"$f":"IF(R656<0,IF(S656=0,0,IF(OR(R656=0,Q656=0),\"N.M.\",IF(ABS(S656/R656)>=10,\"N.M.\",S656/(-R656)))),IF(S656=0,0,IF(OR(R656=0,Q656=0),\"N.M.\",IF(ABS(S656/R656)>=10,\"N.M.\",S656/R656))))","v":-1.7241412475954957E-2},null,572688.69000000006,592287.77,{"$f":"+V656-W656","v":-19599.079999999958},{"$f":"IF(W656<0,IF(X656=0,0,IF(OR(W656=0,V656=0),\"N.M.\",IF(ABS(X656/W656)>=10,\"N.M.\",X656/(-W656)))),IF(X656=0,0,IF(OR(W656=0,V656=0),\"N.M.\",IF(ABS(X656/W656)>=10,\"N.M.\",X656/W656))))","v":-3.3090468844224077E-2},null,49637.55,null,49637.55,49637.55,49637.55,50202.76,50202.76,50202.76,50202.76,50202.76,47678.62,47678.62,47678.62,47678.62,null,47678.62,47678.62,48178.73,47678.62,47688.85,47688.82,47688.85,47688.82,47680.78,47680.74,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DEBT_DISC&EXP","Line 63","Amort. Of Debt Disc. And Expense (428)",null,null,62062.46,62694.310000000005,{"$f":"+F657-G657","v":-631.85000000000582},{"$f":"IF(G657<0,IF(H657=0,0,IF(OR(G657=0,F657=0),\"N.M.\",IF(ABS(H657/G657)>=10,\"N.M.\",H657/(-G657)))),IF(H657=0,0,IF(OR(G657=0,F657=0),\"N.M.\",IF(ABS(H657/G657)>=10,\"N.M.\",H657/G657))))","v":-1.0078267070807634E-2},null,641030.02,648017.57000000007,{"$f":"+K657-L657","v":-6987.5500000000466},{"$f":"IF(L657<0,IF(M657=0,0,IF(OR(L657=0,K657=0),\"N.M.\",IF(ABS(M657/L657)>=10,\"N.M.\",M657/(-L657)))),IF(M657=0,0,IF(OR(L657=0,K657=0),\"N.M.\",IF(ABS(M657/L657)>=10,\"N.M.\",M657/L657))))","v":-1.0782963801429096E-2},null,null,186195.49,190607.07,{"$f":"+Q657-R657","v":-4411.5800000000163},{"$f":"IF(R657<0,IF(S657=0,0,IF(OR(R657=0,Q657=0),\"N.M.\",IF(ABS(S657/R657)>=10,\"N.M.\",S657/(-R657)))),IF(S657=0,0,IF(OR(R657=0,Q657=0),\"N.M.\",IF(ABS(S657/R657)>=10,\"N.M.\",S657/R657))))","v":-2.3144891739850029E-2},null,766418.63,786483.29,{"$f":"+V657-W657","v":-20064.660000000033},{"$f":"IF(W657<0,IF(X657=0,0,IF(OR(W657=0,V657=0),\"N.M.\",IF(ABS(X657/W657)>=10,\"N.M.\",X657/(-W657)))),IF(X657=0,0,IF(OR(W657=0,V657=0),\"N.M.\",IF(ABS(X657/W657)>=10,\"N.M.\",X657/W657))))","v":-2.5511870697214726E-2},null,65259.44,null,65259.44,65259.44,65259.44,65824.650000000009,66004.61,64584.47,65218.450000000004,65218.450000000004,62694.310000000005,62694.310000000005,62694.3,62694.310000000005,null,63850.820000000007,63990.560000000005,64490.66,63990.570000000007,64000.78,72440.58,62070.559999999998,62070.54,62062.49,62062.46,0,0]
[]
["%,V4281004","4281004","Amrtz Loss Rcquired Debt-Dbnt",null,null,2804.23,2804.23,{"$f":"+F659-G659","v":0},{"$f":"IF(G659<0,IF(H659=0,0,IF(OR(G659=0,F659=0),\"N.M.\",IF(ABS(H659/G659)>=10,\"N.M.\",H659/(-G659)))),IF(H659=0,0,IF(OR(G659=0,F659=0),\"N.M.\",IF(ABS(H659/G659)>=10,\"N.M.\",H659/G659))))","v":0},null,28042.48,28042.3,{"$f":"+K659-L659","v":0.18000000000029104},{"$f":"IF(L659<0,IF(M659=0,0,IF(OR(L659=0,K659=0),\"N.M.\",IF(ABS(M659/L659)>=10,\"N.M.\",M659/(-L659)))),IF(M659=0,0,IF(OR(L659=0,K659=0),\"N.M.\",IF(ABS(M659/L659)>=10,\"N.M.\",M659/L659))))","v":6.4188743434130237E-6},null,null,8412.69,8412.69,{"$f":"+Q659-R659","v":0},{"$f":"IF(R659<0,IF(S659=0,0,IF(OR(R659=0,Q659=0),\"N.M.\",IF(ABS(S659/R659)>=10,\"N.M.\",S659/(-R659)))),IF(S659=0,0,IF(OR(R659=0,Q659=0),\"N.M.\",IF(ABS(S659/R659)>=10,\"N.M.\",S659/R659))))","v":0},null,33650.94,33650.76,{"$f":"+V659-W659","v":0.18000000000029104},{"$f":"IF(W659<0,IF(X659=0,0,IF(OR(W659=0,V659=0),\"N.M.\",IF(ABS(X659/W659)>=10,\"N.M.\",X659/(-W659)))),IF(X659=0,0,IF(OR(W659=0,V659=0),\"N.M.\",IF(ABS(X659/W659)>=10,\"N.M.\",X659/W659))))","v":5.3490619528441863E-6},null,2804.23,null,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,null,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,0,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_LOSS_REACQ_DBT","Line 64","Amortization of Loss on Reacquired Debt (428.1)",null,null,2804.23,2804.23,{"$f":"+F660-G660","v":0},{"$f":"IF(G660<0,IF(H660=0,0,IF(OR(G660=0,F660=0),\"N.M.\",IF(ABS(H660/G660)>=10,\"N.M.\",H660/(-G660)))),IF(H660=0,0,IF(OR(G660=0,F660=0),\"N.M.\",IF(ABS(H660/G660)>=10,\"N.M.\",H660/G660))))","v":0},null,28042.48,28042.3,{"$f":"+K660-L660","v":0.18000000000029104},{"$f":"IF(L660<0,IF(M660=0,0,IF(OR(L660=0,K660=0),\"N.M.\",IF(ABS(M660/L660)>=10,\"N.M.\",M660/(-L660)))),IF(M660=0,0,IF(OR(L660=0,K660=0),\"N.M.\",IF(ABS(M660/L660)>=10,\"N.M.\",M660/L660))))","v":6.4188743434130237E-6},null,null,8412.69,8412.69,{"$f":"+Q660-R660","v":0},{"$f":"IF(R660<0,IF(S660=0,0,IF(OR(R660=0,Q660=0),\"N.M.\",IF(ABS(S660/R660)>=10,\"N.M.\",S660/(-R660)))),IF(S660=0,0,IF(OR(R660=0,Q660=0),\"N.M.\",IF(ABS(S660/R660)>=10,\"N.M.\",S660/R660))))","v":0},null,33650.94,33650.76,{"$f":"+V660-W660","v":0.18000000000029104},{"$f":"IF(W660<0,IF(X660=0,0,IF(OR(W660=0,V660=0),\"N.M.\",IF(ABS(X660/W660)>=10,\"N.M.\",X660/(-W660)))),IF(X660=0,0,IF(OR(W660=0,V660=0),\"N.M.\",IF(ABS(X660/W660)>=10,\"N.M.\",X660/W660))))","v":5.3490619528441863E-6},null,2804.23,null,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,null,2804.23,2804.23,2804.41,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,2804.23,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_DBT_PREM","Line 65","(Less) Amort. Of Premium on Debt-Credit (429)",null,null,0,0,{"$f":"+F662-G662","v":0},{"$f":"IF(G662<0,IF(H662=0,0,IF(OR(G662=0,F662=0),\"N.M.\",IF(ABS(H662/G662)>=10,\"N.M.\",H662/(-G662)))),IF(H662=0,0,IF(OR(G662=0,F662=0),\"N.M.\",IF(ABS(H662/G662)>=10,\"N.M.\",H662/G662))))","v":0},null,0,0,{"$f":"+K662-L662","v":0},{"$f":"IF(L662<0,IF(M662=0,0,IF(OR(L662=0,K662=0),\"N.M.\",IF(ABS(M662/L662)>=10,\"N.M.\",M662/(-L662)))),IF(M662=0,0,IF(OR(L662=0,K662=0),\"N.M.\",IF(ABS(M662/L662)>=10,\"N.M.\",M662/L662))))","v":0},null,null,0,0,{"$f":"+Q662-R662","v":0},{"$f":"IF(R662<0,IF(S662=0,0,IF(OR(R662=0,Q662=0),\"N.M.\",IF(ABS(S662/R662)>=10,\"N.M.\",S662/(-R662)))),IF(S662=0,0,IF(OR(R662=0,Q662=0),\"N.M.\",IF(ABS(S662/R662)>=10,\"N.M.\",S662/R662))))","v":0},null,0,0,{"$f":"+V662-W662","v":0},{"$f":"IF(W662<0,IF(X662=0,0,IF(OR(W662=0,V662=0),\"N.M.\",IF(ABS(X662/W662)>=10,\"N.M.\",X662/(-W662)))),IF(X662=0,0,IF(OR(W662=0,V662=0),\"N.M.\",IF(ABS(X662/W662)>=10,\"N.M.\",X662/W662))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAMORT_GAIN_REAQUIRED","Line 66","(Less) Amortization of Gain on Reacquired Debt-Credit (429.1)",null,null,0,0,{"$f":"+F664-G664","v":0},{"$f":"IF(G664<0,IF(H664=0,0,IF(OR(G664=0,F664=0),\"N.M.\",IF(ABS(H664/G664)>=10,\"N.M.\",H664/(-G664)))),IF(H664=0,0,IF(OR(G664=0,F664=0),\"N.M.\",IF(ABS(H664/G664)>=10,\"N.M.\",H664/G664))))","v":0},null,0,0,{"$f":"+K664-L664","v":0},{"$f":"IF(L664<0,IF(M664=0,0,IF(OR(L664=0,K664=0),\"N.M.\",IF(ABS(M664/L664)>=10,\"N.M.\",M664/(-L664)))),IF(M664=0,0,IF(OR(L664=0,K664=0),\"N.M.\",IF(ABS(M664/L664)>=10,\"N.M.\",M664/L664))))","v":0},null,null,0,0,{"$f":"+Q664-R664","v":0},{"$f":"IF(R664<0,IF(S664=0,0,IF(OR(R664=0,Q664=0),\"N.M.\",IF(ABS(S664/R664)>=10,\"N.M.\",S664/(-R664)))),IF(S664=0,0,IF(OR(R664=0,Q664=0),\"N.M.\",IF(ABS(S664/R664)>=10,\"N.M.\",S664/R664))))","v":0},null,0,0,{"$f":"+V664-W664","v":0},{"$f":"IF(W664<0,IF(X664=0,0,IF(OR(W664=0,V664=0),\"N.M.\",IF(ABS(X664/W664)>=10,\"N.M.\",X664/(-W664)))),IF(X664=0,0,IF(OR(W664=0,V664=0),\"N.M.\",IF(ABS(X664/W664)>=10,\"N.M.\",X664/W664))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,V4300001","4300001","Interest Exp - Assoc Non-CBP",null,null,13.66,0,{"$f":"+F666-G666","v":13.66},{"$f":"IF(G666<0,IF(H666=0,0,IF(OR(G666=0,F666=0),\"N.M.\",IF(ABS(H666/G666)>=10,\"N.M.\",H666/(-G666)))),IF(H666=0,0,IF(OR(G666=0,F666=0),\"N.M.\",IF(ABS(H666/G666)>=10,\"N.M.\",H666/G666))))","v":"N.M."},null,6153.6100000000006,841256.94000000006,{"$f":"+K666-L666","v":-835103.33000000007},{"$f":"IF(L666<0,IF(M666=0,0,IF(OR(L666=0,K666=0),\"N.M.\",IF(ABS(M666/L666)>=10,\"N.M.\",M666/(-L666)))),IF(M666=0,0,IF(OR(L666=0,K666=0),\"N.M.\",IF(ABS(M666/L666)>=10,\"N.M.\",M666/L666))))","v":-0.99268521933382214},null,null,6153.6100000000006,69798.61,{"$f":"+Q666-R666","v":-63645},{"$f":"IF(R666<0,IF(S666=0,0,IF(OR(R666=0,Q666=0),\"N.M.\",IF(ABS(S666/R666)>=10,\"N.M.\",S666/(-R666)))),IF(S666=0,0,IF(OR(R666=0,Q666=0),\"N.M.\",IF(ABS(S666/R666)>=10,\"N.M.\",S666/R666))))","v":-0.91183764261208067},null,6153.6100000000006,1061673.6100000001,{"$f":"+V666-W666","v":-1055520},{"$f":"IF(W666<0,IF(X666=0,0,IF(OR(W666=0,V666=0),\"N.M.\",IF(ABS(X666/W666)>=10,\"N.M.\",X666/(-W666)))),IF(X666=0,0,IF(OR(W666=0,V666=0),\"N.M.\",IF(ABS(X666/W666)>=10,\"N.M.\",X666/W666))))","v":-0.99420385894305119},null,110208.33,null,110208.33,110208.33,110208.34,110208.34,110208.33,110208.33,110208.33,69798.61,0,0,0,0,null,0,0,0,0,0,0,0,0,6139.95,13.66,0,0]
["%,V4300003","4300003","Int to Assoc Co - CBP",null,null,11796.95,701994.44000000006,{"$f":"+F667-G667","v":-690197.49000000011},{"$f":"IF(G667<0,IF(H667=0,0,IF(OR(G667=0,F667=0),\"N.M.\",IF(ABS(H667/G667)>=10,\"N.M.\",H667/(-G667)))),IF(H667=0,0,IF(OR(G667=0,F667=0),\"N.M.\",IF(ABS(H667/G667)>=10,\"N.M.\",H667/G667))))","v":-0.98319509482154877},null,1243369.08,3758377.11,{"$f":"+K667-L667","v":-2515008.0299999998},{"$f":"IF(L667<0,IF(M667=0,0,IF(OR(L667=0,K667=0),\"N.M.\",IF(ABS(M667/L667)>=10,\"N.M.\",M667/(-L667)))),IF(M667=0,0,IF(OR(L667=0,K667=0),\"N.M.\",IF(ABS(M667/L667)>=10,\"N.M.\",M667/L667))))","v":-0.66917394300541599},null,null,7657.4800000000005,1581322.96,{"$f":"+Q667-R667","v":-1573665.48},{"$f":"IF(R667<0,IF(S667=0,0,IF(OR(R667=0,Q667=0),\"N.M.\",IF(ABS(S667/R667)>=10,\"N.M.\",S667/(-R667)))),IF(S667=0,0,IF(OR(R667=0,Q667=0),\"N.M.\",IF(ABS(S667/R667)>=10,\"N.M.\",S667/R667))))","v":-0.99515754833535086},null,2829851.84,4270972.88,{"$f":"+V667-W667","v":-1441121.04},{"$f":"IF(W667<0,IF(X667=0,0,IF(OR(W667=0,V667=0),\"N.M.\",IF(ABS(X667/W667)>=10,\"N.M.\",X667/(-W667)))),IF(X667=0,0,IF(OR(W667=0,V667=0),\"N.M.\",IF(ABS(X667/W667)>=10,\"N.M.\",X667/W667))))","v":-0.33742219407396473},null,216790.63,null,330402.89,226886.45,260737.15,297611.46000000002,355223.43,360366.26,345826.51,311673.39,567655.13,701994.44000000006,720466.1,866016.66,null,225245.63,115895.24,127175.38,239562.72,350899.60000000003,180672.91,-3739.88,-7125.4400000000005,2985.9700000000003,11796.95,573800.76,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINTEREST_ASSOC_COS","Line 67","Interest on Debt to Assoc. Companies (430)",null,null,11810.61,701994.44000000006,{"$f":"+F668-G668","v":-690183.83000000007},{"$f":"IF(G668<0,IF(H668=0,0,IF(OR(G668=0,F668=0),\"N.M.\",IF(ABS(H668/G668)>=10,\"N.M.\",H668/(-G668)))),IF(H668=0,0,IF(OR(G668=0,F668=0),\"N.M.\",IF(ABS(H668/G668)>=10,\"N.M.\",H668/G668))))","v":-0.98317563597797153},null,1249522.6900000002,4599634.05,{"$f":"+K668-L668","v":-3350111.3599999994},{"$f":"IF(L668<0,IF(M668=0,0,IF(OR(L668=0,K668=0),\"N.M.\",IF(ABS(M668/L668)>=10,\"N.M.\",M668/(-L668)))),IF(M668=0,0,IF(OR(L668=0,K668=0),\"N.M.\",IF(ABS(M668/L668)>=10,\"N.M.\",M668/L668))))","v":-0.7283430211149079},null,null,13811.09,1651121.57,{"$f":"+Q668-R668","v":-1637310.48},{"$f":"IF(R668<0,IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/(-R668)))),IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/R668))))","v":-0.99163532822116784},null,2836005.45,5332646.49,{"$f":"+V668-W668","v":-2496641.04},{"$f":"IF(W668<0,IF(X668=0,0,IF(OR(W668=0,V668=0),\"N.M.\",IF(ABS(X668/W668)>=10,\"N.M.\",X668/(-W668)))),IF(X668=0,0,IF(OR(W668=0,V668=0),\"N.M.\",IF(ABS(X668/W668)>=10,\"N.M.\",X668/W668))))","v":-0.46818048874640478},null,326998.96000000002,null,440611.22000000003,337094.78,370945.49,407819.80000000005,465431.76,470574.59,456034.84,381472,567655.13,701994.44000000006,720466.1,866016.66,null,225245.63,115895.24,127175.38,239562.72,350899.60000000003,180672.91,-3739.88,-7125.4400000000005,9125.92,11810.61,573800.76,0]
[]
["%,V4310001","4310001","Other Interest Expense",null,null,-5211.8100000000004,-1105832.3700000001,{"$f":"+F670-G670","v":1100620.56},{"$f":"IF(G670<0,IF(H670=0,0,IF(OR(G670=0,F670=0),\"N.M.\",IF(ABS(H670/G670)>=10,\"N.M.\",H670/(-G670)))),IF(H670=0,0,IF(OR(G670=0,F670=0),\"N.M.\",IF(ABS(H670/G670)>=10,\"N.M.\",H670/G670))))","v":0.99528698006914007},null,-6128848.1699999999,-9517721.2300000004,{"$f":"+K670-L670","v":3388873.0600000005},{"$f":"IF(L670<0,IF(M670=0,0,IF(OR(L670=0,K670=0),\"N.M.\",IF(ABS(M670/L670)>=10,\"N.M.\",M670/(-L670)))),IF(M670=0,0,IF(OR(L670=0,K670=0),\"N.M.\",IF(ABS(M670/L670)>=10,\"N.M.\",M670/L670))))","v":0.35605928962472883},null,null,-15642.050000000001,-3292431.11,{"$f":"+Q670-R670","v":3276789.06},{"$f":"IF(R670<0,IF(S670=0,0,IF(OR(R670=0,Q670=0),\"N.M.\",IF(ABS(S670/R670)>=10,\"N.M.\",S670/(-R670)))),IF(S670=0,0,IF(OR(R670=0,Q670=0),\"N.M.\",IF(ABS(S670/R670)>=10,\"N.M.\",S670/R670))))","v":0.99524908814265223},null,-8168908.5999999996,-9476690.8100000005,{"$f":"+V670-W670","v":1307782.2100000009},{"$f":"IF(W670<0,IF(X670=0,0,IF(OR(W670=0,V670=0),\"N.M.\",IF(ABS(X670/W670)>=10,\"N.M.\",X670/(-W670)))),IF(X670=0,0,IF(OR(W670=0,V670=0),\"N.M.\",IF(ABS(X670/W670)>=10,\"N.M.\",X670/W670))))","v":0.13799988162745608},null,-29760.57,null,96007.03,-53003.380000000005,-1964877.88,-1026269.88,-1123659.49,-1072261.8999999999,-1081224.6200000001,-1089279.5,-1097319.24,-1105832.3700000001,-914915.98,-1125144.45,null,-1131229.43,-1139774.1499999999,-1017960.29,-1137169.27,-1144633.6599999999,-537616.14,-4823.18,-5233.96,-5196.28,-5211.8100000000004,0,0]
["%,V4310002","4310002","Interest on Customer Deposits",null,null,137137,172014.09,{"$f":"+F671-G671","v":-34877.089999999997},{"$f":"IF(G671<0,IF(H671=0,0,IF(OR(G671=0,F671=0),\"N.M.\",IF(ABS(H671/G671)>=10,\"N.M.\",H671/(-G671)))),IF(H671=0,0,IF(OR(G671=0,F671=0),\"N.M.\",IF(ABS(H671/G671)>=10,\"N.M.\",H671/G671))))","v":-0.20275716948536016},null,1329733.57,1688674.8,{"$f":"+K671-L671","v":-358941.23},{"$f":"IF(L671<0,IF(M671=0,0,IF(OR(L671=0,K671=0),\"N.M.\",IF(ABS(M671/L671)>=10,\"N.M.\",M671/(-L671)))),IF(M671=0,0,IF(OR(L671=0,K671=0),\"N.M.\",IF(ABS(M671/L671)>=10,\"N.M.\",M671/L671))))","v":-0.21255793596256661},null,null,405120.39,508865.69,{"$f":"+Q671-R671","v":-103745.29999999999},{"$f":"IF(R671<0,IF(S671=0,0,IF(OR(R671=0,Q671=0),\"N.M.\",IF(ABS(S671/R671)>=10,\"N.M.\",S671/(-R671)))),IF(S671=0,0,IF(OR(R671=0,Q671=0),\"N.M.\",IF(ABS(S671/R671)>=10,\"N.M.\",S671/R671))))","v":-0.20387560418938833},null,1667008.9200000002,1966576.52,{"$f":"+V671-W671","v":-299567.59999999986},{"$f":"IF(W671<0,IF(X671=0,0,IF(OR(W671=0,V671=0),\"N.M.\",IF(ABS(X671/W671)>=10,\"N.M.\",X671/(-W671)))),IF(X671=0,0,IF(OR(W671=0,V671=0),\"N.M.\",IF(ABS(X671/W671)>=10,\"N.M.\",X671/W671))))","v":-0.15232949084533962},null,138980.03,null,172154.09,160744.20000000001,173453.72,166075.94,171462.43,164235.11000000002,171683.62,171058.12,165793.48000000001,172014.09,165894.79,171380.56,null,134615.58000000002,121648.79000000001,135418.28,130851.32,135267.87,130827.7,135983.64000000001,136194.93,131788.46,137137,0,0]
["%,V4310007","4310007","Lines Of Credit",null,null,53111.53,57056.78,{"$f":"+F672-G672","v":-3945.25},{"$f":"IF(G672<0,IF(H672=0,0,IF(OR(G672=0,F672=0),\"N.M.\",IF(ABS(H672/G672)>=10,\"N.M.\",H672/(-G672)))),IF(H672=0,0,IF(OR(G672=0,F672=0),\"N.M.\",IF(ABS(H672/G672)>=10,\"N.M.\",H672/G672))))","v":-6.9146033127000864E-2},null,543364.51,569874.32999999996,{"$f":"+K672-L672","v":-26509.819999999949},{"$f":"IF(L672<0,IF(M672=0,0,IF(OR(L672=0,K672=0),\"N.M.\",IF(ABS(M672/L672)>=10,\"N.M.\",M672/(-L672)))),IF(M672=0,0,IF(OR(L672=0,K672=0),\"N.M.\",IF(ABS(M672/L672)>=10,\"N.M.\",M672/L672))))","v":-4.6518712292234587E-2},null,null,157686.49,170364.36000000002,{"$f":"+Q672-R672","v":-12677.870000000024},{"$f":"IF(R672<0,IF(S672=0,0,IF(OR(R672=0,Q672=0),\"N.M.\",IF(ABS(S672/R672)>=10,\"N.M.\",S672/(-R672)))),IF(S672=0,0,IF(OR(R672=0,Q672=0),\"N.M.\",IF(ABS(S672/R672)>=10,\"N.M.\",S672/R672))))","v":-7.4416210057080157E-2},null,653719.24,641360.24,{"$f":"+V672-W672","v":12359},{"$f":"IF(W672<0,IF(X672=0,0,IF(OR(W672=0,V672=0),\"N.M.\",IF(ABS(X672/W672)>=10,\"N.M.\",X672/(-W672)))),IF(X672=0,0,IF(OR(W672=0,V672=0),\"N.M.\",IF(ABS(X672/W672)>=10,\"N.M.\",X672/W672))))","v":1.9269981562935676E-2},null,33733.17,null,13975.69,4618.4400000000005,155308.96,56320.380000000005,48102.840000000004,71650.39,49533.270000000004,48119.270000000004,65188.310000000005,57056.78,53739.76,56614.97,null,69288.67,48891.72,53623.450000000004,55412.67,55416.33,57479.270000000004,45565.91,52912.83,51662.130000000005,53111.53,-42748.959999999999,0]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NOTH_INTEREST_EXP","Line 68","Other Interest Expense (431)",null,null,185036.72,-876761.50000000012,{"$f":"+F673-G673","v":1061798.2200000002},{"$f":"IF(G673<0,IF(H673=0,0,IF(OR(G673=0,F673=0),\"N.M.\",IF(ABS(H673/G673)>=10,\"N.M.\",H673/(-G673)))),IF(H673=0,0,IF(OR(G673=0,F673=0),\"N.M.\",IF(ABS(H673/G673)>=10,\"N.M.\",H673/G673))))","v":1.2110456720556275},null,-4255750.09,-7259172.1000000006,{"$f":"+K673-L673","v":3003422.0100000007},{"$f":"IF(L673<0,IF(M673=0,0,IF(OR(L673=0,K673=0),\"N.M.\",IF(ABS(M673/L673)>=10,\"N.M.\",M673/(-L673)))),IF(M673=0,0,IF(OR(L673=0,K673=0),\"N.M.\",IF(ABS(M673/L673)>=10,\"N.M.\",M673/L673))))","v":0.41374167310346593},null,null,547164.83000000007,-2613201.06,{"$f":"+Q673-R673","v":3160365.89},{"$f":"IF(R673<0,IF(S673=0,0,IF(OR(R673=0,Q673=0),\"N.M.\",IF(ABS(S673/R673)>=10,\"N.M.\",S673/(-R673)))),IF(S673=0,0,IF(OR(R673=0,Q673=0),\"N.M.\",IF(ABS(S673/R673)>=10,\"N.M.\",S673/R673))))","v":1.2093848951676149},null,-5848180.4399999995,-6868754.0499999998,{"$f":"+V673-W673","v":1020573.6100000003},{"$f":"IF(W673<0,IF(X673=0,0,IF(OR(W673=0,V673=0),\"N.M.\",IF(ABS(X673/W673)>=10,\"N.M.\",X673/(-W673)))),IF(X673=0,0,IF(OR(W673=0,V673=0),\"N.M.\",IF(ABS(X673/W673)>=10,\"N.M.\",X673/W673))))","v":0.14858205761494697},null,142952.63,null,282136.81,112359.26000000001,-1636115.2,-803873.55999999994,-904094.22000000009,-836376.39999999991,-860007.7300000001,-870102.11,-866337.45,-876761.50000000012,-695281.42999999993,-897148.91999999993,null,-927325.17999999982,-969233.6399999999,-828918.56,-950905.27999999991,-953949.46,-349309.17,176726.37000000002,183873.8,178254.31,185036.72,-42748.959999999999,0]
[]
["%,V4320000","4320000","Allw Brrwed Fnds Used Cnstr-Cr",null,null,402366.36,377206.06,{"$f":"+F675-G675","v":25160.299999999988},{"$f":"IF(G675<0,IF(H675=0,0,IF(OR(G675=0,F675=0),\"N.M.\",IF(ABS(H675/G675)>=10,\"N.M.\",H675/(-G675)))),IF(H675=0,0,IF(OR(G675=0,F675=0),\"N.M.\",IF(ABS(H675/G675)>=10,\"N.M.\",H675/G675))))","v":6.6701738566978447E-2},null,3243211.62,3126869.99,{"$f":"+K675-L675","v":116341.62999999989},{"$f":"IF(L675<0,IF(M675=0,0,IF(OR(L675=0,K675=0),\"N.M.\",IF(ABS(M675/L675)>=10,\"N.M.\",M675/(-L675)))),IF(M675=0,0,IF(OR(L675=0,K675=0),\"N.M.\",IF(ABS(M675/L675)>=10,\"N.M.\",M675/L675))))","v":3.7207057016144081E-2},null,null,1141386.1400000001,1055119.8,{"$f":"+Q675-R675","v":86266.340000000084},{"$f":"IF(R675<0,IF(S675=0,0,IF(OR(R675=0,Q675=0),\"N.M.\",IF(ABS(S675/R675)>=10,\"N.M.\",S675/(-R675)))),IF(S675=0,0,IF(OR(R675=0,Q675=0),\"N.M.\",IF(ABS(S675/R675)>=10,\"N.M.\",S675/R675))))","v":8.1759758465342114E-2},null,4038132.02,3618422.4000000004,{"$f":"+V675-W675","v":419709.61999999965},{"$f":"IF(W675<0,IF(X675=0,0,IF(OR(W675=0,V675=0),\"N.M.\",IF(ABS(X675/W675)>=10,\"N.M.\",X675/(-W675)))),IF(X675=0,0,IF(OR(W675=0,V675=0),\"N.M.\",IF(ABS(X675/W675)>=10,\"N.M.\",X675/W675))))","v":0.11599243360863552},null,174994.42,null,203785.33000000002,308038.01,277150.28999999998,301821.61,309392.19,325684.42,345878.34,365712.76,312200.98,377206.06,418658.21,376262.19,null,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,382779.99,402366.36,0,0]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NAFUDC-BRWD_FUNDS-CR","Line 69","(Less) Allowance for Borrowed Funds Used During Construction-Cr. (432)",null,null,402366.36,377206.06,{"$f":"+F676-G676","v":25160.299999999988},{"$f":"IF(G676<0,IF(H676=0,0,IF(OR(G676=0,F676=0),\"N.M.\",IF(ABS(H676/G676)>=10,\"N.M.\",H676/(-G676)))),IF(H676=0,0,IF(OR(G676=0,F676=0),\"N.M.\",IF(ABS(H676/G676)>=10,\"N.M.\",H676/G676))))","v":6.6701738566978447E-2},null,3243211.62,3126869.99,{"$f":"+K676-L676","v":116341.62999999989},{"$f":"IF(L676<0,IF(M676=0,0,IF(OR(L676=0,K676=0),\"N.M.\",IF(ABS(M676/L676)>=10,\"N.M.\",M676/(-L676)))),IF(M676=0,0,IF(OR(L676=0,K676=0),\"N.M.\",IF(ABS(M676/L676)>=10,\"N.M.\",M676/L676))))","v":3.7207057016144081E-2},null,null,1141386.1400000001,1055119.8,{"$f":"+Q676-R676","v":86266.340000000084},{"$f":"IF(R676<0,IF(S676=0,0,IF(OR(R676=0,Q676=0),\"N.M.\",IF(ABS(S676/R676)>=10,\"N.M.\",S676/(-R676)))),IF(S676=0,0,IF(OR(R676=0,Q676=0),\"N.M.\",IF(ABS(S676/R676)>=10,\"N.M.\",S676/R676))))","v":8.1759758465342114E-2},null,4038132.02,3618422.4000000004,{"$f":"+V676-W676","v":419709.61999999965},{"$f":"IF(W676<0,IF(X676=0,0,IF(OR(W676=0,V676=0),\"N.M.\",IF(ABS(X676/W676)>=10,\"N.M.\",X676/(-W676)))),IF(X676=0,0,IF(OR(W676=0,V676=0),\"N.M.\",IF(ABS(X676/W676)>=10,\"N.M.\",X676/W676))))","v":0.11599243360863552},null,174994.42,null,203785.33000000002,308038.01,277150.28999999998,301821.61,309392.19,325684.42,345878.34,365712.76,312200.98,377206.06,418658.21,376262.19,null,257253.77000000002,263390.57,246809.26,319688.44,348102.44,347365.28,319215.72000000003,356239.79,382779.99,402366.36,0,0]
[]
[null,"Line 70","Net Interest Charges (Total of lines 62 thru 69)",null,null,{"$f":"SUM(F652,F657,F660,-F662,-F664,F668,F673,-F676)","v":4741785.1500000004},{"$f":"SUM(G652,G657,G660,-G662,-G664,G668,G673,-G676)","v":5192057.9500000011},{"$f":"+F678-G678","v":-450272.80000000075},{"$f":"IF(G678<0,IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/(-G678)))),IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/G678))))","v":-8.6723377191889897E-2},null,{"$f":"SUM(K652,K657,K660,-K662,-K664,K668,K673,-K676)","v":50427384.279999994},{"$f":"SUM(L652,L657,L660,-L662,-L664,L668,L673,-L676)","v":53191005.609999992},{"$f":"+K678-L678","v":-2763621.3299999982},{"$f":"IF(L678<0,IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/(-L678)))),IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/L678))))","v":-5.195655352453861E-2},null,null,{"$f":"SUM(Q652,Q657,Q660,-Q662,-Q664,Q668,Q673,-Q676)","v":14261510.469999999},{"$f":"SUM(R652,R657,R660,-R662,-R664,R668,R673,-R676)","v":15466320.850000003},{"$f":"+Q678-R678","v":-1204810.3800000045},{"$f":"IF(R678<0,IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/(-R678)))),IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/R678))))","v":-7.7898964575017479E-2},null,{"$f":"SUM(V652,V657,V660,-V662,-V664,V668,V673,-V676)","v":60960292.589999996},{"$f":"SUM(W652,W657,W660,-W662,-W664,W668,W673,-W676)","v":65623128.050000019},{"$f":"+V678-W678","v":-4662835.4600000232},{"$f":"IF(W678<0,IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/(-W678)))),IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/W678))))","v":-7.1054757652626435E-2},null,{"$f":"SUM(AA652,AA657,AA660,-AA662,-AA664,AA668,AA673,-AA676)","v":6241331.6000000015},null,{"$f":"SUM(AC652,AC657,AC660,-AC662,-AC664,AC668,AC673,-AC676)","v":6407124},{"$f":"SUM(AD652,AD657,AD660,-AD662,-AD664,AD668,AD673,-AD676)","v":6086781.8900000015},{"$f":"SUM(AE652,AE657,AE660,-AE662,-AE664,AE668,AE673,-AE676)","v":4399167.290000001},{"$f":"SUM(AF652,AF657,AF660,-AF662,-AF664,AF668,AF673,-AF676)","v":5218183.78},{"$f":"SUM(AG652,AG657,AG660,-AG662,-AG664,AG668,AG673,-AG676)","v":5195441.1400000015},{"$f":"SUM(AH652,AH657,AH660,-AH662,-AH664,AH668,AH673,-AH676)","v":5224993.6899999995},{"$f":"SUM(AI652,AI657,AI660,-AI662,-AI664,AI668,AI673,-AI676)","v":5192992.9700000007},{"$f":"SUM(AJ652,AJ657,AJ660,-AJ662,-AJ664,AJ668,AJ673,-AJ676)","v":5083543.6100000003},{"$f":"SUM(AK652,AK657,AK660,-AK662,-AK664,AK668,AK673,-AK676)","v":5190719.2899999991},{"$f":"SUM(AL652,AL657,AL660,-AL662,-AL664,AL668,AL673,-AL676)","v":5192057.9500000011},{"$f":"SUM(AM652,AM657,AM660,-AM662,-AM664,AM668,AM673,-AM676)","v":5274447.62},{"$f":"SUM(AN652,AN657,AN660,-AN662,-AN664,AN668,AN673,-AN676)","v":5258460.6900000004},null,{"$f":"SUM(AP652,AP657,AP660,-AP662,-AP664,AP668,AP673,-AP676)","v":5349355.5200000014},{"$f":"SUM(AQ652,AQ657,AQ660,-AQ662,-AQ664,AQ668,AQ673,-AQ676)","v":5077348.9400000004},{"$f":"SUM(AR652,AR657,AR660,-AR662,-AR664,AR668,AR673,-AR676)","v":5381121.8800000008},{"$f":"SUM(AS652,AS657,AS660,-AS662,-AS664,AS668,AS673,-AS676)","v":5250902.8199999994},{"$f":"SUM(AT652,AT657,AT660,-AT662,-AT664,AT668,AT673,-AT676)","v":5375497.2800000003},{"$f":"SUM(AU652,AU657,AU660,-AU662,-AU664,AU668,AU673,-AU676)","v":4930564.32},{"$f":"SUM(AV652,AV657,AV660,-AV662,-AV664,AV668,AV673,-AV676)","v":4801083.0500000007},{"$f":"SUM(AW652,AW657,AW660,-AW662,-AW664,AW668,AW673,-AW676)","v":4767820.84},{"$f":"SUM(AX652,AX657,AX660,-AX662,-AX664,AX668,AX673,-AX676)","v":4751904.4799999995},{"$f":"SUM(AY652,AY657,AY660,-AY662,-AY664,AY668,AY673,-AY676)","v":4741785.1500000004},{"$f":"SUM(AZ652,AZ657,AZ660,-AZ662,-AZ664,AZ668,AZ673,-AZ676)","v":531051.80000000005},{"$f":"SUM(BA652,BA657,BA660,-BA662,-BA664,BA668,BA673,-BA676)","v":0}]
[null,"Line 71","Income Before Extraordinary Items (Total of lines 27, 60 and 70)",null,null,{"$f":"+F546+F646-F678","v":3478390.6709999936},{"$f":"+G546+G646-G678","v":-167329.5620000232},{"$f":"+F679-G679","v":3645720.2330000168},{"$f":"IF(G679<0,IF(H679=0,0,IF(OR(G679=0,F679=0),\"N.M.\",IF(ABS(H679/G679)>=10,\"N.M.\",H679/(-G679)))),IF(H679=0,0,IF(OR(G679=0,F679=0),\"N.M.\",IF(ABS(H679/G679)>=10,\"N.M.\",H679/G679))))","v":"N.M."},null,{"$f":"+K546+K646-K678","v":37472633.161999963},{"$f":"+L546+L646-L678","v":17800161.930999942},{"$f":"+K679-L679","v":19672471.231000021},{"$f":"IF(L679<0,IF(M679=0,0,IF(OR(L679=0,K679=0),\"N.M.\",IF(ABS(M679/L679)>=10,\"N.M.\",M679/(-L679)))),IF(M679=0,0,IF(OR(L679=0,K679=0),\"N.M.\",IF(ABS(M679/L679)>=10,\"N.M.\",M679/L679))))","v":1.1051849588367706},null,null,{"$f":"+Q546+Q646-Q678","v":15617470.719000019},{"$f":"+R546+R646-R678","v":237078.98099997081},{"$f":"+Q679-R679","v":15380391.738000048},{"$f":"IF(R679<0,IF(S679=0,0,IF(OR(R679=0,Q679=0),\"N.M.\",IF(ABS(S679/R679)>=10,\"N.M.\",S679/(-R679)))),IF(S679=0,0,IF(OR(R679=0,Q679=0),\"N.M.\",IF(ABS(S679/R679)>=10,\"N.M.\",S679/R679))))","v":"N.M."},null,{"$f":"+V546+V646-V678","v":56534192.292000003},{"$f":"+W546+W646-W678","v":26189469.174999945},{"$f":"+V679-W679","v":30344723.117000058},{"$f":"IF(W679<0,IF(X679=0,0,IF(OR(W679=0,V679=0),\"N.M.\",IF(ABS(X679/W679)>=10,\"N.M.\",X679/(-W679)))),IF(X679=0,0,IF(OR(W679=0,V679=0),\"N.M.\",IF(ABS(X679/W679)>=10,\"N.M.\",X679/W679))))","v":1.1586612509873493},null,{"$f":"+AA546+AA646-AA678","v":3532610.3440000042},null,{"$f":"+AC546+AC646-AC678","v":1130431.6209999975},{"$f":"+AD546+AD646-AD678","v":6990072.5500000054},{"$f":"+AE546+AE646-AE678","v":2838883.1800000044},{"$f":"+AF546+AF646-AF678","v":-1463374.7249999857},{"$f":"+AG546+AG646-AG678","v":-859312.78000000026},{"$f":"+AH546+AH646-AH678","v":2533283.7489999887},{"$f":"+AI546+AI646-AI678","v":6393099.3549999911},{"$f":"+AJ546+AJ646-AJ678","v":3851502.0749999834},{"$f":"+AK546+AK646-AK678","v":-3447093.5319999936},{"$f":"+AL546+AL646-AL678","v":-167329.5620000232},{"$f":"+AM546+AM646-AM678","v":3930268.0950000109},{"$f":"+AN546+AN646-AN678","v":15131291.034999996},null,{"$f":"+AP546+AP646-AP678","v":7578654.9599999879},{"$f":"+AQ546+AQ646-AQ678","v":-7861640.1469999943},{"$f":"+AR546+AR646-AR678","v":11654429.794000002},{"$f":"+AS546+AS646-AS678","v":-1732284.5570000112},{"$f":"+AT546+AT646-AT678","v":-5365094.1840000069},{"$f":"+AU546+AU646-AU678","v":13362245.215000004},{"$f":"+AV546+AV646-AV678","v":4218851.3619999867},{"$f":"+AW546+AW646-AW678","v":3040254.315999995},{"$f":"+AX546+AX646-AX678","v":9098825.7319999896},{"$f":"+AY546+AY646-AY678","v":3478390.6709999936},{"$f":"+AZ546+AZ646-AZ678","v":-2492244.3800001098},{"$f":"+BA546+BA646-BA678","v":-2436937}]
[null,"Line 72","Extraordinary Items"]
[]
["%,R,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXTRAORDINARY_INCOME","Line 73","Extraordinary Income (434)",null,null,0,0,{"$f":"+F682-G682","v":0},{"$f":"IF(G682<0,IF(H682=0,0,IF(OR(G682=0,F682=0),\"N.M.\",IF(ABS(H682/G682)>=10,\"N.M.\",H682/(-G682)))),IF(H682=0,0,IF(OR(G682=0,F682=0),\"N.M.\",IF(ABS(H682/G682)>=10,\"N.M.\",H682/G682))))","v":0},null,0,0,{"$f":"+K682-L682","v":0},{"$f":"IF(L682<0,IF(M682=0,0,IF(OR(L682=0,K682=0),\"N.M.\",IF(ABS(M682/L682)>=10,\"N.M.\",M682/(-L682)))),IF(M682=0,0,IF(OR(L682=0,K682=0),\"N.M.\",IF(ABS(M682/L682)>=10,\"N.M.\",M682/L682))))","v":0},null,null,0,0,{"$f":"+Q682-R682","v":0},{"$f":"IF(R682<0,IF(S682=0,0,IF(OR(R682=0,Q682=0),\"N.M.\",IF(ABS(S682/R682)>=10,\"N.M.\",S682/(-R682)))),IF(S682=0,0,IF(OR(R682=0,Q682=0),\"N.M.\",IF(ABS(S682/R682)>=10,\"N.M.\",S682/R682))))","v":0},null,0,0,{"$f":"+V682-W682","v":0},{"$f":"IF(W682<0,IF(X682=0,0,IF(OR(W682=0,V682=0),\"N.M.\",IF(ABS(X682/W682)>=10,\"N.M.\",X682/(-W682)))),IF(X682=0,0,IF(OR(W682=0,V682=0),\"N.M.\",IF(ABS(X682/W682)>=10,\"N.M.\",X682/W682))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NEXTRAORDINARY_DEDUCT","Line 74","(Less) Extraordinary Deductions (435)",null,null,0,0,{"$f":"+F684-G684","v":0},{"$f":"IF(G684<0,IF(H684=0,0,IF(OR(G684=0,F684=0),\"N.M.\",IF(ABS(H684/G684)>=10,\"N.M.\",H684/(-G684)))),IF(H684=0,0,IF(OR(G684=0,F684=0),\"N.M.\",IF(ABS(H684/G684)>=10,\"N.M.\",H684/G684))))","v":0},null,0,0,{"$f":"+K684-L684","v":0},{"$f":"IF(L684<0,IF(M684=0,0,IF(OR(L684=0,K684=0),\"N.M.\",IF(ABS(M684/L684)>=10,\"N.M.\",M684/(-L684)))),IF(M684=0,0,IF(OR(L684=0,K684=0),\"N.M.\",IF(ABS(M684/L684)>=10,\"N.M.\",M684/L684))))","v":0},null,null,0,0,{"$f":"+Q684-R684","v":0},{"$f":"IF(R684<0,IF(S684=0,0,IF(OR(R684=0,Q684=0),\"N.M.\",IF(ABS(S684/R684)>=10,\"N.M.\",S684/(-R684)))),IF(S684=0,0,IF(OR(R684=0,Q684=0),\"N.M.\",IF(ABS(S684/R684)>=10,\"N.M.\",S684/R684))))","v":0},null,0,0,{"$f":"+V684-W684","v":0},{"$f":"IF(W684<0,IF(X684=0,0,IF(OR(W684=0,V684=0),\"N.M.\",IF(ABS(X684/W684)>=10,\"N.M.\",X684/(-W684)))),IF(X684=0,0,IF(OR(W684=0,V684=0),\"N.M.\",IF(ABS(X684/W684)>=10,\"N.M.\",X684/W684))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 75","Net Extraordinary Items (Total of line 73 less line 74)",null,null,{"$f":"+F682-F684","v":0},{"$f":"+G682-G684","v":0},{"$f":"+F686-G686","v":0},{"$f":"IF(G686<0,IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/(-G686)))),IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/G686))))","v":0},null,{"$f":"+K682-K684","v":0},{"$f":"+L682-L684","v":0},{"$f":"+K686-L686","v":0},{"$f":"IF(L686<0,IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/(-L686)))),IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/L686))))","v":0},null,null,{"$f":"+Q682-Q684","v":0},{"$f":"+R682-R684","v":0},{"$f":"+Q686-R686","v":0},{"$f":"IF(R686<0,IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/(-R686)))),IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/R686))))","v":0},null,{"$f":"+V682-V684","v":0},{"$f":"+W682-W684","v":0},{"$f":"+V686-W686","v":0},{"$f":"IF(W686<0,IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/(-W686)))),IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/W686))))","v":0},null,{"$f":"+AA682-AA684","v":0},null,{"$f":"+AC682-AC684","v":0},{"$f":"+AD682-AD684","v":0},{"$f":"+AE682-AE684","v":0},{"$f":"+AF682-AF684","v":0},{"$f":"+AG682-AG684","v":0},{"$f":"+AH682-AH684","v":0},{"$f":"+AI682-AI684","v":0},{"$f":"+AJ682-AJ684","v":0},{"$f":"+AK682-AK684","v":0},{"$f":"+AL682-AL684","v":0},{"$f":"+AM682-AM684","v":0},{"$f":"+AN682-AN684","v":0},null,{"$f":"+AP682-AP684","v":0},{"$f":"+AQ682-AQ684","v":0},{"$f":"+AR682-AR684","v":0},{"$f":"+AS682-AS684","v":0},{"$f":"+AT682-AT684","v":0},{"$f":"+AU682-AU684","v":0},{"$f":"+AV682-AV684","v":0},{"$f":"+AW682-AW684","v":0},{"$f":"+AX682-AX684","v":0},{"$f":"+AY682-AY684","v":0},{"$f":"+AZ682-AZ684","v":0},{"$f":"+BA682-BA684","v":0}]
[]
["%,FACCOUNT,TGL_FERC_ACCT,XDYYNNY01,NINC_TX_FED_&_OTH_EXT","Line 76","Income Taxes-Federal and Other (409.3)",null,null,0,0,{"$f":"+F688-G688","v":0},{"$f":"IF(G688<0,IF(H688=0,0,IF(OR(G688=0,F688=0),\"N.M.\",IF(ABS(H688/G688)>=10,\"N.M.\",H688/(-G688)))),IF(H688=0,0,IF(OR(G688=0,F688=0),\"N.M.\",IF(ABS(H688/G688)>=10,\"N.M.\",H688/G688))))","v":0},null,0,0,{"$f":"+K688-L688","v":0},{"$f":"IF(L688<0,IF(M688=0,0,IF(OR(L688=0,K688=0),\"N.M.\",IF(ABS(M688/L688)>=10,\"N.M.\",M688/(-L688)))),IF(M688=0,0,IF(OR(L688=0,K688=0),\"N.M.\",IF(ABS(M688/L688)>=10,\"N.M.\",M688/L688))))","v":0},null,null,0,0,{"$f":"+Q688-R688","v":0},{"$f":"IF(R688<0,IF(S688=0,0,IF(OR(R688=0,Q688=0),\"N.M.\",IF(ABS(S688/R688)>=10,\"N.M.\",S688/(-R688)))),IF(S688=0,0,IF(OR(R688=0,Q688=0),\"N.M.\",IF(ABS(S688/R688)>=10,\"N.M.\",S688/R688))))","v":0},null,0,0,{"$f":"+V688-W688","v":0},{"$f":"IF(W688<0,IF(X688=0,0,IF(OR(W688=0,V688=0),\"N.M.\",IF(ABS(X688/W688)>=10,\"N.M.\",X688/(-W688)))),IF(X688=0,0,IF(OR(W688=0,V688=0),\"N.M.\",IF(ABS(X688/W688)>=10,\"N.M.\",X688/W688))))","v":0},null,0,null,0,0,0,0,0,0,0,0,0,0,0,0,null,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Line 77","Extraordinary Items After Taxes (line 75 less line 76)",null,null,{"$f":"+F686-F688","v":0},{"$f":"+G686-G688","v":0},{"$f":"+F690-G690","v":0},{"$f":"IF(G690<0,IF(H690=0,0,IF(OR(G690=0,F690=0),\"N.M.\",IF(ABS(H690/G690)>=10,\"N.M.\",H690/(-G690)))),IF(H690=0,0,IF(OR(G690=0,F690=0),\"N.M.\",IF(ABS(H690/G690)>=10,\"N.M.\",H690/G690))))","v":0},null,{"$f":"+K686-K688","v":0},{"$f":"+L686-L688","v":0},{"$f":"+K690-L690","v":0},{"$f":"IF(L690<0,IF(M690=0,0,IF(OR(L690=0,K690=0),\"N.M.\",IF(ABS(M690/L690)>=10,\"N.M.\",M690/(-L690)))),IF(M690=0,0,IF(OR(L690=0,K690=0),\"N.M.\",IF(ABS(M690/L690)>=10,\"N.M.\",M690/L690))))","v":0},null,null,{"$f":"+Q686-Q688","v":0},{"$f":"+R686-R688","v":0},{"$f":"+Q690-R690","v":0},{"$f":"IF(R690<0,IF(S690=0,0,IF(OR(R690=0,Q690=0),\"N.M.\",IF(ABS(S690/R690)>=10,\"N.M.\",S690/(-R690)))),IF(S690=0,0,IF(OR(R690=0,Q690=0),\"N.M.\",IF(ABS(S690/R690)>=10,\"N.M.\",S690/R690))))","v":0},null,{"$f":"+V686-V688","v":0},{"$f":"+W686-W688","v":0},{"$f":"+V690-W690","v":0},{"$f":"IF(W690<0,IF(X690=0,0,IF(OR(W690=0,V690=0),\"N.M.\",IF(ABS(X690/W690)>=10,\"N.M.\",X690/(-W690)))),IF(X690=0,0,IF(OR(W690=0,V690=0),\"N.M.\",IF(ABS(X690/W690)>=10,\"N.M.\",X690/W690))))","v":0},null,{"$f":"+AA686-AA688","v":0},null,{"$f":"+AC686-AC688","v":0},{"$f":"+AD686-AD688","v":0},{"$f":"+AE686-AE688","v":0},{"$f":"+AF686-AF688","v":0},{"$f":"+AG686-AG688","v":0},{"$f":"+AH686-AH688","v":0},{"$f":"+AI686-AI688","v":0},{"$f":"+AJ686-AJ688","v":0},{"$f":"+AK686-AK688","v":0},{"$f":"+AL686-AL688","v":0},{"$f":"+AM686-AM688","v":0},{"$f":"+AN686-AN688","v":0},null,{"$f":"+AP686-AP688","v":0},{"$f":"+AQ686-AQ688","v":0},{"$f":"+AR686-AR688","v":0},{"$f":"+AS686-AS688","v":0},{"$f":"+AT686-AT688","v":0},{"$f":"+AU686-AU688","v":0},{"$f":"+AV686-AV688","v":0},{"$f":"+AW686-AW688","v":0},{"$f":"+AX686-AX688","v":0},{"$f":"+AY686-AY688","v":0},{"$f":"+AZ686-AZ688","v":0},{"$f":"+BA686-BA688","v":0}]
[null,"Line 78","Net Income (Total of line 71 and 77)",null,null,{"$f":"+F679+F690","v":3478390.6709999936},{"$f":"+G679+G690","v":-167329.5620000232},{"$f":"+F691-G691","v":3645720.2330000168},{"$f":"IF(G691<0,IF(H691=0,0,IF(OR(G691=0,F691=0),\"N.M.\",IF(ABS(H691/G691)>=10,\"N.M.\",H691/(-G691)))),IF(H691=0,0,IF(OR(G691=0,F691=0),\"N.M.\",IF(ABS(H691/G691)>=10,\"N.M.\",H691/G691))))","v":"N.M."},null,{"$f":"+K679+K690","v":37472633.161999963},{"$f":"+L679+L690","v":17800161.930999942},{"$f":"+K691-L691","v":19672471.231000021},{"$f":"IF(L691<0,IF(M691=0,0,IF(OR(L691=0,K691=0),\"N.M.\",IF(ABS(M691/L691)>=10,\"N.M.\",M691/(-L691)))),IF(M691=0,0,IF(OR(L691=0,K691=0),\"N.M.\",IF(ABS(M691/L691)>=10,\"N.M.\",M691/L691))))","v":1.1051849588367706},null,null,{"$f":"+Q679+Q690","v":15617470.719000019},{"$f":"+R679+R690","v":237078.98099997081},{"$f":"+Q691-R691","v":15380391.738000048},{"$f":"IF(R691<0,IF(S691=0,0,IF(OR(R691=0,Q691=0),\"N.M.\",IF(ABS(S691/R691)>=10,\"N.M.\",S691/(-R691)))),IF(S691=0,0,IF(OR(R691=0,Q691=0),\"N.M.\",IF(ABS(S691/R691)>=10,\"N.M.\",S691/R691))))","v":"N.M."},null,{"$f":"+V679+V690","v":56534192.292000003},{"$f":"+W679+W690","v":26189469.174999945},{"$f":"+V691-W691","v":30344723.117000058},{"$f":"IF(W691<0,IF(X691=0,0,IF(OR(W691=0,V691=0),\"N.M.\",IF(ABS(X691/W691)>=10,\"N.M.\",X691/(-W691)))),IF(X691=0,0,IF(OR(W691=0,V691=0),\"N.M.\",IF(ABS(X691/W691)>=10,\"N.M.\",X691/W691))))","v":1.1586612509873493},null,{"$f":"+AA679+AA690","v":3532610.3440000042},null,{"$f":"+AC679+AC690","v":1130431.6209999975},{"$f":"+AD679+AD690","v":6990072.5500000054},{"$f":"+AE679+AE690","v":2838883.1800000044},{"$f":"+AF679+AF690","v":-1463374.7249999857},{"$f":"+AG679+AG690","v":-859312.78000000026},{"$f":"+AH679+AH690","v":2533283.7489999887},{"$f":"+AI679+AI690","v":6393099.3549999911},{"$f":"+AJ679+AJ690","v":3851502.0749999834},{"$f":"+AK679+AK690","v":-3447093.5319999936},{"$f":"+AL679+AL690","v":-167329.5620000232},{"$f":"+AM679+AM690","v":3930268.0950000109},{"$f":"+AN679+AN690","v":15131291.034999996},null,{"$f":"+AP679+AP690","v":7578654.9599999879},{"$f":"+AQ679+AQ690","v":-7861640.1469999943},{"$f":"+AR679+AR690","v":11654429.794000002},{"$f":"+AS679+AS690","v":-1732284.5570000112},{"$f":"+AT679+AT690","v":-5365094.1840000069},{"$f":"+AU679+AU690","v":13362245.215000004},{"$f":"+AV679+AV690","v":4218851.3619999867},{"$f":"+AW679+AW690","v":3040254.315999995},{"$f":"+AX679+AX690","v":9098825.7319999896},{"$f":"+AY679+AY690","v":3478390.6709999936},{"$f":"+AZ679+AZ690","v":-2492244.3800001098},{"$f":"+BA679+BA690","v":-2436937}]
[]
["Check"]
["%,FACCOUNT,TGL_FERC_ACCT,NINCOME_STATEMENT",null,"Net Income Verification",null,null,-3478390.6709999815,167329.56199999159,null,null,null,-37472633.161999859,-17800161.93099995,null,null,null,null,-15617470.719000075,-237078.98100005894,null,null,null,-56534192.292000033,-26189469.174999997,null,null,null,-3532610.3440000117,null,-1130431.6210000031,-6990072.5499999821,-2838883.1799999997,1463374.7250000141,859312.780000014,-2533283.7489999975,-6393099.3550000014,-3851502.0749999927,3447093.5319999997,167329.56199999159,-3930268.0950000039,-15131291.034999996,null,-7578654.9599999841,7861640.1470000036,-11654429.79400002,1732284.5569999984,5365094.1839999957,-13362245.214999994,-4218851.362000009,-3040254.3159999871,-9098825.7319999821,-3478390.6709999815,2492244.3800000688,2436937]
[null,null,"This line should be zero",null,null,{"$f":"+F691+F694","v":1.2107193470001221E-8},{"$f":"+G691+G694","v":-3.1606759876012802E-8},null,null,null,{"$f":"+K691+K694","v":1.0430812835693359E-7},{"$f":"+L691+L694","v":0},null,null,null,null,{"$f":"+Q691+Q694","v":-5.5879354476928711E-8},{"$f":"+R691+R694","v":-8.8126398622989655E-8},null,null,null,{"$f":"+V691+V694","v":0},{"$f":"+W691+W694","v":-5.2154064178466797E-8},null,null,null,{"$f":"+AA691+AA694","v":-7.4505805969238281E-9},null,{"$f":"+AC691+AC694","v":-5.5879354476928711E-9},{"$f":"+AD691+AD694","v":2.3283064365386963E-8},{"$f":"+AE691+AE694","v":4.6566128730773926E-9},{"$f":"+AF691+AF694","v":2.8405338525772095E-8},{"$f":"+AG691+AG694","v":1.3737007975578308E-8},{"$f":"+AH691+AH694","v":-8.8475644588470459E-9},{"$f":"+AI691+AI694","v":-1.0244548320770264E-8},{"$f":"+AJ691+AJ694","v":-9.3132257461547852E-9},{"$f":"+AK691+AK694","v":6.0535967350006104E-9},{"$f":"+AL691+AL694","v":-3.1606759876012802E-8},{"$f":"+AM691+AM694","v":6.9849193096160889E-9},{"$f":"+AN691+AN694","v":0},null,{"$f":"+AP691+AP694","v":0},{"$f":"+AQ691+AQ694","v":9.3132257461547852E-9},{"$f":"+AR691+AR694","v":-1.862645149230957E-8},{"$f":"+AS691+AS694","v":-1.280568540096283E-8},{"$f":"+AT691+AT694","v":-1.1175870895385742E-8},{"$f":"+AU691+AU694","v":0},{"$f":"+AV691+AV694","v":-2.2351741790771484E-8},{"$f":"+AW691+AW694","v":7.9162418842315674E-9},{"$f":"+AX691+AX694","v":0},{"$f":"+AY691+AY694","v":1.2107193470001221E-8},{"$f":"+AZ691+AZ694","v":-4.0978193283081055E-8},{"$f":"+BA691+BA694","v":0}]
[]
[]
[]
[]
[]
[null,"Report as of Date: ","2025-10-31"]
[null,"Rounding Tolerance:",1E-3]
[null,"Error Message Shown:","ERROR ABOVE"]
[null,"Error Message Shown:","E"]
[null,"Error Message Counter"]
[null,"Error Message Counter"]
[null,"Total Error Message Count",{"$f":"SUM(C705:C706)","v":0}]
[null,"Operator","S231357"]
[null,"RID   Report ID","FERC_IS1"]
[null,"LYN   Report Layout","FERC_IS1"]
[null,"BUN   Business Unit","Error"]
[null,"RBN   Report Request","Kentucky Power Integrated Elim"]
[null,"RBU   Request Bus Unit","X992"]
[null,"SCN   Scope Decrip","GLR6283P"]
[null,"SCD   Scope Description","KYP CORP CONSOLIDATED"]
[null,"SFD   Scope Field Descr","Kentucky Power Corp Consol"]
[null,"SFV   Scope Field Value","KYP_CORP_CONSOL"]
[null,"STN   Scope Tree Name","GL_PRPT_CONS"]
[null,"Elapsed Run Time",{"$f":"UPPER(TEXT(NvsElapsedTime,\"hh:mm:ss\"))","v":"00:04:59"}]
[null,"Performance : GL_FERC_ACCT",{"$f":"NvsTree.GL_FERC_ACCT","v":"YSNYN"}]
[null,"Performance: GL_PRPT_CONS",{"$f":"NvsTree.GL_PRPT_CONS","v":"YSNYN"}]
[null,"Reserved Section"]

{"sheet":"Modification History","index":1,"n_rows":19,"n_cols":5,"rows_kept":19,"cut":false,"hidden":true,"merged":[]}
[]
["BU_Name",null,"Scope-based"]
["Contact Person",null,"Neal Hartley"]
["Department Owner",null,"Financial Reporting"]
["Account Tree",null,"GL_FERC_ACCT"]
["Business Unit Tree",null,"Scope-based"]
["Sunset Date",null,""]
["Report Statement Type",null,"Reporting Package"]
["Report Description",null,"IS, BS, O&M, and Trial Bal"]
["Title (Builtin)",null,"FERC Comparative Statements"]
["Author (Builtin)",null,"Financial Reporting / Neal Hartley"]
["Comments (Builtin)",null,"Acct:   GL_FERC_ACCT\nBU:     Scope-based\r\n"]
["Subject (Builtin)"]
["Category (Builtin)"]
["Keywords (Builtin)"]
[]
[]
["2016-08-01",null,"Neal Hartley",null,"Created this new report from GLR3000V"]
["2018-09-05",null,"Neal Hartley",null,"Change Effective tax rate on lines 93 & 166 from 35% to 21%"]

{"sheet":"O&M","index":2,"n_rows":1714,"n_cols":25,"rows_kept":1714,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER","%,LACTUALS,SPER-1YR","%,C","%,C",null,"%,LACTUALS,SYTD","%,LACTUALS,SYTD-1YR","%,C","%,C",null,null,"%,LACTUALS,SQTR","%,LACTUALS,SQTR-1YR","%,C","%,C",null,"%,LACTUALS,SROLLING12","%,LACTUALS,SROLNG12-1Y","%,C","%,C"]
[null,null,"Kentucky Power Corp Consol",null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol"]
[null,null,"October 2025",null,null,null,"As of: Oct 2025",null,null,null,null,"As of: Oct 2025",null,null,null,null,null,"As of: Oct 2025",null,null,null,null,"As of: Oct 2025"]
[null,"Run Date: 11/08/2025  10:20 AM"]
[null,"GLR6283P","Rpt ID: FERC_IS1      Layout: FERC_IS1",null,null,"ONE MONTH ENDED",null,"Variance",null,null,"YEAR TO DATE",null,"Variance",null,null,null,"THREE MONTHS ENDED",null,"Variance",null,null,"TWELVE MONTHS ENDED",null,"Variance"]
[null,"KYP_CORP_CONSOL","V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS",null,null,"2025",2024,"$","%",null,"2025",2024,"$","%","Explanation",null,"2025",2024,"$","%",null,"2025",2024,"$","%"]
[]
[null,null,"OPERATING AND MAINTENANCE DETAIL"]
[null,null,"FERC Page 320 "]
[null,"Line 1","1. POWER PRODUCTION EXPENSES"]
[null,"Line 2","A. STEAM POWER GENERATION"]
[null,"Line 3","Operation"]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F13-G13","v":118207.77000000002},{"$f":"IF(G13<0,IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/(-G13)))),IF(H13=0,0,IF(OR(G13=0,F13=0),\"N.M.\",IF(ABS(H13/G13)>=10,\"N.M.\",H13/G13))))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K13-L13","v":-240837.27000000002},{"$f":"IF(L13<0,IF(M13=0,0,IF(OR(L13=0,K13=0),\"N.M.\",IF(ABS(M13/L13)>=10,\"N.M.\",M13/(-L13)))),IF(M13=0,0,IF(OR(L13=0,K13=0),\"N.M.\",IF(ABS(M13/L13)>=10,\"N.M.\",M13/L13))))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q13-R13","v":107578.06000000006},{"$f":"IF(R13<0,IF(S13=0,0,IF(OR(R13=0,Q13=0),\"N.M.\",IF(ABS(S13/R13)>=10,\"N.M.\",S13/(-R13)))),IF(S13=0,0,IF(OR(R13=0,Q13=0),\"N.M.\",IF(ABS(S13/R13)>=10,\"N.M.\",S13/R13))))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V13-W13","v":-403223.14999999944},{"$f":"IF(W13<0,IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/(-W13)))),IF(X13=0,0,IF(OR(W13=0,V13=0),\"N.M.\",IF(ABS(X13/W13)>=10,\"N.M.\",X13/W13))))","v":-8.7861377262196963E-2}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F14-G14","v":0},{"$f":"IF(G14<0,IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/(-G14)))),IF(H14=0,0,IF(OR(G14=0,F14=0),\"N.M.\",IF(ABS(H14/G14)>=10,\"N.M.\",H14/G14))))","v":0},null,64.34,0,{"$f":"+K14-L14","v":64.34},{"$f":"IF(L14<0,IF(M14=0,0,IF(OR(L14=0,K14=0),\"N.M.\",IF(ABS(M14/L14)>=10,\"N.M.\",M14/(-L14)))),IF(M14=0,0,IF(OR(L14=0,K14=0),\"N.M.\",IF(ABS(M14/L14)>=10,\"N.M.\",M14/L14))))","v":"N.M."},null,null,64.34,0,{"$f":"+Q14-R14","v":64.34},{"$f":"IF(R14<0,IF(S14=0,0,IF(OR(R14=0,Q14=0),\"N.M.\",IF(ABS(S14/R14)>=10,\"N.M.\",S14/(-R14)))),IF(S14=0,0,IF(OR(R14=0,Q14=0),\"N.M.\",IF(ABS(S14/R14)>=10,\"N.M.\",S14/R14))))","v":"N.M."},null,64.34,0,{"$f":"+V14-W14","v":64.34},{"$f":"IF(W14<0,IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/(-W14)))),IF(X14=0,0,IF(OR(W14=0,V14=0),\"N.M.\",IF(ABS(X14/W14)>=10,\"N.M.\",X14/W14))))","v":"N.M."}]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F15-G15","v":0},{"$f":"IF(G15<0,IF(H15=0,0,IF(OR(G15=0,F15=0),\"N.M.\",IF(ABS(H15/G15)>=10,\"N.M.\",H15/(-G15)))),IF(H15=0,0,IF(OR(G15=0,F15=0),\"N.M.\",IF(ABS(H15/G15)>=10,\"N.M.\",H15/G15))))","v":0},null,0,0,{"$f":"+K15-L15","v":0},{"$f":"IF(L15<0,IF(M15=0,0,IF(OR(L15=0,K15=0),\"N.M.\",IF(ABS(M15/L15)>=10,\"N.M.\",M15/(-L15)))),IF(M15=0,0,IF(OR(L15=0,K15=0),\"N.M.\",IF(ABS(M15/L15)>=10,\"N.M.\",M15/L15))))","v":0},null,null,0,0,{"$f":"+Q15-R15","v":0},{"$f":"IF(R15<0,IF(S15=0,0,IF(OR(R15=0,Q15=0),\"N.M.\",IF(ABS(S15/R15)>=10,\"N.M.\",S15/(-R15)))),IF(S15=0,0,IF(OR(R15=0,Q15=0),\"N.M.\",IF(ABS(S15/R15)>=10,\"N.M.\",S15/R15))))","v":0},null,0,0,{"$f":"+V15-W15","v":0},{"$f":"IF(W15<0,IF(X15=0,0,IF(OR(W15=0,V15=0),\"N.M.\",IF(ABS(X15/W15)>=10,\"N.M.\",X15/(-W15)))),IF(X15=0,0,IF(OR(W15=0,V15=0),\"N.M.\",IF(ABS(X15/W15)>=10,\"N.M.\",X15/W15))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5000","Line 4","(500) Operation Supervision and Engineering",null,null,366881.03,248673.26,{"$f":"+F16-G16","v":118207.77000000002},{"$f":"IF(G16<0,IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/(-G16)))),IF(H16=0,0,IF(OR(G16=0,F16=0),\"N.M.\",IF(ABS(H16/G16)>=10,\"N.M.\",H16/G16))))","v":0.47535376340825714},null,3539379.26,3780152.19,{"$f":"+K16-L16","v":-240772.93000000017},{"$f":"IF(L16<0,IF(M16=0,0,IF(OR(L16=0,K16=0),\"N.M.\",IF(ABS(M16/L16)>=10,\"N.M.\",M16/(-L16)))),IF(M16=0,0,IF(OR(L16=0,K16=0),\"N.M.\",IF(ABS(M16/L16)>=10,\"N.M.\",M16/L16))))","v":-6.369397788717078E-2},null,null,1146591.8500000001,1038949.45,{"$f":"+Q16-R16","v":107642.40000000014},{"$f":"IF(R16<0,IF(S16=0,0,IF(OR(R16=0,Q16=0),\"N.M.\",IF(ABS(S16/R16)>=10,\"N.M.\",S16/(-R16)))),IF(S16=0,0,IF(OR(R16=0,Q16=0),\"N.M.\",IF(ABS(S16/R16)>=10,\"N.M.\",S16/R16))))","v":0.10360696567094785},null,4186151.79,4589310.5999999996,{"$f":"+V16-W16","v":-403158.80999999959},{"$f":"IF(W16<0,IF(X16=0,0,IF(OR(W16=0,V16=0),\"N.M.\",IF(ABS(X16/W16)>=10,\"N.M.\",X16/(-W16)))),IF(X16=0,0,IF(OR(W16=0,V16=0),\"N.M.\",IF(ABS(X16/W16)>=10,\"N.M.\",X16/W16))))","v":-8.7847357727323924E-2}]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F17-G17","v":326066.78999999998},{"$f":"IF(G17<0,IF(H17=0,0,IF(OR(G17=0,F17=0),\"N.M.\",IF(ABS(H17/G17)>=10,\"N.M.\",H17/(-G17)))),IF(H17=0,0,IF(OR(G17=0,F17=0),\"N.M.\",IF(ABS(H17/G17)>=10,\"N.M.\",H17/G17))))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K17-L17","v":1097277.7199999997},{"$f":"IF(L17<0,IF(M17=0,0,IF(OR(L17=0,K17=0),\"N.M.\",IF(ABS(M17/L17)>=10,\"N.M.\",M17/(-L17)))),IF(M17=0,0,IF(OR(L17=0,K17=0),\"N.M.\",IF(ABS(M17/L17)>=10,\"N.M.\",M17/L17))))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q17-R17","v":-124313.43999999994},{"$f":"IF(R17<0,IF(S17=0,0,IF(OR(R17=0,Q17=0),\"N.M.\",IF(ABS(S17/R17)>=10,\"N.M.\",S17/(-R17)))),IF(S17=0,0,IF(OR(R17=0,Q17=0),\"N.M.\",IF(ABS(S17/R17)>=10,\"N.M.\",S17/R17))))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V17-W17","v":148659.76999999955},{"$f":"IF(W17<0,IF(X17=0,0,IF(OR(W17=0,V17=0),\"N.M.\",IF(ABS(X17/W17)>=10,\"N.M.\",X17/(-W17)))),IF(X17=0,0,IF(OR(W17=0,V17=0),\"N.M.\",IF(ABS(X17/W17)>=10,\"N.M.\",X17/W17))))","v":2.037144589456457E-2}]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F18-G18","v":4027895.2199999997},{"$f":"IF(G18<0,IF(H18=0,0,IF(OR(G18=0,F18=0),\"N.M.\",IF(ABS(H18/G18)>=10,\"N.M.\",H18/(-G18)))),IF(H18=0,0,IF(OR(G18=0,F18=0),\"N.M.\",IF(ABS(H18/G18)>=10,\"N.M.\",H18/G18))))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K18-L18","v":-6076761.3999999985},{"$f":"IF(L18<0,IF(M18=0,0,IF(OR(L18=0,K18=0),\"N.M.\",IF(ABS(M18/L18)>=10,\"N.M.\",M18/(-L18)))),IF(M18=0,0,IF(OR(L18=0,K18=0),\"N.M.\",IF(ABS(M18/L18)>=10,\"N.M.\",M18/L18))))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q18-R18","v":3980802.5999999978},{"$f":"IF(R18<0,IF(S18=0,0,IF(OR(R18=0,Q18=0),\"N.M.\",IF(ABS(S18/R18)>=10,\"N.M.\",S18/(-R18)))),IF(S18=0,0,IF(OR(R18=0,Q18=0),\"N.M.\",IF(ABS(S18/R18)>=10,\"N.M.\",S18/R18))))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V18-W18","v":3997906.6900000125},{"$f":"IF(W18<0,IF(X18=0,0,IF(OR(W18=0,V18=0),\"N.M.\",IF(ABS(X18/W18)>=10,\"N.M.\",X18/(-W18)))),IF(X18=0,0,IF(OR(W18=0,V18=0),\"N.M.\",IF(ABS(X18/W18)>=10,\"N.M.\",X18/W18))))","v":5.5432357500841599E-2}]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F19-G19","v":184586.83000000002},{"$f":"IF(G19<0,IF(H19=0,0,IF(OR(G19=0,F19=0),\"N.M.\",IF(ABS(H19/G19)>=10,\"N.M.\",H19/(-G19)))),IF(H19=0,0,IF(OR(G19=0,F19=0),\"N.M.\",IF(ABS(H19/G19)>=10,\"N.M.\",H19/G19))))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K19-L19","v":583619.10999999987},{"$f":"IF(L19<0,IF(M19=0,0,IF(OR(L19=0,K19=0),\"N.M.\",IF(ABS(M19/L19)>=10,\"N.M.\",M19/(-L19)))),IF(M19=0,0,IF(OR(L19=0,K19=0),\"N.M.\",IF(ABS(M19/L19)>=10,\"N.M.\",M19/L19))))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q19-R19","v":258196.29999999993},{"$f":"IF(R19<0,IF(S19=0,0,IF(OR(R19=0,Q19=0),\"N.M.\",IF(ABS(S19/R19)>=10,\"N.M.\",S19/(-R19)))),IF(S19=0,0,IF(OR(R19=0,Q19=0),\"N.M.\",IF(ABS(S19/R19)>=10,\"N.M.\",S19/R19))))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V19-W19","v":1200131.92},{"$f":"IF(W19<0,IF(X19=0,0,IF(OR(W19=0,V19=0),\"N.M.\",IF(ABS(X19/W19)>=10,\"N.M.\",X19/(-W19)))),IF(X19=0,0,IF(OR(W19=0,V19=0),\"N.M.\",IF(ABS(X19/W19)>=10,\"N.M.\",X19/W19))))","v":0.40900426563983161}]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F20-G20","v":-4832659.551},{"$f":"IF(G20<0,IF(H20=0,0,IF(OR(G20=0,F20=0),\"N.M.\",IF(ABS(H20/G20)>=10,\"N.M.\",H20/(-G20)))),IF(H20=0,0,IF(OR(G20=0,F20=0),\"N.M.\",IF(ABS(H20/G20)>=10,\"N.M.\",H20/G20))))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K20-L20","v":406514.93000000017},{"$f":"IF(L20<0,IF(M20=0,0,IF(OR(L20=0,K20=0),\"N.M.\",IF(ABS(M20/L20)>=10,\"N.M.\",M20/(-L20)))),IF(M20=0,0,IF(OR(L20=0,K20=0),\"N.M.\",IF(ABS(M20/L20)>=10,\"N.M.\",M20/L20))))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q20-R20","v":642314},{"$f":"IF(R20<0,IF(S20=0,0,IF(OR(R20=0,Q20=0),\"N.M.\",IF(ABS(S20/R20)>=10,\"N.M.\",S20/(-R20)))),IF(S20=0,0,IF(OR(R20=0,Q20=0),\"N.M.\",IF(ABS(S20/R20)>=10,\"N.M.\",S20/R20))))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V20-W20","v":5247813},{"$f":"IF(W20<0,IF(X20=0,0,IF(OR(W20=0,V20=0),\"N.M.\",IF(ABS(X20/W20)>=10,\"N.M.\",X20/(-W20)))),IF(X20=0,0,IF(OR(W20=0,V20=0),\"N.M.\",IF(ABS(X20/W20)>=10,\"N.M.\",X20/W20))))","v":1.8822359090899305}]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F21-G21","v":296.13},{"$f":"IF(G21<0,IF(H21=0,0,IF(OR(G21=0,F21=0),\"N.M.\",IF(ABS(H21/G21)>=10,\"N.M.\",H21/(-G21)))),IF(H21=0,0,IF(OR(G21=0,F21=0),\"N.M.\",IF(ABS(H21/G21)>=10,\"N.M.\",H21/G21))))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K21-L21","v":-10563.79},{"$f":"IF(L21<0,IF(M21=0,0,IF(OR(L21=0,K21=0),\"N.M.\",IF(ABS(M21/L21)>=10,\"N.M.\",M21/(-L21)))),IF(M21=0,0,IF(OR(L21=0,K21=0),\"N.M.\",IF(ABS(M21/L21)>=10,\"N.M.\",M21/L21))))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q21-R21","v":-2909.5},{"$f":"IF(R21<0,IF(S21=0,0,IF(OR(R21=0,Q21=0),\"N.M.\",IF(ABS(S21/R21)>=10,\"N.M.\",S21/(-R21)))),IF(S21=0,0,IF(OR(R21=0,Q21=0),\"N.M.\",IF(ABS(S21/R21)>=10,\"N.M.\",S21/R21))))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V21-W21","v":-7383.0300000000007},{"$f":"IF(W21<0,IF(X21=0,0,IF(OR(W21=0,V21=0),\"N.M.\",IF(ABS(X21/W21)>=10,\"N.M.\",X21/(-W21)))),IF(X21=0,0,IF(OR(W21=0,V21=0),\"N.M.\",IF(ABS(X21/W21)>=10,\"N.M.\",X21/W21))))","v":-0.47105808671950816}]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F22-G22","v":0},{"$f":"IF(G22<0,IF(H22=0,0,IF(OR(G22=0,F22=0),\"N.M.\",IF(ABS(H22/G22)>=10,\"N.M.\",H22/(-G22)))),IF(H22=0,0,IF(OR(G22=0,F22=0),\"N.M.\",IF(ABS(H22/G22)>=10,\"N.M.\",H22/G22))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+K22-L22","v":4086757.3000000003},{"$f":"IF(L22<0,IF(M22=0,0,IF(OR(L22=0,K22=0),\"N.M.\",IF(ABS(M22/L22)>=10,\"N.M.\",M22/(-L22)))),IF(M22=0,0,IF(OR(L22=0,K22=0),\"N.M.\",IF(ABS(M22/L22)>=10,\"N.M.\",M22/L22))))","v":"N.M."},null,null,0,0,{"$f":"+Q22-R22","v":0},{"$f":"IF(R22<0,IF(S22=0,0,IF(OR(R22=0,Q22=0),\"N.M.\",IF(ABS(S22/R22)>=10,\"N.M.\",S22/(-R22)))),IF(S22=0,0,IF(OR(R22=0,Q22=0),\"N.M.\",IF(ABS(S22/R22)>=10,\"N.M.\",S22/R22))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+V22-W22","v":4086757.3000000003},{"$f":"IF(W22<0,IF(X22=0,0,IF(OR(W22=0,V22=0),\"N.M.\",IF(ABS(X22/W22)>=10,\"N.M.\",X22/(-W22)))),IF(X22=0,0,IF(OR(W22=0,V22=0),\"N.M.\",IF(ABS(X22/W22)>=10,\"N.M.\",X22/W22))))","v":"N.M."}]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F23-G23","v":-412912.23000000004},{"$f":"IF(G23<0,IF(H23=0,0,IF(OR(G23=0,F23=0),\"N.M.\",IF(ABS(H23/G23)>=10,\"N.M.\",H23/(-G23)))),IF(H23=0,0,IF(OR(G23=0,F23=0),\"N.M.\",IF(ABS(H23/G23)>=10,\"N.M.\",H23/G23))))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K23-L23","v":-6165},{"$f":"IF(L23<0,IF(M23=0,0,IF(OR(L23=0,K23=0),\"N.M.\",IF(ABS(M23/L23)>=10,\"N.M.\",M23/(-L23)))),IF(M23=0,0,IF(OR(L23=0,K23=0),\"N.M.\",IF(ABS(M23/L23)>=10,\"N.M.\",M23/L23))))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q23-R23","v":-544929.66999999993},{"$f":"IF(R23<0,IF(S23=0,0,IF(OR(R23=0,Q23=0),\"N.M.\",IF(ABS(S23/R23)>=10,\"N.M.\",S23/(-R23)))),IF(S23=0,0,IF(OR(R23=0,Q23=0),\"N.M.\",IF(ABS(S23/R23)>=10,\"N.M.\",S23/R23))))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V23-W23","v":-474512.23},{"$f":"IF(W23<0,IF(X23=0,0,IF(OR(W23=0,V23=0),\"N.M.\",IF(ABS(X23/W23)>=10,\"N.M.\",X23/(-W23)))),IF(X23=0,0,IF(OR(W23=0,V23=0),\"N.M.\",IF(ABS(X23/W23)>=10,\"N.M.\",X23/W23))))","v":-0.11304158342472413}]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F24-G24","v":10366.93},{"$f":"IF(G24<0,IF(H24=0,0,IF(OR(G24=0,F24=0),\"N.M.\",IF(ABS(H24/G24)>=10,\"N.M.\",H24/(-G24)))),IF(H24=0,0,IF(OR(G24=0,F24=0),\"N.M.\",IF(ABS(H24/G24)>=10,\"N.M.\",H24/G24))))","v":"N.M."},null,30926113.949999999,24588025.920000002,{"$f":"+K24-L24","v":6338088.0299999975},{"$f":"IF(L24<0,IF(M24=0,0,IF(OR(L24=0,K24=0),\"N.M.\",IF(ABS(M24/L24)>=10,\"N.M.\",M24/(-L24)))),IF(M24=0,0,IF(OR(L24=0,K24=0),\"N.M.\",IF(ABS(M24/L24)>=10,\"N.M.\",M24/L24))))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q24-R24","v":1185086.5099999998},{"$f":"IF(R24<0,IF(S24=0,0,IF(OR(R24=0,Q24=0),\"N.M.\",IF(ABS(S24/R24)>=10,\"N.M.\",S24/(-R24)))),IF(S24=0,0,IF(OR(R24=0,Q24=0),\"N.M.\",IF(ABS(S24/R24)>=10,\"N.M.\",S24/R24))))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V24-W24","v":5395436.3999999948},{"$f":"IF(W24<0,IF(X24=0,0,IF(OR(W24=0,V24=0),\"N.M.\",IF(ABS(X24/W24)>=10,\"N.M.\",X24/(-W24)))),IF(X24=0,0,IF(OR(W24=0,V24=0),\"N.M.\",IF(ABS(X24/W24)>=10,\"N.M.\",X24/W24))))","v":0.18794336241636847}]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F25-G25","v":39293.279999999999},{"$f":"IF(G25<0,IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/(-G25)))),IF(H25=0,0,IF(OR(G25=0,F25=0),\"N.M.\",IF(ABS(H25/G25)>=10,\"N.M.\",H25/G25))))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K25-L25","v":-122262.25},{"$f":"IF(L25<0,IF(M25=0,0,IF(OR(L25=0,K25=0),\"N.M.\",IF(ABS(M25/L25)>=10,\"N.M.\",M25/(-L25)))),IF(M25=0,0,IF(OR(L25=0,K25=0),\"N.M.\",IF(ABS(M25/L25)>=10,\"N.M.\",M25/L25))))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q25-R25","v":137682.88},{"$f":"IF(R25<0,IF(S25=0,0,IF(OR(R25=0,Q25=0),\"N.M.\",IF(ABS(S25/R25)>=10,\"N.M.\",S25/(-R25)))),IF(S25=0,0,IF(OR(R25=0,Q25=0),\"N.M.\",IF(ABS(S25/R25)>=10,\"N.M.\",S25/R25))))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V25-W25","v":-210868.39999999997},{"$f":"IF(W25<0,IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/(-W25)))),IF(X25=0,0,IF(OR(W25=0,V25=0),\"N.M.\",IF(ABS(X25/W25)>=10,\"N.M.\",X25/W25))))","v":-0.29570577877730431}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F26-G26","v":14420.709999999992},{"$f":"IF(G26<0,IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/(-G26)))),IF(H26=0,0,IF(OR(G26=0,F26=0),\"N.M.\",IF(ABS(H26/G26)>=10,\"N.M.\",H26/G26))))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K26-L26","v":36724},{"$f":"IF(L26<0,IF(M26=0,0,IF(OR(L26=0,K26=0),\"N.M.\",IF(ABS(M26/L26)>=10,\"N.M.\",M26/(-L26)))),IF(M26=0,0,IF(OR(L26=0,K26=0),\"N.M.\",IF(ABS(M26/L26)>=10,\"N.M.\",M26/L26))))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q26-R26","v":60076.760000000009},{"$f":"IF(R26<0,IF(S26=0,0,IF(OR(R26=0,Q26=0),\"N.M.\",IF(ABS(S26/R26)>=10,\"N.M.\",S26/(-R26)))),IF(S26=0,0,IF(OR(R26=0,Q26=0),\"N.M.\",IF(ABS(S26/R26)>=10,\"N.M.\",S26/R26))))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V26-W26","v":53144.580000000075},{"$f":"IF(W26<0,IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/(-W26)))),IF(X26=0,0,IF(OR(W26=0,V26=0),\"N.M.\",IF(ABS(X26/W26)>=10,\"N.M.\",X26/W26))))","v":3.8682925682412071E-2}]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F27-G27","v":-41211.26},{"$f":"IF(G27<0,IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/(-G27)))),IF(H27=0,0,IF(OR(G27=0,F27=0),\"N.M.\",IF(ABS(H27/G27)>=10,\"N.M.\",H27/G27))))","v":-0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K27-L27","v":66221.749999999884},{"$f":"IF(L27<0,IF(M27=0,0,IF(OR(L27=0,K27=0),\"N.M.\",IF(ABS(M27/L27)>=10,\"N.M.\",M27/(-L27)))),IF(M27=0,0,IF(OR(L27=0,K27=0),\"N.M.\",IF(ABS(M27/L27)>=10,\"N.M.\",M27/L27))))","v":5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q27-R27","v":-24097.809999999998},{"$f":"IF(R27<0,IF(S27=0,0,IF(OR(R27=0,Q27=0),\"N.M.\",IF(ABS(S27/R27)>=10,\"N.M.\",S27/(-R27)))),IF(S27=0,0,IF(OR(R27=0,Q27=0),\"N.M.\",IF(ABS(S27/R27)>=10,\"N.M.\",S27/R27))))","v":-7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V27-W27","v":21837.75},{"$f":"IF(W27<0,IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/(-W27)))),IF(X27=0,0,IF(OR(W27=0,V27=0),\"N.M.\",IF(ABS(X27/W27)>=10,\"N.M.\",X27/W27))))","v":1.7592736789544643E-2}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F28-G28","v":-46720.839999999967},{"$f":"IF(G28<0,IF(H28=0,0,IF(OR(G28=0,F28=0),\"N.M.\",IF(ABS(H28/G28)>=10,\"N.M.\",H28/(-G28)))),IF(H28=0,0,IF(OR(G28=0,F28=0),\"N.M.\",IF(ABS(H28/G28)>=10,\"N.M.\",H28/G28))))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K28-L28","v":-236494.85000000056},{"$f":"IF(L28<0,IF(M28=0,0,IF(OR(L28=0,K28=0),\"N.M.\",IF(ABS(M28/L28)>=10,\"N.M.\",M28/(-L28)))),IF(M28=0,0,IF(OR(L28=0,K28=0),\"N.M.\",IF(ABS(M28/L28)>=10,\"N.M.\",M28/L28))))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q28-R28","v":-140184.04999999981},{"$f":"IF(R28<0,IF(S28=0,0,IF(OR(R28=0,Q28=0),\"N.M.\",IF(ABS(S28/R28)>=10,\"N.M.\",S28/(-R28)))),IF(S28=0,0,IF(OR(R28=0,Q28=0),\"N.M.\",IF(ABS(S28/R28)>=10,\"N.M.\",S28/R28))))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V28-W28","v":-351171.25},{"$f":"IF(W28<0,IF(X28=0,0,IF(OR(W28=0,V28=0),\"N.M.\",IF(ABS(X28/W28)>=10,\"N.M.\",X28/(-W28)))),IF(X28=0,0,IF(OR(W28=0,V28=0),\"N.M.\",IF(ABS(X28/W28)>=10,\"N.M.\",X28/W28))))","v":-5.5277872914643887E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F29-G29","v":-325352.06200000003},{"$f":"IF(G29<0,IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/(-G29)))),IF(H29=0,0,IF(OR(G29=0,F29=0),\"N.M.\",IF(ABS(H29/G29)>=10,\"N.M.\",H29/G29))))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K29-L29","v":-1119845.0499999998},{"$f":"IF(L29<0,IF(M29=0,0,IF(OR(L29=0,K29=0),\"N.M.\",IF(ABS(M29/L29)>=10,\"N.M.\",M29/(-L29)))),IF(M29=0,0,IF(OR(L29=0,K29=0),\"N.M.\",IF(ABS(M29/L29)>=10,\"N.M.\",M29/L29))))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q29-R29","v":-217131.93999999994},{"$f":"IF(R29<0,IF(S29=0,0,IF(OR(R29=0,Q29=0),\"N.M.\",IF(ABS(S29/R29)>=10,\"N.M.\",S29/(-R29)))),IF(S29=0,0,IF(OR(R29=0,Q29=0),\"N.M.\",IF(ABS(S29/R29)>=10,\"N.M.\",S29/R29))))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V29-W29","v":-286978.71999999997},{"$f":"IF(W29<0,IF(X29=0,0,IF(OR(W29=0,V29=0),\"N.M.\",IF(ABS(X29/W29)>=10,\"N.M.\",X29/(-W29)))),IF(X29=0,0,IF(OR(W29=0,V29=0),\"N.M.\",IF(ABS(X29/W29)>=10,\"N.M.\",X29/W29))))","v":-0.15379877074800788}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5010","Line 5","(501) Fuel",null,null,7974547.4190000007,9030477.4719999991,{"$f":"+F30-G30","v":-1055930.0529999984},{"$f":"IF(G30<0,IF(H30=0,0,IF(OR(G30=0,F30=0),\"N.M.\",IF(ABS(H30/G30)>=10,\"N.M.\",H30/(-G30)))),IF(H30=0,0,IF(OR(G30=0,F30=0),\"N.M.\",IF(ABS(H30/G30)>=10,\"N.M.\",H30/G30))))","v":-0.11692959273460646},null,116445751.53999999,111402641.03999999,{"$f":"+K30-L30","v":5043110.5},{"$f":"IF(L30<0,IF(M30=0,0,IF(OR(L30=0,K30=0),\"N.M.\",IF(ABS(M30/L30)>=10,\"N.M.\",M30/(-L30)))),IF(M30=0,0,IF(OR(L30=0,K30=0),\"N.M.\",IF(ABS(M30/L30)>=10,\"N.M.\",M30/L30))))","v":4.5269218511518335E-2},null,null,34058338.969999991,28847746.330000006,{"$f":"+Q30-R30","v":5210592.6399999857},{"$f":"IF(R30<0,IF(S30=0,0,IF(OR(R30=0,Q30=0),\"N.M.\",IF(ABS(S30/R30)>=10,\"N.M.\",S30/(-R30)))),IF(S30=0,0,IF(OR(R30=0,Q30=0),\"N.M.\",IF(ABS(S30/R30)>=10,\"N.M.\",S30/R30))))","v":0.1806239066440094},null,140421534.41000006,121600760.63,{"$f":"+V30-W30","v":18820773.780000061},{"$f":"IF(W30<0,IF(X30=0,0,IF(OR(W30=0,V30=0),\"N.M.\",IF(ABS(X30/W30)>=10,\"N.M.\",X30/(-W30)))),IF(X30=0,0,IF(OR(W30=0,V30=0),\"N.M.\",IF(ABS(X30/W30)>=10,\"N.M.\",X30/W30))))","v":0.15477513201802134}]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F31-G31","v":59682.810000000012},{"$f":"IF(G31<0,IF(H31=0,0,IF(OR(G31=0,F31=0),\"N.M.\",IF(ABS(H31/G31)>=10,\"N.M.\",H31/(-G31)))),IF(H31=0,0,IF(OR(G31=0,F31=0),\"N.M.\",IF(ABS(H31/G31)>=10,\"N.M.\",H31/G31))))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K31-L31","v":417826.85999999987},{"$f":"IF(L31<0,IF(M31=0,0,IF(OR(L31=0,K31=0),\"N.M.\",IF(ABS(M31/L31)>=10,\"N.M.\",M31/(-L31)))),IF(M31=0,0,IF(OR(L31=0,K31=0),\"N.M.\",IF(ABS(M31/L31)>=10,\"N.M.\",M31/L31))))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q31-R31","v":133790.76},{"$f":"IF(R31<0,IF(S31=0,0,IF(OR(R31=0,Q31=0),\"N.M.\",IF(ABS(S31/R31)>=10,\"N.M.\",S31/(-R31)))),IF(S31=0,0,IF(OR(R31=0,Q31=0),\"N.M.\",IF(ABS(S31/R31)>=10,\"N.M.\",S31/R31))))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V31-W31","v":411964.84999999986},{"$f":"IF(W31<0,IF(X31=0,0,IF(OR(W31=0,V31=0),\"N.M.\",IF(ABS(X31/W31)>=10,\"N.M.\",X31/(-W31)))),IF(X31=0,0,IF(OR(W31=0,V31=0),\"N.M.\",IF(ABS(X31/W31)>=10,\"N.M.\",X31/W31))))","v":0.27362286448522893}]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F32-G32","v":42160.729999999996},{"$f":"IF(G32<0,IF(H32=0,0,IF(OR(G32=0,F32=0),\"N.M.\",IF(ABS(H32/G32)>=10,\"N.M.\",H32/(-G32)))),IF(H32=0,0,IF(OR(G32=0,F32=0),\"N.M.\",IF(ABS(H32/G32)>=10,\"N.M.\",H32/G32))))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K32-L32","v":-275603.49},{"$f":"IF(L32<0,IF(M32=0,0,IF(OR(L32=0,K32=0),\"N.M.\",IF(ABS(M32/L32)>=10,\"N.M.\",M32/(-L32)))),IF(M32=0,0,IF(OR(L32=0,K32=0),\"N.M.\",IF(ABS(M32/L32)>=10,\"N.M.\",M32/L32))))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q32-R32","v":17376},{"$f":"IF(R32<0,IF(S32=0,0,IF(OR(R32=0,Q32=0),\"N.M.\",IF(ABS(S32/R32)>=10,\"N.M.\",S32/(-R32)))),IF(S32=0,0,IF(OR(R32=0,Q32=0),\"N.M.\",IF(ABS(S32/R32)>=10,\"N.M.\",S32/R32))))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V32-W32","v":-308536.04000000015},{"$f":"IF(W32<0,IF(X32=0,0,IF(OR(W32=0,V32=0),\"N.M.\",IF(ABS(X32/W32)>=10,\"N.M.\",X32/(-W32)))),IF(X32=0,0,IF(OR(W32=0,V32=0),\"N.M.\",IF(ABS(X32/W32)>=10,\"N.M.\",X32/W32))))","v":-0.23539304253341534}]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F33-G33","v":171454.81000000003},{"$f":"IF(G33<0,IF(H33=0,0,IF(OR(G33=0,F33=0),\"N.M.\",IF(ABS(H33/G33)>=10,\"N.M.\",H33/(-G33)))),IF(H33=0,0,IF(OR(G33=0,F33=0),\"N.M.\",IF(ABS(H33/G33)>=10,\"N.M.\",H33/G33))))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K33-L33","v":199815.72999999998},{"$f":"IF(L33<0,IF(M33=0,0,IF(OR(L33=0,K33=0),\"N.M.\",IF(ABS(M33/L33)>=10,\"N.M.\",M33/(-L33)))),IF(M33=0,0,IF(OR(L33=0,K33=0),\"N.M.\",IF(ABS(M33/L33)>=10,\"N.M.\",M33/L33))))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q33-R33","v":221456.24000000005},{"$f":"IF(R33<0,IF(S33=0,0,IF(OR(R33=0,Q33=0),\"N.M.\",IF(ABS(S33/R33)>=10,\"N.M.\",S33/(-R33)))),IF(S33=0,0,IF(OR(R33=0,Q33=0),\"N.M.\",IF(ABS(S33/R33)>=10,\"N.M.\",S33/R33))))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V33-W33","v":510475.68000000017},{"$f":"IF(W33<0,IF(X33=0,0,IF(OR(W33=0,V33=0),\"N.M.\",IF(ABS(X33/W33)>=10,\"N.M.\",X33/(-W33)))),IF(X33=0,0,IF(OR(W33=0,V33=0),\"N.M.\",IF(ABS(X33/W33)>=10,\"N.M.\",X33/W33))))","v":0.25977653349831187}]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F34-G34","v":0},{"$f":"IF(G34<0,IF(H34=0,0,IF(OR(G34=0,F34=0),\"N.M.\",IF(ABS(H34/G34)>=10,\"N.M.\",H34/(-G34)))),IF(H34=0,0,IF(OR(G34=0,F34=0),\"N.M.\",IF(ABS(H34/G34)>=10,\"N.M.\",H34/G34))))","v":0},null,0,0,{"$f":"+K34-L34","v":0},{"$f":"IF(L34<0,IF(M34=0,0,IF(OR(L34=0,K34=0),\"N.M.\",IF(ABS(M34/L34)>=10,\"N.M.\",M34/(-L34)))),IF(M34=0,0,IF(OR(L34=0,K34=0),\"N.M.\",IF(ABS(M34/L34)>=10,\"N.M.\",M34/L34))))","v":0},null,null,0,0,{"$f":"+Q34-R34","v":0},{"$f":"IF(R34<0,IF(S34=0,0,IF(OR(R34=0,Q34=0),\"N.M.\",IF(ABS(S34/R34)>=10,\"N.M.\",S34/(-R34)))),IF(S34=0,0,IF(OR(R34=0,Q34=0),\"N.M.\",IF(ABS(S34/R34)>=10,\"N.M.\",S34/R34))))","v":0},null,0,-16103.08,{"$f":"+V34-W34","v":16103.08},{"$f":"IF(W34<0,IF(X34=0,0,IF(OR(W34=0,V34=0),\"N.M.\",IF(ABS(X34/W34)>=10,\"N.M.\",X34/(-W34)))),IF(X34=0,0,IF(OR(W34=0,V34=0),\"N.M.\",IF(ABS(X34/W34)>=10,\"N.M.\",X34/W34))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5020","Line 6","(502) Steam Expenses",null,null,665383.76,392085.41000000003,{"$f":"+F35-G35","v":273298.34999999998},{"$f":"IF(G35<0,IF(H35=0,0,IF(OR(G35=0,F35=0),\"N.M.\",IF(ABS(H35/G35)>=10,\"N.M.\",H35/(-G35)))),IF(H35=0,0,IF(OR(G35=0,F35=0),\"N.M.\",IF(ABS(H35/G35)>=10,\"N.M.\",H35/G35))))","v":0.69703779592308712},null,4284217.99,3942178.8899999997,{"$f":"+K35-L35","v":342039.10000000056},{"$f":"IF(L35<0,IF(M35=0,0,IF(OR(L35=0,K35=0),\"N.M.\",IF(ABS(M35/L35)>=10,\"N.M.\",M35/(-L35)))),IF(M35=0,0,IF(OR(L35=0,K35=0),\"N.M.\",IF(ABS(M35/L35)>=10,\"N.M.\",M35/L35))))","v":8.6763972296549072E-2},null,null,1453263.07,1080640.07,{"$f":"+Q35-R35","v":372623},{"$f":"IF(R35<0,IF(S35=0,0,IF(OR(R35=0,Q35=0),\"N.M.\",IF(ABS(S35/R35)>=10,\"N.M.\",S35/(-R35)))),IF(S35=0,0,IF(OR(R35=0,Q35=0),\"N.M.\",IF(ABS(S35/R35)>=10,\"N.M.\",S35/R35))))","v":0.34481693798380064},null,5395282.1900000004,4765274.62,{"$f":"+V35-W35","v":630007.5700000003},{"$f":"IF(W35<0,IF(X35=0,0,IF(OR(W35=0,V35=0),\"N.M.\",IF(ABS(X35/W35)>=10,\"N.M.\",X35/(-W35)))),IF(X35=0,0,IF(OR(W35=0,V35=0),\"N.M.\",IF(ABS(X35/W35)>=10,\"N.M.\",X35/W35))))","v":0.13220803001695636}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5030","Line 7","(503) Steam from Other Sources",null,null,0,0,{"$f":"+F36-G36","v":0},{"$f":"IF(G36<0,IF(H36=0,0,IF(OR(G36=0,F36=0),\"N.M.\",IF(ABS(H36/G36)>=10,\"N.M.\",H36/(-G36)))),IF(H36=0,0,IF(OR(G36=0,F36=0),\"N.M.\",IF(ABS(H36/G36)>=10,\"N.M.\",H36/G36))))","v":0},null,0,0,{"$f":"+K36-L36","v":0},{"$f":"IF(L36<0,IF(M36=0,0,IF(OR(L36=0,K36=0),\"N.M.\",IF(ABS(M36/L36)>=10,\"N.M.\",M36/(-L36)))),IF(M36=0,0,IF(OR(L36=0,K36=0),\"N.M.\",IF(ABS(M36/L36)>=10,\"N.M.\",M36/L36))))","v":0},null,null,0,0,{"$f":"+Q36-R36","v":0},{"$f":"IF(R36<0,IF(S36=0,0,IF(OR(R36=0,Q36=0),\"N.M.\",IF(ABS(S36/R36)>=10,\"N.M.\",S36/(-R36)))),IF(S36=0,0,IF(OR(R36=0,Q36=0),\"N.M.\",IF(ABS(S36/R36)>=10,\"N.M.\",S36/R36))))","v":0},null,0,0,{"$f":"+V36-W36","v":0},{"$f":"IF(W36<0,IF(X36=0,0,IF(OR(W36=0,V36=0),\"N.M.\",IF(ABS(X36/W36)>=10,\"N.M.\",X36/(-W36)))),IF(X36=0,0,IF(OR(W36=0,V36=0),\"N.M.\",IF(ABS(X36/W36)>=10,\"N.M.\",X36/W36))))","v":0}]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N5040","Line 8","(Less) (504) Steam Transferred-Cr.",null,null,0,0,{"$f":"+F37-G37","v":0},{"$f":"IF(G37<0,IF(H37=0,0,IF(OR(G37=0,F37=0),\"N.M.\",IF(ABS(H37/G37)>=10,\"N.M.\",H37/(-G37)))),IF(H37=0,0,IF(OR(G37=0,F37=0),\"N.M.\",IF(ABS(H37/G37)>=10,\"N.M.\",H37/G37))))","v":0},null,0,0,{"$f":"+K37-L37","v":0},{"$f":"IF(L37<0,IF(M37=0,0,IF(OR(L37=0,K37=0),\"N.M.\",IF(ABS(M37/L37)>=10,\"N.M.\",M37/(-L37)))),IF(M37=0,0,IF(OR(L37=0,K37=0),\"N.M.\",IF(ABS(M37/L37)>=10,\"N.M.\",M37/L37))))","v":0},null,null,0,0,{"$f":"+Q37-R37","v":0},{"$f":"IF(R37<0,IF(S37=0,0,IF(OR(R37=0,Q37=0),\"N.M.\",IF(ABS(S37/R37)>=10,\"N.M.\",S37/(-R37)))),IF(S37=0,0,IF(OR(R37=0,Q37=0),\"N.M.\",IF(ABS(S37/R37)>=10,\"N.M.\",S37/R37))))","v":0},null,0,0,{"$f":"+V37-W37","v":0},{"$f":"IF(W37<0,IF(X37=0,0,IF(OR(W37=0,V37=0),\"N.M.\",IF(ABS(X37/W37)>=10,\"N.M.\",X37/(-W37)))),IF(X37=0,0,IF(OR(W37=0,V37=0),\"N.M.\",IF(ABS(X37/W37)>=10,\"N.M.\",X37/W37))))","v":0}]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F38-G38","v":-516.42000000000007},{"$f":"IF(G38<0,IF(H38=0,0,IF(OR(G38=0,F38=0),\"N.M.\",IF(ABS(H38/G38)>=10,\"N.M.\",H38/(-G38)))),IF(H38=0,0,IF(OR(G38=0,F38=0),\"N.M.\",IF(ABS(H38/G38)>=10,\"N.M.\",H38/G38))))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K38-L38","v":32388.86},{"$f":"IF(L38<0,IF(M38=0,0,IF(OR(L38=0,K38=0),\"N.M.\",IF(ABS(M38/L38)>=10,\"N.M.\",M38/(-L38)))),IF(M38=0,0,IF(OR(L38=0,K38=0),\"N.M.\",IF(ABS(M38/L38)>=10,\"N.M.\",M38/L38))))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q38-R38","v":10914.18},{"$f":"IF(R38<0,IF(S38=0,0,IF(OR(R38=0,Q38=0),\"N.M.\",IF(ABS(S38/R38)>=10,\"N.M.\",S38/(-R38)))),IF(S38=0,0,IF(OR(R38=0,Q38=0),\"N.M.\",IF(ABS(S38/R38)>=10,\"N.M.\",S38/R38))))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V38-W38","v":38164.710000000006},{"$f":"IF(W38<0,IF(X38=0,0,IF(OR(W38=0,V38=0),\"N.M.\",IF(ABS(X38/W38)>=10,\"N.M.\",X38/(-W38)))),IF(X38=0,0,IF(OR(W38=0,V38=0),\"N.M.\",IF(ABS(X38/W38)>=10,\"N.M.\",X38/W38))))","v":0.9875880982373626}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5050","Line 9","(505) Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F39-G39","v":-516.42000000000007},{"$f":"IF(G39<0,IF(H39=0,0,IF(OR(G39=0,F39=0),\"N.M.\",IF(ABS(H39/G39)>=10,\"N.M.\",H39/(-G39)))),IF(H39=0,0,IF(OR(G39=0,F39=0),\"N.M.\",IF(ABS(H39/G39)>=10,\"N.M.\",H39/G39))))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K39-L39","v":32388.86},{"$f":"IF(L39<0,IF(M39=0,0,IF(OR(L39=0,K39=0),\"N.M.\",IF(ABS(M39/L39)>=10,\"N.M.\",M39/(-L39)))),IF(M39=0,0,IF(OR(L39=0,K39=0),\"N.M.\",IF(ABS(M39/L39)>=10,\"N.M.\",M39/L39))))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q39-R39","v":10914.18},{"$f":"IF(R39<0,IF(S39=0,0,IF(OR(R39=0,Q39=0),\"N.M.\",IF(ABS(S39/R39)>=10,\"N.M.\",S39/(-R39)))),IF(S39=0,0,IF(OR(R39=0,Q39=0),\"N.M.\",IF(ABS(S39/R39)>=10,\"N.M.\",S39/R39))))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V39-W39","v":38164.710000000006},{"$f":"IF(W39<0,IF(X39=0,0,IF(OR(W39=0,V39=0),\"N.M.\",IF(ABS(X39/W39)>=10,\"N.M.\",X39/(-W39)))),IF(X39=0,0,IF(OR(W39=0,V39=0),\"N.M.\",IF(ABS(X39/W39)>=10,\"N.M.\",X39/W39))))","v":0.9875880982373626}]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F40-G40","v":46920.061999999976},{"$f":"IF(G40<0,IF(H40=0,0,IF(OR(G40=0,F40=0),\"N.M.\",IF(ABS(H40/G40)>=10,\"N.M.\",H40/(-G40)))),IF(H40=0,0,IF(OR(G40=0,F40=0),\"N.M.\",IF(ABS(H40/G40)>=10,\"N.M.\",H40/G40))))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K40-L40","v":-1532707.4440000001},{"$f":"IF(L40<0,IF(M40=0,0,IF(OR(L40=0,K40=0),\"N.M.\",IF(ABS(M40/L40)>=10,\"N.M.\",M40/(-L40)))),IF(M40=0,0,IF(OR(L40=0,K40=0),\"N.M.\",IF(ABS(M40/L40)>=10,\"N.M.\",M40/L40))))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q40-R40","v":-387108.73999999987},{"$f":"IF(R40<0,IF(S40=0,0,IF(OR(R40=0,Q40=0),\"N.M.\",IF(ABS(S40/R40)>=10,\"N.M.\",S40/(-R40)))),IF(S40=0,0,IF(OR(R40=0,Q40=0),\"N.M.\",IF(ABS(S40/R40)>=10,\"N.M.\",S40/R40))))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V40-W40","v":-1790357.0840000007},{"$f":"IF(W40<0,IF(X40=0,0,IF(OR(W40=0,V40=0),\"N.M.\",IF(ABS(X40/W40)>=10,\"N.M.\",X40/(-W40)))),IF(X40=0,0,IF(OR(W40=0,V40=0),\"N.M.\",IF(ABS(X40/W40)>=10,\"N.M.\",X40/W40))))","v":-0.27710158666485502}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F41-G41","v":-455.59999999999991},{"$f":"IF(G41<0,IF(H41=0,0,IF(OR(G41=0,F41=0),\"N.M.\",IF(ABS(H41/G41)>=10,\"N.M.\",H41/(-G41)))),IF(H41=0,0,IF(OR(G41=0,F41=0),\"N.M.\",IF(ABS(H41/G41)>=10,\"N.M.\",H41/G41))))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K41-L41","v":-2119.9300000000003},{"$f":"IF(L41<0,IF(M41=0,0,IF(OR(L41=0,K41=0),\"N.M.\",IF(ABS(M41/L41)>=10,\"N.M.\",M41/(-L41)))),IF(M41=0,0,IF(OR(L41=0,K41=0),\"N.M.\",IF(ABS(M41/L41)>=10,\"N.M.\",M41/L41))))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q41-R41","v":-866.47000000000116},{"$f":"IF(R41<0,IF(S41=0,0,IF(OR(R41=0,Q41=0),\"N.M.\",IF(ABS(S41/R41)>=10,\"N.M.\",S41/(-R41)))),IF(S41=0,0,IF(OR(R41=0,Q41=0),\"N.M.\",IF(ABS(S41/R41)>=10,\"N.M.\",S41/R41))))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V41-W41","v":-727.06999999999971},{"$f":"IF(W41<0,IF(X41=0,0,IF(OR(W41=0,V41=0),\"N.M.\",IF(ABS(X41/W41)>=10,\"N.M.\",X41/(-W41)))),IF(X41=0,0,IF(OR(W41=0,V41=0),\"N.M.\",IF(ABS(X41/W41)>=10,\"N.M.\",X41/W41))))","v":-1.4368833187188498E-2}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F42-G42","v":0},{"$f":"IF(G42<0,IF(H42=0,0,IF(OR(G42=0,F42=0),\"N.M.\",IF(ABS(H42/G42)>=10,\"N.M.\",H42/(-G42)))),IF(H42=0,0,IF(OR(G42=0,F42=0),\"N.M.\",IF(ABS(H42/G42)>=10,\"N.M.\",H42/G42))))","v":0},null,0,10130,{"$f":"+K42-L42","v":-10130},{"$f":"IF(L42<0,IF(M42=0,0,IF(OR(L42=0,K42=0),\"N.M.\",IF(ABS(M42/L42)>=10,\"N.M.\",M42/(-L42)))),IF(M42=0,0,IF(OR(L42=0,K42=0),\"N.M.\",IF(ABS(M42/L42)>=10,\"N.M.\",M42/L42))))","v":"N.M."},null,null,0,0,{"$f":"+Q42-R42","v":0},{"$f":"IF(R42<0,IF(S42=0,0,IF(OR(R42=0,Q42=0),\"N.M.\",IF(ABS(S42/R42)>=10,\"N.M.\",S42/(-R42)))),IF(S42=0,0,IF(OR(R42=0,Q42=0),\"N.M.\",IF(ABS(S42/R42)>=10,\"N.M.\",S42/R42))))","v":0},null,0,10130,{"$f":"+V42-W42","v":-10130},{"$f":"IF(W42<0,IF(X42=0,0,IF(OR(W42=0,V42=0),\"N.M.\",IF(ABS(X42/W42)>=10,\"N.M.\",X42/(-W42)))),IF(X42=0,0,IF(OR(W42=0,V42=0),\"N.M.\",IF(ABS(X42/W42)>=10,\"N.M.\",X42/W42))))","v":"N.M."}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F43-G43","v":0},{"$f":"IF(G43<0,IF(H43=0,0,IF(OR(G43=0,F43=0),\"N.M.\",IF(ABS(H43/G43)>=10,\"N.M.\",H43/(-G43)))),IF(H43=0,0,IF(OR(G43=0,F43=0),\"N.M.\",IF(ABS(H43/G43)>=10,\"N.M.\",H43/G43))))","v":0},null,0,367.46,{"$f":"+K43-L43","v":-367.46},{"$f":"IF(L43<0,IF(M43=0,0,IF(OR(L43=0,K43=0),\"N.M.\",IF(ABS(M43/L43)>=10,\"N.M.\",M43/(-L43)))),IF(M43=0,0,IF(OR(L43=0,K43=0),\"N.M.\",IF(ABS(M43/L43)>=10,\"N.M.\",M43/L43))))","v":"N.M."},null,null,0,0,{"$f":"+Q43-R43","v":0},{"$f":"IF(R43<0,IF(S43=0,0,IF(OR(R43=0,Q43=0),\"N.M.\",IF(ABS(S43/R43)>=10,\"N.M.\",S43/(-R43)))),IF(S43=0,0,IF(OR(R43=0,Q43=0),\"N.M.\",IF(ABS(S43/R43)>=10,\"N.M.\",S43/R43))))","v":0},null,0,489.34,{"$f":"+V43-W43","v":-489.34},{"$f":"IF(W43<0,IF(X43=0,0,IF(OR(W43=0,V43=0),\"N.M.\",IF(ABS(X43/W43)>=10,\"N.M.\",X43/(-W43)))),IF(X43=0,0,IF(OR(W43=0,V43=0),\"N.M.\",IF(ABS(X43/W43)>=10,\"N.M.\",X43/W43))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5060,N5080","Line 10","(506) Miscellaneous Steam Power Expenses",null,null,405863.51199999999,359399.05,{"$f":"+F44-G44","v":46464.462},{"$f":"IF(G44<0,IF(H44=0,0,IF(OR(G44=0,F44=0),\"N.M.\",IF(ABS(H44/G44)>=10,\"N.M.\",H44/(-G44)))),IF(H44=0,0,IF(OR(G44=0,F44=0),\"N.M.\",IF(ABS(H44/G44)>=10,\"N.M.\",H44/G44))))","v":0.12928376410566472},null,3893096.9559999998,5438421.79,{"$f":"+K44-L44","v":-1545324.8340000003},{"$f":"IF(L44<0,IF(M44=0,0,IF(OR(L44=0,K44=0),\"N.M.\",IF(ABS(M44/L44)>=10,\"N.M.\",M44/(-L44)))),IF(M44=0,0,IF(OR(L44=0,K44=0),\"N.M.\",IF(ABS(M44/L44)>=10,\"N.M.\",M44/L44))))","v":-0.28414950029096592},null,null,1021635.5900000001,1409610.7999999998,{"$f":"+Q44-R44","v":-387975.20999999973},{"$f":"IF(R44<0,IF(S44=0,0,IF(OR(R44=0,Q44=0),\"N.M.\",IF(ABS(S44/R44)>=10,\"N.M.\",S44/(-R44)))),IF(S44=0,0,IF(OR(R44=0,Q44=0),\"N.M.\",IF(ABS(S44/R44)>=10,\"N.M.\",S44/R44))))","v":-0.27523569626452904},null,4720529.8059999999,6522233.2999999998,{"$f":"+V44-W44","v":-1801703.4939999999},{"$f":"IF(W44<0,IF(X44=0,0,IF(OR(W44=0,V44=0),\"N.M.\",IF(ABS(X44/W44)>=10,\"N.M.\",X44/(-W44)))),IF(X44=0,0,IF(OR(W44=0,V44=0),\"N.M.\",IF(ABS(X44/W44)>=10,\"N.M.\",X44/W44))))","v":-0.27624027095136261}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F45-G45","v":193.17000000000002},{"$f":"IF(G45<0,IF(H45=0,0,IF(OR(G45=0,F45=0),\"N.M.\",IF(ABS(H45/G45)>=10,\"N.M.\",H45/(-G45)))),IF(H45=0,0,IF(OR(G45=0,F45=0),\"N.M.\",IF(ABS(H45/G45)>=10,\"N.M.\",H45/G45))))","v":"N.M."},null,1931.7,0,{"$f":"+K45-L45","v":1931.7},{"$f":"IF(L45<0,IF(M45=0,0,IF(OR(L45=0,K45=0),\"N.M.\",IF(ABS(M45/L45)>=10,\"N.M.\",M45/(-L45)))),IF(M45=0,0,IF(OR(L45=0,K45=0),\"N.M.\",IF(ABS(M45/L45)>=10,\"N.M.\",M45/L45))))","v":"N.M."},null,null,579.51,0,{"$f":"+Q45-R45","v":579.51},{"$f":"IF(R45<0,IF(S45=0,0,IF(OR(R45=0,Q45=0),\"N.M.\",IF(ABS(S45/R45)>=10,\"N.M.\",S45/(-R45)))),IF(S45=0,0,IF(OR(R45=0,Q45=0),\"N.M.\",IF(ABS(S45/R45)>=10,\"N.M.\",S45/R45))))","v":"N.M."},null,1931.7,0,{"$f":"+V45-W45","v":1931.7},{"$f":"IF(W45<0,IF(X45=0,0,IF(OR(W45=0,V45=0),\"N.M.\",IF(ABS(X45/W45)>=10,\"N.M.\",X45/(-W45)))),IF(X45=0,0,IF(OR(W45=0,V45=0),\"N.M.\",IF(ABS(X45/W45)>=10,\"N.M.\",X45/W45))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5070","Line 11","(507) Rents",null,null,193.17000000000002,0,{"$f":"+F46-G46","v":193.17000000000002},{"$f":"IF(G46<0,IF(H46=0,0,IF(OR(G46=0,F46=0),\"N.M.\",IF(ABS(H46/G46)>=10,\"N.M.\",H46/(-G46)))),IF(H46=0,0,IF(OR(G46=0,F46=0),\"N.M.\",IF(ABS(H46/G46)>=10,\"N.M.\",H46/G46))))","v":"N.M."},null,1931.7,0,{"$f":"+K46-L46","v":1931.7},{"$f":"IF(L46<0,IF(M46=0,0,IF(OR(L46=0,K46=0),\"N.M.\",IF(ABS(M46/L46)>=10,\"N.M.\",M46/(-L46)))),IF(M46=0,0,IF(OR(L46=0,K46=0),\"N.M.\",IF(ABS(M46/L46)>=10,\"N.M.\",M46/L46))))","v":"N.M."},null,null,579.51,0,{"$f":"+Q46-R46","v":579.51},{"$f":"IF(R46<0,IF(S46=0,0,IF(OR(R46=0,Q46=0),\"N.M.\",IF(ABS(S46/R46)>=10,\"N.M.\",S46/(-R46)))),IF(S46=0,0,IF(OR(R46=0,Q46=0),\"N.M.\",IF(ABS(S46/R46)>=10,\"N.M.\",S46/R46))))","v":"N.M."},null,1931.7,0,{"$f":"+V46-W46","v":1931.7},{"$f":"IF(W46<0,IF(X46=0,0,IF(OR(W46=0,V46=0),\"N.M.\",IF(ABS(X46/W46)>=10,\"N.M.\",X46/(-W46)))),IF(X46=0,0,IF(OR(W46=0,V46=0),\"N.M.\",IF(ABS(X46/W46)>=10,\"N.M.\",X46/W46))))","v":"N.M."}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F47-G47","v":-2512.75},{"$f":"IF(G47<0,IF(H47=0,0,IF(OR(G47=0,F47=0),\"N.M.\",IF(ABS(H47/G47)>=10,\"N.M.\",H47/(-G47)))),IF(H47=0,0,IF(OR(G47=0,F47=0),\"N.M.\",IF(ABS(H47/G47)>=10,\"N.M.\",H47/G47))))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K47-L47","v":-17769.949999999997},{"$f":"IF(L47<0,IF(M47=0,0,IF(OR(L47=0,K47=0),\"N.M.\",IF(ABS(M47/L47)>=10,\"N.M.\",M47/(-L47)))),IF(M47=0,0,IF(OR(L47=0,K47=0),\"N.M.\",IF(ABS(M47/L47)>=10,\"N.M.\",M47/L47))))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q47-R47","v":-7966.9},{"$f":"IF(R47<0,IF(S47=0,0,IF(OR(R47=0,Q47=0),\"N.M.\",IF(ABS(S47/R47)>=10,\"N.M.\",S47/(-R47)))),IF(S47=0,0,IF(OR(R47=0,Q47=0),\"N.M.\",IF(ABS(S47/R47)>=10,\"N.M.\",S47/R47))))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V47-W47","v":-13430.599999999999},{"$f":"IF(W47<0,IF(X47=0,0,IF(OR(W47=0,V47=0),\"N.M.\",IF(ABS(X47/W47)>=10,\"N.M.\",X47/(-W47)))),IF(X47=0,0,IF(OR(W47=0,V47=0),\"N.M.\",IF(ABS(X47/W47)>=10,\"N.M.\",X47/W47))))","v":-0.39682037869686815}]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F48-G48","v":0},{"$f":"IF(G48<0,IF(H48=0,0,IF(OR(G48=0,F48=0),\"N.M.\",IF(ABS(H48/G48)>=10,\"N.M.\",H48/(-G48)))),IF(H48=0,0,IF(OR(G48=0,F48=0),\"N.M.\",IF(ABS(H48/G48)>=10,\"N.M.\",H48/G48))))","v":0},null,-157142.86000000002,42857.15,{"$f":"+K48-L48","v":-200000.01},{"$f":"IF(L48<0,IF(M48=0,0,IF(OR(L48=0,K48=0),\"N.M.\",IF(ABS(M48/L48)>=10,\"N.M.\",M48/(-L48)))),IF(M48=0,0,IF(OR(L48=0,K48=0),\"N.M.\",IF(ABS(M48/L48)>=10,\"N.M.\",M48/L48))))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q48-R48","v":-200000.01},{"$f":"IF(R48<0,IF(S48=0,0,IF(OR(R48=0,Q48=0),\"N.M.\",IF(ABS(S48/R48)>=10,\"N.M.\",S48/(-R48)))),IF(S48=0,0,IF(OR(R48=0,Q48=0),\"N.M.\",IF(ABS(S48/R48)>=10,\"N.M.\",S48/R48))))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V48-W48","v":-200000.01},{"$f":"IF(W48<0,IF(X48=0,0,IF(OR(W48=0,V48=0),\"N.M.\",IF(ABS(X48/W48)>=10,\"N.M.\",X48/(-W48)))),IF(X48=0,0,IF(OR(W48=0,V48=0),\"N.M.\",IF(ABS(X48/W48)>=10,\"N.M.\",X48/W48))))","v":-4.6666661222223134}]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F49-G49","v":-11.99},{"$f":"IF(G49<0,IF(H49=0,0,IF(OR(G49=0,F49=0),\"N.M.\",IF(ABS(H49/G49)>=10,\"N.M.\",H49/(-G49)))),IF(H49=0,0,IF(OR(G49=0,F49=0),\"N.M.\",IF(ABS(H49/G49)>=10,\"N.M.\",H49/G49))))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K49-L49","v":-84.300000000000011},{"$f":"IF(L49<0,IF(M49=0,0,IF(OR(L49=0,K49=0),\"N.M.\",IF(ABS(M49/L49)>=10,\"N.M.\",M49/(-L49)))),IF(M49=0,0,IF(OR(L49=0,K49=0),\"N.M.\",IF(ABS(M49/L49)>=10,\"N.M.\",M49/L49))))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q49-R49","v":-38.07},{"$f":"IF(R49<0,IF(S49=0,0,IF(OR(R49=0,Q49=0),\"N.M.\",IF(ABS(S49/R49)>=10,\"N.M.\",S49/(-R49)))),IF(S49=0,0,IF(OR(R49=0,Q49=0),\"N.M.\",IF(ABS(S49/R49)>=10,\"N.M.\",S49/R49))))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V49-W49","v":-64.13},{"$f":"IF(W49<0,IF(X49=0,0,IF(OR(W49=0,V49=0),\"N.M.\",IF(ABS(X49/W49)>=10,\"N.M.\",X49/(-W49)))),IF(X49=0,0,IF(OR(W49=0,V49=0),\"N.M.\",IF(ABS(X49/W49)>=10,\"N.M.\",X49/W49))))","v":-0.39374961625836552}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5090","Line 12","(509) Allowances",null,null,1745.66,4270.3999999999996,{"$f":"+F50-G50","v":-2524.7399999999998},{"$f":"IF(G50<0,IF(H50=0,0,IF(OR(G50=0,F50=0),\"N.M.\",IF(ABS(H50/G50)>=10,\"N.M.\",H50/(-G50)))),IF(H50=0,0,IF(OR(G50=0,F50=0),\"N.M.\",IF(ABS(H50/G50)>=10,\"N.M.\",H50/G50))))","v":-0.59121862120644431},null,-143095.77000000002,74758.490000000005,{"$f":"+K50-L50","v":-217854.26},{"$f":"IF(L50<0,IF(M50=0,0,IF(OR(L50=0,K50=0),\"N.M.\",IF(ABS(M50/L50)>=10,\"N.M.\",M50/(-L50)))),IF(M50=0,0,IF(OR(L50=0,K50=0),\"N.M.\",IF(ABS(M50/L50)>=10,\"N.M.\",M50/L50))))","v":-2.914107280658023},null,null,-153272.05000000002,54732.93,{"$f":"+Q50-R50","v":-208004.98},{"$f":"IF(R50<0,IF(S50=0,0,IF(OR(R50=0,Q50=0),\"N.M.\",IF(ABS(S50/R50)>=10,\"N.M.\",S50/(-R50)))),IF(S50=0,0,IF(OR(R50=0,Q50=0),\"N.M.\",IF(ABS(S50/R50)>=10,\"N.M.\",S50/R50))))","v":-3.8003625970690771},null,-136629.18000000002,76865.56,{"$f":"+V50-W50","v":-213494.74000000002},{"$f":"IF(W50<0,IF(X50=0,0,IF(OR(W50=0,V50=0),\"N.M.\",IF(ABS(X50/W50)>=10,\"N.M.\",X50/(-W50)))),IF(X50=0,0,IF(OR(W50=0,V50=0),\"N.M.\",IF(ABS(X50/W50)>=10,\"N.M.\",X50/W50))))","v":-2.7775084185947518}]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F51-G51","v":118207.77000000002},{"$f":"IF(G51<0,IF(H51=0,0,IF(OR(G51=0,F51=0),\"N.M.\",IF(ABS(H51/G51)>=10,\"N.M.\",H51/(-G51)))),IF(H51=0,0,IF(OR(G51=0,F51=0),\"N.M.\",IF(ABS(H51/G51)>=10,\"N.M.\",H51/G51))))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K51-L51","v":-240837.27000000002},{"$f":"IF(L51<0,IF(M51=0,0,IF(OR(L51=0,K51=0),\"N.M.\",IF(ABS(M51/L51)>=10,\"N.M.\",M51/(-L51)))),IF(M51=0,0,IF(OR(L51=0,K51=0),\"N.M.\",IF(ABS(M51/L51)>=10,\"N.M.\",M51/L51))))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q51-R51","v":107578.06000000006},{"$f":"IF(R51<0,IF(S51=0,0,IF(OR(R51=0,Q51=0),\"N.M.\",IF(ABS(S51/R51)>=10,\"N.M.\",S51/(-R51)))),IF(S51=0,0,IF(OR(R51=0,Q51=0),\"N.M.\",IF(ABS(S51/R51)>=10,\"N.M.\",S51/R51))))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V51-W51","v":-403223.14999999944},{"$f":"IF(W51<0,IF(X51=0,0,IF(OR(W51=0,V51=0),\"N.M.\",IF(ABS(X51/W51)>=10,\"N.M.\",X51/(-W51)))),IF(X51=0,0,IF(OR(W51=0,V51=0),\"N.M.\",IF(ABS(X51/W51)>=10,\"N.M.\",X51/W51))))","v":-8.7861377262196963E-2}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F52-G52","v":0},{"$f":"IF(G52<0,IF(H52=0,0,IF(OR(G52=0,F52=0),\"N.M.\",IF(ABS(H52/G52)>=10,\"N.M.\",H52/(-G52)))),IF(H52=0,0,IF(OR(G52=0,F52=0),\"N.M.\",IF(ABS(H52/G52)>=10,\"N.M.\",H52/G52))))","v":0},null,64.34,0,{"$f":"+K52-L52","v":64.34},{"$f":"IF(L52<0,IF(M52=0,0,IF(OR(L52=0,K52=0),\"N.M.\",IF(ABS(M52/L52)>=10,\"N.M.\",M52/(-L52)))),IF(M52=0,0,IF(OR(L52=0,K52=0),\"N.M.\",IF(ABS(M52/L52)>=10,\"N.M.\",M52/L52))))","v":"N.M."},null,null,64.34,0,{"$f":"+Q52-R52","v":64.34},{"$f":"IF(R52<0,IF(S52=0,0,IF(OR(R52=0,Q52=0),\"N.M.\",IF(ABS(S52/R52)>=10,\"N.M.\",S52/(-R52)))),IF(S52=0,0,IF(OR(R52=0,Q52=0),\"N.M.\",IF(ABS(S52/R52)>=10,\"N.M.\",S52/R52))))","v":"N.M."},null,64.34,0,{"$f":"+V52-W52","v":64.34},{"$f":"IF(W52<0,IF(X52=0,0,IF(OR(W52=0,V52=0),\"N.M.\",IF(ABS(X52/W52)>=10,\"N.M.\",X52/(-W52)))),IF(X52=0,0,IF(OR(W52=0,V52=0),\"N.M.\",IF(ABS(X52/W52)>=10,\"N.M.\",X52/W52))))","v":"N.M."}]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F53-G53","v":0},{"$f":"IF(G53<0,IF(H53=0,0,IF(OR(G53=0,F53=0),\"N.M.\",IF(ABS(H53/G53)>=10,\"N.M.\",H53/(-G53)))),IF(H53=0,0,IF(OR(G53=0,F53=0),\"N.M.\",IF(ABS(H53/G53)>=10,\"N.M.\",H53/G53))))","v":0},null,0,0,{"$f":"+K53-L53","v":0},{"$f":"IF(L53<0,IF(M53=0,0,IF(OR(L53=0,K53=0),\"N.M.\",IF(ABS(M53/L53)>=10,\"N.M.\",M53/(-L53)))),IF(M53=0,0,IF(OR(L53=0,K53=0),\"N.M.\",IF(ABS(M53/L53)>=10,\"N.M.\",M53/L53))))","v":0},null,null,0,0,{"$f":"+Q53-R53","v":0},{"$f":"IF(R53<0,IF(S53=0,0,IF(OR(R53=0,Q53=0),\"N.M.\",IF(ABS(S53/R53)>=10,\"N.M.\",S53/(-R53)))),IF(S53=0,0,IF(OR(R53=0,Q53=0),\"N.M.\",IF(ABS(S53/R53)>=10,\"N.M.\",S53/R53))))","v":0},null,0,0,{"$f":"+V53-W53","v":0},{"$f":"IF(W53<0,IF(X53=0,0,IF(OR(W53=0,V53=0),\"N.M.\",IF(ABS(X53/W53)>=10,\"N.M.\",X53/(-W53)))),IF(X53=0,0,IF(OR(W53=0,V53=0),\"N.M.\",IF(ABS(X53/W53)>=10,\"N.M.\",X53/W53))))","v":0}]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F54-G54","v":326066.78999999998},{"$f":"IF(G54<0,IF(H54=0,0,IF(OR(G54=0,F54=0),\"N.M.\",IF(ABS(H54/G54)>=10,\"N.M.\",H54/(-G54)))),IF(H54=0,0,IF(OR(G54=0,F54=0),\"N.M.\",IF(ABS(H54/G54)>=10,\"N.M.\",H54/G54))))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K54-L54","v":1097277.7199999997},{"$f":"IF(L54<0,IF(M54=0,0,IF(OR(L54=0,K54=0),\"N.M.\",IF(ABS(M54/L54)>=10,\"N.M.\",M54/(-L54)))),IF(M54=0,0,IF(OR(L54=0,K54=0),\"N.M.\",IF(ABS(M54/L54)>=10,\"N.M.\",M54/L54))))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q54-R54","v":-124313.43999999994},{"$f":"IF(R54<0,IF(S54=0,0,IF(OR(R54=0,Q54=0),\"N.M.\",IF(ABS(S54/R54)>=10,\"N.M.\",S54/(-R54)))),IF(S54=0,0,IF(OR(R54=0,Q54=0),\"N.M.\",IF(ABS(S54/R54)>=10,\"N.M.\",S54/R54))))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V54-W54","v":148659.76999999955},{"$f":"IF(W54<0,IF(X54=0,0,IF(OR(W54=0,V54=0),\"N.M.\",IF(ABS(X54/W54)>=10,\"N.M.\",X54/(-W54)))),IF(X54=0,0,IF(OR(W54=0,V54=0),\"N.M.\",IF(ABS(X54/W54)>=10,\"N.M.\",X54/W54))))","v":2.037144589456457E-2}]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F55-G55","v":4027895.2199999997},{"$f":"IF(G55<0,IF(H55=0,0,IF(OR(G55=0,F55=0),\"N.M.\",IF(ABS(H55/G55)>=10,\"N.M.\",H55/(-G55)))),IF(H55=0,0,IF(OR(G55=0,F55=0),\"N.M.\",IF(ABS(H55/G55)>=10,\"N.M.\",H55/G55))))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K55-L55","v":-6076761.3999999985},{"$f":"IF(L55<0,IF(M55=0,0,IF(OR(L55=0,K55=0),\"N.M.\",IF(ABS(M55/L55)>=10,\"N.M.\",M55/(-L55)))),IF(M55=0,0,IF(OR(L55=0,K55=0),\"N.M.\",IF(ABS(M55/L55)>=10,\"N.M.\",M55/L55))))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q55-R55","v":3980802.5999999978},{"$f":"IF(R55<0,IF(S55=0,0,IF(OR(R55=0,Q55=0),\"N.M.\",IF(ABS(S55/R55)>=10,\"N.M.\",S55/(-R55)))),IF(S55=0,0,IF(OR(R55=0,Q55=0),\"N.M.\",IF(ABS(S55/R55)>=10,\"N.M.\",S55/R55))))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V55-W55","v":3997906.6900000125},{"$f":"IF(W55<0,IF(X55=0,0,IF(OR(W55=0,V55=0),\"N.M.\",IF(ABS(X55/W55)>=10,\"N.M.\",X55/(-W55)))),IF(X55=0,0,IF(OR(W55=0,V55=0),\"N.M.\",IF(ABS(X55/W55)>=10,\"N.M.\",X55/W55))))","v":5.5432357500841599E-2}]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F56-G56","v":184586.83000000002},{"$f":"IF(G56<0,IF(H56=0,0,IF(OR(G56=0,F56=0),\"N.M.\",IF(ABS(H56/G56)>=10,\"N.M.\",H56/(-G56)))),IF(H56=0,0,IF(OR(G56=0,F56=0),\"N.M.\",IF(ABS(H56/G56)>=10,\"N.M.\",H56/G56))))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K56-L56","v":583619.10999999987},{"$f":"IF(L56<0,IF(M56=0,0,IF(OR(L56=0,K56=0),\"N.M.\",IF(ABS(M56/L56)>=10,\"N.M.\",M56/(-L56)))),IF(M56=0,0,IF(OR(L56=0,K56=0),\"N.M.\",IF(ABS(M56/L56)>=10,\"N.M.\",M56/L56))))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q56-R56","v":258196.29999999993},{"$f":"IF(R56<0,IF(S56=0,0,IF(OR(R56=0,Q56=0),\"N.M.\",IF(ABS(S56/R56)>=10,\"N.M.\",S56/(-R56)))),IF(S56=0,0,IF(OR(R56=0,Q56=0),\"N.M.\",IF(ABS(S56/R56)>=10,\"N.M.\",S56/R56))))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V56-W56","v":1200131.92},{"$f":"IF(W56<0,IF(X56=0,0,IF(OR(W56=0,V56=0),\"N.M.\",IF(ABS(X56/W56)>=10,\"N.M.\",X56/(-W56)))),IF(X56=0,0,IF(OR(W56=0,V56=0),\"N.M.\",IF(ABS(X56/W56)>=10,\"N.M.\",X56/W56))))","v":0.40900426563983161}]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F57-G57","v":-4832659.551},{"$f":"IF(G57<0,IF(H57=0,0,IF(OR(G57=0,F57=0),\"N.M.\",IF(ABS(H57/G57)>=10,\"N.M.\",H57/(-G57)))),IF(H57=0,0,IF(OR(G57=0,F57=0),\"N.M.\",IF(ABS(H57/G57)>=10,\"N.M.\",H57/G57))))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K57-L57","v":406514.93000000017},{"$f":"IF(L57<0,IF(M57=0,0,IF(OR(L57=0,K57=0),\"N.M.\",IF(ABS(M57/L57)>=10,\"N.M.\",M57/(-L57)))),IF(M57=0,0,IF(OR(L57=0,K57=0),\"N.M.\",IF(ABS(M57/L57)>=10,\"N.M.\",M57/L57))))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q57-R57","v":642314},{"$f":"IF(R57<0,IF(S57=0,0,IF(OR(R57=0,Q57=0),\"N.M.\",IF(ABS(S57/R57)>=10,\"N.M.\",S57/(-R57)))),IF(S57=0,0,IF(OR(R57=0,Q57=0),\"N.M.\",IF(ABS(S57/R57)>=10,\"N.M.\",S57/R57))))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V57-W57","v":5247813},{"$f":"IF(W57<0,IF(X57=0,0,IF(OR(W57=0,V57=0),\"N.M.\",IF(ABS(X57/W57)>=10,\"N.M.\",X57/(-W57)))),IF(X57=0,0,IF(OR(W57=0,V57=0),\"N.M.\",IF(ABS(X57/W57)>=10,\"N.M.\",X57/W57))))","v":1.8822359090899305}]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F58-G58","v":296.13},{"$f":"IF(G58<0,IF(H58=0,0,IF(OR(G58=0,F58=0),\"N.M.\",IF(ABS(H58/G58)>=10,\"N.M.\",H58/(-G58)))),IF(H58=0,0,IF(OR(G58=0,F58=0),\"N.M.\",IF(ABS(H58/G58)>=10,\"N.M.\",H58/G58))))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K58-L58","v":-10563.79},{"$f":"IF(L58<0,IF(M58=0,0,IF(OR(L58=0,K58=0),\"N.M.\",IF(ABS(M58/L58)>=10,\"N.M.\",M58/(-L58)))),IF(M58=0,0,IF(OR(L58=0,K58=0),\"N.M.\",IF(ABS(M58/L58)>=10,\"N.M.\",M58/L58))))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q58-R58","v":-2909.5},{"$f":"IF(R58<0,IF(S58=0,0,IF(OR(R58=0,Q58=0),\"N.M.\",IF(ABS(S58/R58)>=10,\"N.M.\",S58/(-R58)))),IF(S58=0,0,IF(OR(R58=0,Q58=0),\"N.M.\",IF(ABS(S58/R58)>=10,\"N.M.\",S58/R58))))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V58-W58","v":-7383.0300000000007},{"$f":"IF(W58<0,IF(X58=0,0,IF(OR(W58=0,V58=0),\"N.M.\",IF(ABS(X58/W58)>=10,\"N.M.\",X58/(-W58)))),IF(X58=0,0,IF(OR(W58=0,V58=0),\"N.M.\",IF(ABS(X58/W58)>=10,\"N.M.\",X58/W58))))","v":-0.47105808671950816}]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F59-G59","v":0},{"$f":"IF(G59<0,IF(H59=0,0,IF(OR(G59=0,F59=0),\"N.M.\",IF(ABS(H59/G59)>=10,\"N.M.\",H59/(-G59)))),IF(H59=0,0,IF(OR(G59=0,F59=0),\"N.M.\",IF(ABS(H59/G59)>=10,\"N.M.\",H59/G59))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+K59-L59","v":4086757.3000000003},{"$f":"IF(L59<0,IF(M59=0,0,IF(OR(L59=0,K59=0),\"N.M.\",IF(ABS(M59/L59)>=10,\"N.M.\",M59/(-L59)))),IF(M59=0,0,IF(OR(L59=0,K59=0),\"N.M.\",IF(ABS(M59/L59)>=10,\"N.M.\",M59/L59))))","v":"N.M."},null,null,0,0,{"$f":"+Q59-R59","v":0},{"$f":"IF(R59<0,IF(S59=0,0,IF(OR(R59=0,Q59=0),\"N.M.\",IF(ABS(S59/R59)>=10,\"N.M.\",S59/(-R59)))),IF(S59=0,0,IF(OR(R59=0,Q59=0),\"N.M.\",IF(ABS(S59/R59)>=10,\"N.M.\",S59/R59))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+V59-W59","v":4086757.3000000003},{"$f":"IF(W59<0,IF(X59=0,0,IF(OR(W59=0,V59=0),\"N.M.\",IF(ABS(X59/W59)>=10,\"N.M.\",X59/(-W59)))),IF(X59=0,0,IF(OR(W59=0,V59=0),\"N.M.\",IF(ABS(X59/W59)>=10,\"N.M.\",X59/W59))))","v":"N.M."}]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F60-G60","v":-412912.23000000004},{"$f":"IF(G60<0,IF(H60=0,0,IF(OR(G60=0,F60=0),\"N.M.\",IF(ABS(H60/G60)>=10,\"N.M.\",H60/(-G60)))),IF(H60=0,0,IF(OR(G60=0,F60=0),\"N.M.\",IF(ABS(H60/G60)>=10,\"N.M.\",H60/G60))))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K60-L60","v":-6165},{"$f":"IF(L60<0,IF(M60=0,0,IF(OR(L60=0,K60=0),\"N.M.\",IF(ABS(M60/L60)>=10,\"N.M.\",M60/(-L60)))),IF(M60=0,0,IF(OR(L60=0,K60=0),\"N.M.\",IF(ABS(M60/L60)>=10,\"N.M.\",M60/L60))))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q60-R60","v":-544929.66999999993},{"$f":"IF(R60<0,IF(S60=0,0,IF(OR(R60=0,Q60=0),\"N.M.\",IF(ABS(S60/R60)>=10,\"N.M.\",S60/(-R60)))),IF(S60=0,0,IF(OR(R60=0,Q60=0),\"N.M.\",IF(ABS(S60/R60)>=10,\"N.M.\",S60/R60))))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V60-W60","v":-474512.23},{"$f":"IF(W60<0,IF(X60=0,0,IF(OR(W60=0,V60=0),\"N.M.\",IF(ABS(X60/W60)>=10,\"N.M.\",X60/(-W60)))),IF(X60=0,0,IF(OR(W60=0,V60=0),\"N.M.\",IF(ABS(X60/W60)>=10,\"N.M.\",X60/W60))))","v":-0.11304158342472413}]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F61-G61","v":10366.93},{"$f":"IF(G61<0,IF(H61=0,0,IF(OR(G61=0,F61=0),\"N.M.\",IF(ABS(H61/G61)>=10,\"N.M.\",H61/(-G61)))),IF(H61=0,0,IF(OR(G61=0,F61=0),\"N.M.\",IF(ABS(H61/G61)>=10,\"N.M.\",H61/G61))))","v":"N.M."},null,30926113.949999999,24588025.920000002,{"$f":"+K61-L61","v":6338088.0299999975},{"$f":"IF(L61<0,IF(M61=0,0,IF(OR(L61=0,K61=0),\"N.M.\",IF(ABS(M61/L61)>=10,\"N.M.\",M61/(-L61)))),IF(M61=0,0,IF(OR(L61=0,K61=0),\"N.M.\",IF(ABS(M61/L61)>=10,\"N.M.\",M61/L61))))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q61-R61","v":1185086.5099999998},{"$f":"IF(R61<0,IF(S61=0,0,IF(OR(R61=0,Q61=0),\"N.M.\",IF(ABS(S61/R61)>=10,\"N.M.\",S61/(-R61)))),IF(S61=0,0,IF(OR(R61=0,Q61=0),\"N.M.\",IF(ABS(S61/R61)>=10,\"N.M.\",S61/R61))))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V61-W61","v":5395436.3999999948},{"$f":"IF(W61<0,IF(X61=0,0,IF(OR(W61=0,V61=0),\"N.M.\",IF(ABS(X61/W61)>=10,\"N.M.\",X61/(-W61)))),IF(X61=0,0,IF(OR(W61=0,V61=0),\"N.M.\",IF(ABS(X61/W61)>=10,\"N.M.\",X61/W61))))","v":0.18794336241636847}]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F62-G62","v":39293.279999999999},{"$f":"IF(G62<0,IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/(-G62)))),IF(H62=0,0,IF(OR(G62=0,F62=0),\"N.M.\",IF(ABS(H62/G62)>=10,\"N.M.\",H62/G62))))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K62-L62","v":-122262.25},{"$f":"IF(L62<0,IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/(-L62)))),IF(M62=0,0,IF(OR(L62=0,K62=0),\"N.M.\",IF(ABS(M62/L62)>=10,\"N.M.\",M62/L62))))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q62-R62","v":137682.88},{"$f":"IF(R62<0,IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/(-R62)))),IF(S62=0,0,IF(OR(R62=0,Q62=0),\"N.M.\",IF(ABS(S62/R62)>=10,\"N.M.\",S62/R62))))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V62-W62","v":-210868.39999999997},{"$f":"IF(W62<0,IF(X62=0,0,IF(OR(W62=0,V62=0),\"N.M.\",IF(ABS(X62/W62)>=10,\"N.M.\",X62/(-W62)))),IF(X62=0,0,IF(OR(W62=0,V62=0),\"N.M.\",IF(ABS(X62/W62)>=10,\"N.M.\",X62/W62))))","v":-0.29570577877730431}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F63-G63","v":14420.709999999992},{"$f":"IF(G63<0,IF(H63=0,0,IF(OR(G63=0,F63=0),\"N.M.\",IF(ABS(H63/G63)>=10,\"N.M.\",H63/(-G63)))),IF(H63=0,0,IF(OR(G63=0,F63=0),\"N.M.\",IF(ABS(H63/G63)>=10,\"N.M.\",H63/G63))))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K63-L63","v":36724},{"$f":"IF(L63<0,IF(M63=0,0,IF(OR(L63=0,K63=0),\"N.M.\",IF(ABS(M63/L63)>=10,\"N.M.\",M63/(-L63)))),IF(M63=0,0,IF(OR(L63=0,K63=0),\"N.M.\",IF(ABS(M63/L63)>=10,\"N.M.\",M63/L63))))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q63-R63","v":60076.760000000009},{"$f":"IF(R63<0,IF(S63=0,0,IF(OR(R63=0,Q63=0),\"N.M.\",IF(ABS(S63/R63)>=10,\"N.M.\",S63/(-R63)))),IF(S63=0,0,IF(OR(R63=0,Q63=0),\"N.M.\",IF(ABS(S63/R63)>=10,\"N.M.\",S63/R63))))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V63-W63","v":53144.580000000075},{"$f":"IF(W63<0,IF(X63=0,0,IF(OR(W63=0,V63=0),\"N.M.\",IF(ABS(X63/W63)>=10,\"N.M.\",X63/(-W63)))),IF(X63=0,0,IF(OR(W63=0,V63=0),\"N.M.\",IF(ABS(X63/W63)>=10,\"N.M.\",X63/W63))))","v":3.8682925682412071E-2}]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F64-G64","v":-41211.26},{"$f":"IF(G64<0,IF(H64=0,0,IF(OR(G64=0,F64=0),\"N.M.\",IF(ABS(H64/G64)>=10,\"N.M.\",H64/(-G64)))),IF(H64=0,0,IF(OR(G64=0,F64=0),\"N.M.\",IF(ABS(H64/G64)>=10,\"N.M.\",H64/G64))))","v":-0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K64-L64","v":66221.749999999884},{"$f":"IF(L64<0,IF(M64=0,0,IF(OR(L64=0,K64=0),\"N.M.\",IF(ABS(M64/L64)>=10,\"N.M.\",M64/(-L64)))),IF(M64=0,0,IF(OR(L64=0,K64=0),\"N.M.\",IF(ABS(M64/L64)>=10,\"N.M.\",M64/L64))))","v":5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q64-R64","v":-24097.809999999998},{"$f":"IF(R64<0,IF(S64=0,0,IF(OR(R64=0,Q64=0),\"N.M.\",IF(ABS(S64/R64)>=10,\"N.M.\",S64/(-R64)))),IF(S64=0,0,IF(OR(R64=0,Q64=0),\"N.M.\",IF(ABS(S64/R64)>=10,\"N.M.\",S64/R64))))","v":-7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V64-W64","v":21837.75},{"$f":"IF(W64<0,IF(X64=0,0,IF(OR(W64=0,V64=0),\"N.M.\",IF(ABS(X64/W64)>=10,\"N.M.\",X64/(-W64)))),IF(X64=0,0,IF(OR(W64=0,V64=0),\"N.M.\",IF(ABS(X64/W64)>=10,\"N.M.\",X64/W64))))","v":1.7592736789544643E-2}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F65-G65","v":-46720.839999999967},{"$f":"IF(G65<0,IF(H65=0,0,IF(OR(G65=0,F65=0),\"N.M.\",IF(ABS(H65/G65)>=10,\"N.M.\",H65/(-G65)))),IF(H65=0,0,IF(OR(G65=0,F65=0),\"N.M.\",IF(ABS(H65/G65)>=10,\"N.M.\",H65/G65))))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K65-L65","v":-236494.85000000056},{"$f":"IF(L65<0,IF(M65=0,0,IF(OR(L65=0,K65=0),\"N.M.\",IF(ABS(M65/L65)>=10,\"N.M.\",M65/(-L65)))),IF(M65=0,0,IF(OR(L65=0,K65=0),\"N.M.\",IF(ABS(M65/L65)>=10,\"N.M.\",M65/L65))))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q65-R65","v":-140184.04999999981},{"$f":"IF(R65<0,IF(S65=0,0,IF(OR(R65=0,Q65=0),\"N.M.\",IF(ABS(S65/R65)>=10,\"N.M.\",S65/(-R65)))),IF(S65=0,0,IF(OR(R65=0,Q65=0),\"N.M.\",IF(ABS(S65/R65)>=10,\"N.M.\",S65/R65))))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V65-W65","v":-351171.25},{"$f":"IF(W65<0,IF(X65=0,0,IF(OR(W65=0,V65=0),\"N.M.\",IF(ABS(X65/W65)>=10,\"N.M.\",X65/(-W65)))),IF(X65=0,0,IF(OR(W65=0,V65=0),\"N.M.\",IF(ABS(X65/W65)>=10,\"N.M.\",X65/W65))))","v":-5.5277872914643887E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F66-G66","v":-325352.06200000003},{"$f":"IF(G66<0,IF(H66=0,0,IF(OR(G66=0,F66=0),\"N.M.\",IF(ABS(H66/G66)>=10,\"N.M.\",H66/(-G66)))),IF(H66=0,0,IF(OR(G66=0,F66=0),\"N.M.\",IF(ABS(H66/G66)>=10,\"N.M.\",H66/G66))))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K66-L66","v":-1119845.0499999998},{"$f":"IF(L66<0,IF(M66=0,0,IF(OR(L66=0,K66=0),\"N.M.\",IF(ABS(M66/L66)>=10,\"N.M.\",M66/(-L66)))),IF(M66=0,0,IF(OR(L66=0,K66=0),\"N.M.\",IF(ABS(M66/L66)>=10,\"N.M.\",M66/L66))))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q66-R66","v":-217131.93999999994},{"$f":"IF(R66<0,IF(S66=0,0,IF(OR(R66=0,Q66=0),\"N.M.\",IF(ABS(S66/R66)>=10,\"N.M.\",S66/(-R66)))),IF(S66=0,0,IF(OR(R66=0,Q66=0),\"N.M.\",IF(ABS(S66/R66)>=10,\"N.M.\",S66/R66))))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V66-W66","v":-286978.71999999997},{"$f":"IF(W66<0,IF(X66=0,0,IF(OR(W66=0,V66=0),\"N.M.\",IF(ABS(X66/W66)>=10,\"N.M.\",X66/(-W66)))),IF(X66=0,0,IF(OR(W66=0,V66=0),\"N.M.\",IF(ABS(X66/W66)>=10,\"N.M.\",X66/W66))))","v":-0.15379877074800788}]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F67-G67","v":59682.810000000012},{"$f":"IF(G67<0,IF(H67=0,0,IF(OR(G67=0,F67=0),\"N.M.\",IF(ABS(H67/G67)>=10,\"N.M.\",H67/(-G67)))),IF(H67=0,0,IF(OR(G67=0,F67=0),\"N.M.\",IF(ABS(H67/G67)>=10,\"N.M.\",H67/G67))))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K67-L67","v":417826.85999999987},{"$f":"IF(L67<0,IF(M67=0,0,IF(OR(L67=0,K67=0),\"N.M.\",IF(ABS(M67/L67)>=10,\"N.M.\",M67/(-L67)))),IF(M67=0,0,IF(OR(L67=0,K67=0),\"N.M.\",IF(ABS(M67/L67)>=10,\"N.M.\",M67/L67))))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q67-R67","v":133790.76},{"$f":"IF(R67<0,IF(S67=0,0,IF(OR(R67=0,Q67=0),\"N.M.\",IF(ABS(S67/R67)>=10,\"N.M.\",S67/(-R67)))),IF(S67=0,0,IF(OR(R67=0,Q67=0),\"N.M.\",IF(ABS(S67/R67)>=10,\"N.M.\",S67/R67))))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V67-W67","v":411964.84999999986},{"$f":"IF(W67<0,IF(X67=0,0,IF(OR(W67=0,V67=0),\"N.M.\",IF(ABS(X67/W67)>=10,\"N.M.\",X67/(-W67)))),IF(X67=0,0,IF(OR(W67=0,V67=0),\"N.M.\",IF(ABS(X67/W67)>=10,\"N.M.\",X67/W67))))","v":0.27362286448522893}]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F68-G68","v":42160.729999999996},{"$f":"IF(G68<0,IF(H68=0,0,IF(OR(G68=0,F68=0),\"N.M.\",IF(ABS(H68/G68)>=10,\"N.M.\",H68/(-G68)))),IF(H68=0,0,IF(OR(G68=0,F68=0),\"N.M.\",IF(ABS(H68/G68)>=10,\"N.M.\",H68/G68))))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K68-L68","v":-275603.49},{"$f":"IF(L68<0,IF(M68=0,0,IF(OR(L68=0,K68=0),\"N.M.\",IF(ABS(M68/L68)>=10,\"N.M.\",M68/(-L68)))),IF(M68=0,0,IF(OR(L68=0,K68=0),\"N.M.\",IF(ABS(M68/L68)>=10,\"N.M.\",M68/L68))))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q68-R68","v":17376},{"$f":"IF(R68<0,IF(S68=0,0,IF(OR(R68=0,Q68=0),\"N.M.\",IF(ABS(S68/R68)>=10,\"N.M.\",S68/(-R68)))),IF(S68=0,0,IF(OR(R68=0,Q68=0),\"N.M.\",IF(ABS(S68/R68)>=10,\"N.M.\",S68/R68))))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V68-W68","v":-308536.04000000015},{"$f":"IF(W68<0,IF(X68=0,0,IF(OR(W68=0,V68=0),\"N.M.\",IF(ABS(X68/W68)>=10,\"N.M.\",X68/(-W68)))),IF(X68=0,0,IF(OR(W68=0,V68=0),\"N.M.\",IF(ABS(X68/W68)>=10,\"N.M.\",X68/W68))))","v":-0.23539304253341534}]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F69-G69","v":171454.81000000003},{"$f":"IF(G69<0,IF(H69=0,0,IF(OR(G69=0,F69=0),\"N.M.\",IF(ABS(H69/G69)>=10,\"N.M.\",H69/(-G69)))),IF(H69=0,0,IF(OR(G69=0,F69=0),\"N.M.\",IF(ABS(H69/G69)>=10,\"N.M.\",H69/G69))))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K69-L69","v":199815.72999999998},{"$f":"IF(L69<0,IF(M69=0,0,IF(OR(L69=0,K69=0),\"N.M.\",IF(ABS(M69/L69)>=10,\"N.M.\",M69/(-L69)))),IF(M69=0,0,IF(OR(L69=0,K69=0),\"N.M.\",IF(ABS(M69/L69)>=10,\"N.M.\",M69/L69))))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q69-R69","v":221456.24000000005},{"$f":"IF(R69<0,IF(S69=0,0,IF(OR(R69=0,Q69=0),\"N.M.\",IF(ABS(S69/R69)>=10,\"N.M.\",S69/(-R69)))),IF(S69=0,0,IF(OR(R69=0,Q69=0),\"N.M.\",IF(ABS(S69/R69)>=10,\"N.M.\",S69/R69))))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V69-W69","v":510475.68000000017},{"$f":"IF(W69<0,IF(X69=0,0,IF(OR(W69=0,V69=0),\"N.M.\",IF(ABS(X69/W69)>=10,\"N.M.\",X69/(-W69)))),IF(X69=0,0,IF(OR(W69=0,V69=0),\"N.M.\",IF(ABS(X69/W69)>=10,\"N.M.\",X69/W69))))","v":0.25977653349831187}]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F70-G70","v":0},{"$f":"IF(G70<0,IF(H70=0,0,IF(OR(G70=0,F70=0),\"N.M.\",IF(ABS(H70/G70)>=10,\"N.M.\",H70/(-G70)))),IF(H70=0,0,IF(OR(G70=0,F70=0),\"N.M.\",IF(ABS(H70/G70)>=10,\"N.M.\",H70/G70))))","v":0},null,0,0,{"$f":"+K70-L70","v":0},{"$f":"IF(L70<0,IF(M70=0,0,IF(OR(L70=0,K70=0),\"N.M.\",IF(ABS(M70/L70)>=10,\"N.M.\",M70/(-L70)))),IF(M70=0,0,IF(OR(L70=0,K70=0),\"N.M.\",IF(ABS(M70/L70)>=10,\"N.M.\",M70/L70))))","v":0},null,null,0,0,{"$f":"+Q70-R70","v":0},{"$f":"IF(R70<0,IF(S70=0,0,IF(OR(R70=0,Q70=0),\"N.M.\",IF(ABS(S70/R70)>=10,\"N.M.\",S70/(-R70)))),IF(S70=0,0,IF(OR(R70=0,Q70=0),\"N.M.\",IF(ABS(S70/R70)>=10,\"N.M.\",S70/R70))))","v":0},null,0,-16103.08,{"$f":"+V70-W70","v":16103.08},{"$f":"IF(W70<0,IF(X70=0,0,IF(OR(W70=0,V70=0),\"N.M.\",IF(ABS(X70/W70)>=10,\"N.M.\",X70/(-W70)))),IF(X70=0,0,IF(OR(W70=0,V70=0),\"N.M.\",IF(ABS(X70/W70)>=10,\"N.M.\",X70/W70))))","v":"N.M."}]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F71-G71","v":-516.42000000000007},{"$f":"IF(G71<0,IF(H71=0,0,IF(OR(G71=0,F71=0),\"N.M.\",IF(ABS(H71/G71)>=10,\"N.M.\",H71/(-G71)))),IF(H71=0,0,IF(OR(G71=0,F71=0),\"N.M.\",IF(ABS(H71/G71)>=10,\"N.M.\",H71/G71))))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K71-L71","v":32388.86},{"$f":"IF(L71<0,IF(M71=0,0,IF(OR(L71=0,K71=0),\"N.M.\",IF(ABS(M71/L71)>=10,\"N.M.\",M71/(-L71)))),IF(M71=0,0,IF(OR(L71=0,K71=0),\"N.M.\",IF(ABS(M71/L71)>=10,\"N.M.\",M71/L71))))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q71-R71","v":10914.18},{"$f":"IF(R71<0,IF(S71=0,0,IF(OR(R71=0,Q71=0),\"N.M.\",IF(ABS(S71/R71)>=10,\"N.M.\",S71/(-R71)))),IF(S71=0,0,IF(OR(R71=0,Q71=0),\"N.M.\",IF(ABS(S71/R71)>=10,\"N.M.\",S71/R71))))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V71-W71","v":38164.710000000006},{"$f":"IF(W71<0,IF(X71=0,0,IF(OR(W71=0,V71=0),\"N.M.\",IF(ABS(X71/W71)>=10,\"N.M.\",X71/(-W71)))),IF(X71=0,0,IF(OR(W71=0,V71=0),\"N.M.\",IF(ABS(X71/W71)>=10,\"N.M.\",X71/W71))))","v":0.9875880982373626}]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F72-G72","v":46920.061999999976},{"$f":"IF(G72<0,IF(H72=0,0,IF(OR(G72=0,F72=0),\"N.M.\",IF(ABS(H72/G72)>=10,\"N.M.\",H72/(-G72)))),IF(H72=0,0,IF(OR(G72=0,F72=0),\"N.M.\",IF(ABS(H72/G72)>=10,\"N.M.\",H72/G72))))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K72-L72","v":-1532707.4440000001},{"$f":"IF(L72<0,IF(M72=0,0,IF(OR(L72=0,K72=0),\"N.M.\",IF(ABS(M72/L72)>=10,\"N.M.\",M72/(-L72)))),IF(M72=0,0,IF(OR(L72=0,K72=0),\"N.M.\",IF(ABS(M72/L72)>=10,\"N.M.\",M72/L72))))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q72-R72","v":-387108.73999999987},{"$f":"IF(R72<0,IF(S72=0,0,IF(OR(R72=0,Q72=0),\"N.M.\",IF(ABS(S72/R72)>=10,\"N.M.\",S72/(-R72)))),IF(S72=0,0,IF(OR(R72=0,Q72=0),\"N.M.\",IF(ABS(S72/R72)>=10,\"N.M.\",S72/R72))))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V72-W72","v":-1790357.0840000007},{"$f":"IF(W72<0,IF(X72=0,0,IF(OR(W72=0,V72=0),\"N.M.\",IF(ABS(X72/W72)>=10,\"N.M.\",X72/(-W72)))),IF(X72=0,0,IF(OR(W72=0,V72=0),\"N.M.\",IF(ABS(X72/W72)>=10,\"N.M.\",X72/W72))))","v":-0.27710158666485502}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F73-G73","v":-455.59999999999991},{"$f":"IF(G73<0,IF(H73=0,0,IF(OR(G73=0,F73=0),\"N.M.\",IF(ABS(H73/G73)>=10,\"N.M.\",H73/(-G73)))),IF(H73=0,0,IF(OR(G73=0,F73=0),\"N.M.\",IF(ABS(H73/G73)>=10,\"N.M.\",H73/G73))))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K73-L73","v":-2119.9300000000003},{"$f":"IF(L73<0,IF(M73=0,0,IF(OR(L73=0,K73=0),\"N.M.\",IF(ABS(M73/L73)>=10,\"N.M.\",M73/(-L73)))),IF(M73=0,0,IF(OR(L73=0,K73=0),\"N.M.\",IF(ABS(M73/L73)>=10,\"N.M.\",M73/L73))))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q73-R73","v":-866.47000000000116},{"$f":"IF(R73<0,IF(S73=0,0,IF(OR(R73=0,Q73=0),\"N.M.\",IF(ABS(S73/R73)>=10,\"N.M.\",S73/(-R73)))),IF(S73=0,0,IF(OR(R73=0,Q73=0),\"N.M.\",IF(ABS(S73/R73)>=10,\"N.M.\",S73/R73))))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V73-W73","v":-727.06999999999971},{"$f":"IF(W73<0,IF(X73=0,0,IF(OR(W73=0,V73=0),\"N.M.\",IF(ABS(X73/W73)>=10,\"N.M.\",X73/(-W73)))),IF(X73=0,0,IF(OR(W73=0,V73=0),\"N.M.\",IF(ABS(X73/W73)>=10,\"N.M.\",X73/W73))))","v":-1.4368833187188498E-2}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F74-G74","v":0},{"$f":"IF(G74<0,IF(H74=0,0,IF(OR(G74=0,F74=0),\"N.M.\",IF(ABS(H74/G74)>=10,\"N.M.\",H74/(-G74)))),IF(H74=0,0,IF(OR(G74=0,F74=0),\"N.M.\",IF(ABS(H74/G74)>=10,\"N.M.\",H74/G74))))","v":0},null,0,10130,{"$f":"+K74-L74","v":-10130},{"$f":"IF(L74<0,IF(M74=0,0,IF(OR(L74=0,K74=0),\"N.M.\",IF(ABS(M74/L74)>=10,\"N.M.\",M74/(-L74)))),IF(M74=0,0,IF(OR(L74=0,K74=0),\"N.M.\",IF(ABS(M74/L74)>=10,\"N.M.\",M74/L74))))","v":"N.M."},null,null,0,0,{"$f":"+Q74-R74","v":0},{"$f":"IF(R74<0,IF(S74=0,0,IF(OR(R74=0,Q74=0),\"N.M.\",IF(ABS(S74/R74)>=10,\"N.M.\",S74/(-R74)))),IF(S74=0,0,IF(OR(R74=0,Q74=0),\"N.M.\",IF(ABS(S74/R74)>=10,\"N.M.\",S74/R74))))","v":0},null,0,10130,{"$f":"+V74-W74","v":-10130},{"$f":"IF(W74<0,IF(X74=0,0,IF(OR(W74=0,V74=0),\"N.M.\",IF(ABS(X74/W74)>=10,\"N.M.\",X74/(-W74)))),IF(X74=0,0,IF(OR(W74=0,V74=0),\"N.M.\",IF(ABS(X74/W74)>=10,\"N.M.\",X74/W74))))","v":"N.M."}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F75-G75","v":0},{"$f":"IF(G75<0,IF(H75=0,0,IF(OR(G75=0,F75=0),\"N.M.\",IF(ABS(H75/G75)>=10,\"N.M.\",H75/(-G75)))),IF(H75=0,0,IF(OR(G75=0,F75=0),\"N.M.\",IF(ABS(H75/G75)>=10,\"N.M.\",H75/G75))))","v":0},null,0,367.46,{"$f":"+K75-L75","v":-367.46},{"$f":"IF(L75<0,IF(M75=0,0,IF(OR(L75=0,K75=0),\"N.M.\",IF(ABS(M75/L75)>=10,\"N.M.\",M75/(-L75)))),IF(M75=0,0,IF(OR(L75=0,K75=0),\"N.M.\",IF(ABS(M75/L75)>=10,\"N.M.\",M75/L75))))","v":"N.M."},null,null,0,0,{"$f":"+Q75-R75","v":0},{"$f":"IF(R75<0,IF(S75=0,0,IF(OR(R75=0,Q75=0),\"N.M.\",IF(ABS(S75/R75)>=10,\"N.M.\",S75/(-R75)))),IF(S75=0,0,IF(OR(R75=0,Q75=0),\"N.M.\",IF(ABS(S75/R75)>=10,\"N.M.\",S75/R75))))","v":0},null,0,489.34,{"$f":"+V75-W75","v":-489.34},{"$f":"IF(W75<0,IF(X75=0,0,IF(OR(W75=0,V75=0),\"N.M.\",IF(ABS(X75/W75)>=10,\"N.M.\",X75/(-W75)))),IF(X75=0,0,IF(OR(W75=0,V75=0),\"N.M.\",IF(ABS(X75/W75)>=10,\"N.M.\",X75/W75))))","v":"N.M."}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F76-G76","v":193.17000000000002},{"$f":"IF(G76<0,IF(H76=0,0,IF(OR(G76=0,F76=0),\"N.M.\",IF(ABS(H76/G76)>=10,\"N.M.\",H76/(-G76)))),IF(H76=0,0,IF(OR(G76=0,F76=0),\"N.M.\",IF(ABS(H76/G76)>=10,\"N.M.\",H76/G76))))","v":"N.M."},null,1931.7,0,{"$f":"+K76-L76","v":1931.7},{"$f":"IF(L76<0,IF(M76=0,0,IF(OR(L76=0,K76=0),\"N.M.\",IF(ABS(M76/L76)>=10,\"N.M.\",M76/(-L76)))),IF(M76=0,0,IF(OR(L76=0,K76=0),\"N.M.\",IF(ABS(M76/L76)>=10,\"N.M.\",M76/L76))))","v":"N.M."},null,null,579.51,0,{"$f":"+Q76-R76","v":579.51},{"$f":"IF(R76<0,IF(S76=0,0,IF(OR(R76=0,Q76=0),\"N.M.\",IF(ABS(S76/R76)>=10,\"N.M.\",S76/(-R76)))),IF(S76=0,0,IF(OR(R76=0,Q76=0),\"N.M.\",IF(ABS(S76/R76)>=10,\"N.M.\",S76/R76))))","v":"N.M."},null,1931.7,0,{"$f":"+V76-W76","v":1931.7},{"$f":"IF(W76<0,IF(X76=0,0,IF(OR(W76=0,V76=0),\"N.M.\",IF(ABS(X76/W76)>=10,\"N.M.\",X76/(-W76)))),IF(X76=0,0,IF(OR(W76=0,V76=0),\"N.M.\",IF(ABS(X76/W76)>=10,\"N.M.\",X76/W76))))","v":"N.M."}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F77-G77","v":-2512.75},{"$f":"IF(G77<0,IF(H77=0,0,IF(OR(G77=0,F77=0),\"N.M.\",IF(ABS(H77/G77)>=10,\"N.M.\",H77/(-G77)))),IF(H77=0,0,IF(OR(G77=0,F77=0),\"N.M.\",IF(ABS(H77/G77)>=10,\"N.M.\",H77/G77))))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K77-L77","v":-17769.949999999997},{"$f":"IF(L77<0,IF(M77=0,0,IF(OR(L77=0,K77=0),\"N.M.\",IF(ABS(M77/L77)>=10,\"N.M.\",M77/(-L77)))),IF(M77=0,0,IF(OR(L77=0,K77=0),\"N.M.\",IF(ABS(M77/L77)>=10,\"N.M.\",M77/L77))))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q77-R77","v":-7966.9},{"$f":"IF(R77<0,IF(S77=0,0,IF(OR(R77=0,Q77=0),\"N.M.\",IF(ABS(S77/R77)>=10,\"N.M.\",S77/(-R77)))),IF(S77=0,0,IF(OR(R77=0,Q77=0),\"N.M.\",IF(ABS(S77/R77)>=10,\"N.M.\",S77/R77))))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V77-W77","v":-13430.599999999999},{"$f":"IF(W77<0,IF(X77=0,0,IF(OR(W77=0,V77=0),\"N.M.\",IF(ABS(X77/W77)>=10,\"N.M.\",X77/(-W77)))),IF(X77=0,0,IF(OR(W77=0,V77=0),\"N.M.\",IF(ABS(X77/W77)>=10,\"N.M.\",X77/W77))))","v":-0.39682037869686815}]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F78-G78","v":0},{"$f":"IF(G78<0,IF(H78=0,0,IF(OR(G78=0,F78=0),\"N.M.\",IF(ABS(H78/G78)>=10,\"N.M.\",H78/(-G78)))),IF(H78=0,0,IF(OR(G78=0,F78=0),\"N.M.\",IF(ABS(H78/G78)>=10,\"N.M.\",H78/G78))))","v":0},null,-157142.86000000002,42857.15,{"$f":"+K78-L78","v":-200000.01},{"$f":"IF(L78<0,IF(M78=0,0,IF(OR(L78=0,K78=0),\"N.M.\",IF(ABS(M78/L78)>=10,\"N.M.\",M78/(-L78)))),IF(M78=0,0,IF(OR(L78=0,K78=0),\"N.M.\",IF(ABS(M78/L78)>=10,\"N.M.\",M78/L78))))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q78-R78","v":-200000.01},{"$f":"IF(R78<0,IF(S78=0,0,IF(OR(R78=0,Q78=0),\"N.M.\",IF(ABS(S78/R78)>=10,\"N.M.\",S78/(-R78)))),IF(S78=0,0,IF(OR(R78=0,Q78=0),\"N.M.\",IF(ABS(S78/R78)>=10,\"N.M.\",S78/R78))))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V78-W78","v":-200000.01},{"$f":"IF(W78<0,IF(X78=0,0,IF(OR(W78=0,V78=0),\"N.M.\",IF(ABS(X78/W78)>=10,\"N.M.\",X78/(-W78)))),IF(X78=0,0,IF(OR(W78=0,V78=0),\"N.M.\",IF(ABS(X78/W78)>=10,\"N.M.\",X78/W78))))","v":-4.6666661222223134}]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F79-G79","v":-11.99},{"$f":"IF(G79<0,IF(H79=0,0,IF(OR(G79=0,F79=0),\"N.M.\",IF(ABS(H79/G79)>=10,\"N.M.\",H79/(-G79)))),IF(H79=0,0,IF(OR(G79=0,F79=0),\"N.M.\",IF(ABS(H79/G79)>=10,\"N.M.\",H79/G79))))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K79-L79","v":-84.300000000000011},{"$f":"IF(L79<0,IF(M79=0,0,IF(OR(L79=0,K79=0),\"N.M.\",IF(ABS(M79/L79)>=10,\"N.M.\",M79/(-L79)))),IF(M79=0,0,IF(OR(L79=0,K79=0),\"N.M.\",IF(ABS(M79/L79)>=10,\"N.M.\",M79/L79))))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q79-R79","v":-38.07},{"$f":"IF(R79<0,IF(S79=0,0,IF(OR(R79=0,Q79=0),\"N.M.\",IF(ABS(S79/R79)>=10,\"N.M.\",S79/(-R79)))),IF(S79=0,0,IF(OR(R79=0,Q79=0),\"N.M.\",IF(ABS(S79/R79)>=10,\"N.M.\",S79/R79))))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V79-W79","v":-64.13},{"$f":"IF(W79<0,IF(X79=0,0,IF(OR(W79=0,V79=0),\"N.M.\",IF(ABS(X79/W79)>=10,\"N.M.\",X79/(-W79)))),IF(X79=0,0,IF(OR(W79=0,V79=0),\"N.M.\",IF(ABS(X79/W79)>=10,\"N.M.\",X79/W79))))","v":-0.39374961625836552}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509","Line 13","TOTAL Operation (Enter Total of Lines 4 thru 12)","o",null,9419577.7510000002,10040385.211999999,{"$f":"+F80-G80","v":-620807.4609999992},{"$f":"IF(G80<0,IF(H80=0,0,IF(OR(G80=0,F80=0),\"N.M.\",IF(ABS(H80/G80)>=10,\"N.M.\",H80/(-G80)))),IF(H80=0,0,IF(OR(G80=0,F80=0),\"N.M.\",IF(ABS(H80/G80)>=10,\"N.M.\",H80/G80))))","v":-6.183104013360232E-2},null,128089373.03599998,124673854.89999999,{"$f":"+K80-L80","v":3415518.1359999925},{"$f":"IF(L80<0,IF(M80=0,0,IF(OR(L80=0,K80=0),\"N.M.\",IF(ABS(M80/L80)>=10,\"N.M.\",M80/(-L80)))),IF(M80=0,0,IF(OR(L80=0,K80=0),\"N.M.\",IF(ABS(M80/L80)>=10,\"N.M.\",M80/L80))))","v":2.7395624678001294E-2},null,null,37548789.889999986,32442418.350000005,{"$f":"+Q80-R80","v":5106371.5399999805},{"$f":"IF(R80<0,IF(S80=0,0,IF(OR(R80=0,Q80=0),\"N.M.\",IF(ABS(S80/R80)>=10,\"N.M.\",S80/(-R80)))),IF(S80=0,0,IF(OR(R80=0,Q80=0),\"N.M.\",IF(ABS(S80/R80)>=10,\"N.M.\",S80/R80))))","v":0.15739799311231001},null,154665609.78600004,137593089.06999999,{"$f":"+V80-W80","v":17072520.71600005},{"$f":"IF(W80<0,IF(X80=0,0,IF(OR(W80=0,V80=0),\"N.M.\",IF(ABS(X80/W80)>=10,\"N.M.\",X80/(-W80)))),IF(X80=0,0,IF(OR(W80=0,V80=0),\"N.M.\",IF(ABS(X80/W80)>=10,\"N.M.\",X80/W80))))","v":0.12407978359519545}]
[null,"Line 14","Maintenance"]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F82-G82","v":-62348.779999999984},{"$f":"IF(G82<0,IF(H82=0,0,IF(OR(G82=0,F82=0),\"N.M.\",IF(ABS(H82/G82)>=10,\"N.M.\",H82/(-G82)))),IF(H82=0,0,IF(OR(G82=0,F82=0),\"N.M.\",IF(ABS(H82/G82)>=10,\"N.M.\",H82/G82))))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K82-L82","v":-660659.84},{"$f":"IF(L82<0,IF(M82=0,0,IF(OR(L82=0,K82=0),\"N.M.\",IF(ABS(M82/L82)>=10,\"N.M.\",M82/(-L82)))),IF(M82=0,0,IF(OR(L82=0,K82=0),\"N.M.\",IF(ABS(M82/L82)>=10,\"N.M.\",M82/L82))))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q82-R82","v":-219635.71000000002},{"$f":"IF(R82<0,IF(S82=0,0,IF(OR(R82=0,Q82=0),\"N.M.\",IF(ABS(S82/R82)>=10,\"N.M.\",S82/(-R82)))),IF(S82=0,0,IF(OR(R82=0,Q82=0),\"N.M.\",IF(ABS(S82/R82)>=10,\"N.M.\",S82/R82))))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V82-W82","v":-688533.96000000008},{"$f":"IF(W82<0,IF(X82=0,0,IF(OR(W82=0,V82=0),\"N.M.\",IF(ABS(X82/W82)>=10,\"N.M.\",X82/(-W82)))),IF(X82=0,0,IF(OR(W82=0,V82=0),\"N.M.\",IF(ABS(X82/W82)>=10,\"N.M.\",X82/W82))))","v":-0.40376016637452627}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F83-G83","v":180.33},{"$f":"IF(G83<0,IF(H83=0,0,IF(OR(G83=0,F83=0),\"N.M.\",IF(ABS(H83/G83)>=10,\"N.M.\",H83/(-G83)))),IF(H83=0,0,IF(OR(G83=0,F83=0),\"N.M.\",IF(ABS(H83/G83)>=10,\"N.M.\",H83/G83))))","v":"N.M."},null,180.33,0,{"$f":"+K83-L83","v":180.33},{"$f":"IF(L83<0,IF(M83=0,0,IF(OR(L83=0,K83=0),\"N.M.\",IF(ABS(M83/L83)>=10,\"N.M.\",M83/(-L83)))),IF(M83=0,0,IF(OR(L83=0,K83=0),\"N.M.\",IF(ABS(M83/L83)>=10,\"N.M.\",M83/L83))))","v":"N.M."},null,null,180.33,0,{"$f":"+Q83-R83","v":180.33},{"$f":"IF(R83<0,IF(S83=0,0,IF(OR(R83=0,Q83=0),\"N.M.\",IF(ABS(S83/R83)>=10,\"N.M.\",S83/(-R83)))),IF(S83=0,0,IF(OR(R83=0,Q83=0),\"N.M.\",IF(ABS(S83/R83)>=10,\"N.M.\",S83/R83))))","v":"N.M."},null,180.33,0,{"$f":"+V83-W83","v":180.33},{"$f":"IF(W83<0,IF(X83=0,0,IF(OR(W83=0,V83=0),\"N.M.\",IF(ABS(X83/W83)>=10,\"N.M.\",X83/(-W83)))),IF(X83=0,0,IF(OR(W83=0,V83=0),\"N.M.\",IF(ABS(X83/W83)>=10,\"N.M.\",X83/W83))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5100","Line 15","(510) Maintenance Supervision and Engineering",null,null,80423.290000000008,142591.74,{"$f":"+F84-G84","v":-62168.449999999983},{"$f":"IF(G84<0,IF(H84=0,0,IF(OR(G84=0,F84=0),\"N.M.\",IF(ABS(H84/G84)>=10,\"N.M.\",H84/(-G84)))),IF(H84=0,0,IF(OR(G84=0,F84=0),\"N.M.\",IF(ABS(H84/G84)>=10,\"N.M.\",H84/G84))))","v":-0.43598913934285383},null,813970.67999999993,1474450.19,{"$f":"+K84-L84","v":-660479.51},{"$f":"IF(L84<0,IF(M84=0,0,IF(OR(L84=0,K84=0),\"N.M.\",IF(ABS(M84/L84)>=10,\"N.M.\",M84/(-L84)))),IF(M84=0,0,IF(OR(L84=0,K84=0),\"N.M.\",IF(ABS(M84/L84)>=10,\"N.M.\",M84/L84))))","v":-0.4479496930310003},null,null,207828.31999999998,427283.7,{"$f":"+Q84-R84","v":-219455.38000000003},{"$f":"IF(R84<0,IF(S84=0,0,IF(OR(R84=0,Q84=0),\"N.M.\",IF(ABS(S84/R84)>=10,\"N.M.\",S84/(-R84)))),IF(S84=0,0,IF(OR(R84=0,Q84=0),\"N.M.\",IF(ABS(S84/R84)>=10,\"N.M.\",S84/R84))))","v":-0.51360578463442441},null,1016950.7,1705304.33,{"$f":"+V84-W84","v":-688353.63000000012},{"$f":"IF(W84<0,IF(X84=0,0,IF(OR(W84=0,V84=0),\"N.M.\",IF(ABS(X84/W84)>=10,\"N.M.\",X84/(-W84)))),IF(X84=0,0,IF(OR(W84=0,V84=0),\"N.M.\",IF(ABS(X84/W84)>=10,\"N.M.\",X84/W84))))","v":-0.40365441985361056}]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F85-G85","v":-69130.929999999993},{"$f":"IF(G85<0,IF(H85=0,0,IF(OR(G85=0,F85=0),\"N.M.\",IF(ABS(H85/G85)>=10,\"N.M.\",H85/(-G85)))),IF(H85=0,0,IF(OR(G85=0,F85=0),\"N.M.\",IF(ABS(H85/G85)>=10,\"N.M.\",H85/G85))))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K85-L85","v":-198458.17999999993},{"$f":"IF(L85<0,IF(M85=0,0,IF(OR(L85=0,K85=0),\"N.M.\",IF(ABS(M85/L85)>=10,\"N.M.\",M85/(-L85)))),IF(M85=0,0,IF(OR(L85=0,K85=0),\"N.M.\",IF(ABS(M85/L85)>=10,\"N.M.\",M85/L85))))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q85-R85","v":-390124.23},{"$f":"IF(R85<0,IF(S85=0,0,IF(OR(R85=0,Q85=0),\"N.M.\",IF(ABS(S85/R85)>=10,\"N.M.\",S85/(-R85)))),IF(S85=0,0,IF(OR(R85=0,Q85=0),\"N.M.\",IF(ABS(S85/R85)>=10,\"N.M.\",S85/R85))))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V85-W85","v":51141.65000000014},{"$f":"IF(W85<0,IF(X85=0,0,IF(OR(W85=0,V85=0),\"N.M.\",IF(ABS(X85/W85)>=10,\"N.M.\",X85/(-W85)))),IF(X85=0,0,IF(OR(W85=0,V85=0),\"N.M.\",IF(ABS(X85/W85)>=10,\"N.M.\",X85/W85))))","v":3.3104306478869597E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5110","Line 16","(511) Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F86-G86","v":-69130.929999999993},{"$f":"IF(G86<0,IF(H86=0,0,IF(OR(G86=0,F86=0),\"N.M.\",IF(ABS(H86/G86)>=10,\"N.M.\",H86/(-G86)))),IF(H86=0,0,IF(OR(G86=0,F86=0),\"N.M.\",IF(ABS(H86/G86)>=10,\"N.M.\",H86/G86))))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K86-L86","v":-198458.17999999993},{"$f":"IF(L86<0,IF(M86=0,0,IF(OR(L86=0,K86=0),\"N.M.\",IF(ABS(M86/L86)>=10,\"N.M.\",M86/(-L86)))),IF(M86=0,0,IF(OR(L86=0,K86=0),\"N.M.\",IF(ABS(M86/L86)>=10,\"N.M.\",M86/L86))))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q86-R86","v":-390124.23},{"$f":"IF(R86<0,IF(S86=0,0,IF(OR(R86=0,Q86=0),\"N.M.\",IF(ABS(S86/R86)>=10,\"N.M.\",S86/(-R86)))),IF(S86=0,0,IF(OR(R86=0,Q86=0),\"N.M.\",IF(ABS(S86/R86)>=10,\"N.M.\",S86/R86))))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V86-W86","v":51141.65000000014},{"$f":"IF(W86<0,IF(X86=0,0,IF(OR(W86=0,V86=0),\"N.M.\",IF(ABS(X86/W86)>=10,\"N.M.\",X86/(-W86)))),IF(X86=0,0,IF(OR(W86=0,V86=0),\"N.M.\",IF(ABS(X86/W86)>=10,\"N.M.\",X86/W86))))","v":3.3104306478869597E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F87-G87","v":-799037.9600000002},{"$f":"IF(G87<0,IF(H87=0,0,IF(OR(G87=0,F87=0),\"N.M.\",IF(ABS(H87/G87)>=10,\"N.M.\",H87/(-G87)))),IF(H87=0,0,IF(OR(G87=0,F87=0),\"N.M.\",IF(ABS(H87/G87)>=10,\"N.M.\",H87/G87))))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K87-L87","v":-1172981.2299999986},{"$f":"IF(L87<0,IF(M87=0,0,IF(OR(L87=0,K87=0),\"N.M.\",IF(ABS(M87/L87)>=10,\"N.M.\",M87/(-L87)))),IF(M87=0,0,IF(OR(L87=0,K87=0),\"N.M.\",IF(ABS(M87/L87)>=10,\"N.M.\",M87/L87))))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q87-R87","v":-2260157.71},{"$f":"IF(R87<0,IF(S87=0,0,IF(OR(R87=0,Q87=0),\"N.M.\",IF(ABS(S87/R87)>=10,\"N.M.\",S87/(-R87)))),IF(S87=0,0,IF(OR(R87=0,Q87=0),\"N.M.\",IF(ABS(S87/R87)>=10,\"N.M.\",S87/R87))))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V87-W87","v":-1643076.3899999969},{"$f":"IF(W87<0,IF(X87=0,0,IF(OR(W87=0,V87=0),\"N.M.\",IF(ABS(X87/W87)>=10,\"N.M.\",X87/(-W87)))),IF(X87=0,0,IF(OR(W87=0,V87=0),\"N.M.\",IF(ABS(X87/W87)>=10,\"N.M.\",X87/W87))))","v":-0.11234697829885681}]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F88-G88","v":0},{"$f":"IF(G88<0,IF(H88=0,0,IF(OR(G88=0,F88=0),\"N.M.\",IF(ABS(H88/G88)>=10,\"N.M.\",H88/(-G88)))),IF(H88=0,0,IF(OR(G88=0,F88=0),\"N.M.\",IF(ABS(H88/G88)>=10,\"N.M.\",H88/G88))))","v":0},null,0,0,{"$f":"+K88-L88","v":0},{"$f":"IF(L88<0,IF(M88=0,0,IF(OR(L88=0,K88=0),\"N.M.\",IF(ABS(M88/L88)>=10,\"N.M.\",M88/(-L88)))),IF(M88=0,0,IF(OR(L88=0,K88=0),\"N.M.\",IF(ABS(M88/L88)>=10,\"N.M.\",M88/L88))))","v":0},null,null,0,0,{"$f":"+Q88-R88","v":0},{"$f":"IF(R88<0,IF(S88=0,0,IF(OR(R88=0,Q88=0),\"N.M.\",IF(ABS(S88/R88)>=10,\"N.M.\",S88/(-R88)))),IF(S88=0,0,IF(OR(R88=0,Q88=0),\"N.M.\",IF(ABS(S88/R88)>=10,\"N.M.\",S88/R88))))","v":0},null,0,0,{"$f":"+V88-W88","v":0},{"$f":"IF(W88<0,IF(X88=0,0,IF(OR(W88=0,V88=0),\"N.M.\",IF(ABS(X88/W88)>=10,\"N.M.\",X88/(-W88)))),IF(X88=0,0,IF(OR(W88=0,V88=0),\"N.M.\",IF(ABS(X88/W88)>=10,\"N.M.\",X88/W88))))","v":0}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F89-G89","v":605.15000000000009},{"$f":"IF(G89<0,IF(H89=0,0,IF(OR(G89=0,F89=0),\"N.M.\",IF(ABS(H89/G89)>=10,\"N.M.\",H89/(-G89)))),IF(H89=0,0,IF(OR(G89=0,F89=0),\"N.M.\",IF(ABS(H89/G89)>=10,\"N.M.\",H89/G89))))","v":0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K89-L89","v":4358.6600000000008},{"$f":"IF(L89<0,IF(M89=0,0,IF(OR(L89=0,K89=0),\"N.M.\",IF(ABS(M89/L89)>=10,\"N.M.\",M89/(-L89)))),IF(M89=0,0,IF(OR(L89=0,K89=0),\"N.M.\",IF(ABS(M89/L89)>=10,\"N.M.\",M89/L89))))","v":0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q89-R89","v":1422.9500000000003},{"$f":"IF(R89<0,IF(S89=0,0,IF(OR(R89=0,Q89=0),\"N.M.\",IF(ABS(S89/R89)>=10,\"N.M.\",S89/(-R89)))),IF(S89=0,0,IF(OR(R89=0,Q89=0),\"N.M.\",IF(ABS(S89/R89)>=10,\"N.M.\",S89/R89))))","v":0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V89-W89","v":3792.83},{"$f":"IF(W89<0,IF(X89=0,0,IF(OR(W89=0,V89=0),\"N.M.\",IF(ABS(X89/W89)>=10,\"N.M.\",X89/(-W89)))),IF(X89=0,0,IF(OR(W89=0,V89=0),\"N.M.\",IF(ABS(X89/W89)>=10,\"N.M.\",X89/W89))))","v":0.38199824351490391}]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F90-G90","v":0},{"$f":"IF(G90<0,IF(H90=0,0,IF(OR(G90=0,F90=0),\"N.M.\",IF(ABS(H90/G90)>=10,\"N.M.\",H90/(-G90)))),IF(H90=0,0,IF(OR(G90=0,F90=0),\"N.M.\",IF(ABS(H90/G90)>=10,\"N.M.\",H90/G90))))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K90-L90","v":-36305.679999999935},{"$f":"IF(L90<0,IF(M90=0,0,IF(OR(L90=0,K90=0),\"N.M.\",IF(ABS(M90/L90)>=10,\"N.M.\",M90/(-L90)))),IF(M90=0,0,IF(OR(L90=0,K90=0),\"N.M.\",IF(ABS(M90/L90)>=10,\"N.M.\",M90/L90))))","v":-6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q90-R90","v":0},{"$f":"IF(R90<0,IF(S90=0,0,IF(OR(R90=0,Q90=0),\"N.M.\",IF(ABS(S90/R90)>=10,\"N.M.\",S90/(-R90)))),IF(S90=0,0,IF(OR(R90=0,Q90=0),\"N.M.\",IF(ABS(S90/R90)>=10,\"N.M.\",S90/R90))))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V90-W90","v":-191525.33999999991},{"$f":"IF(W90<0,IF(X90=0,0,IF(OR(W90=0,V90=0),\"N.M.\",IF(ABS(X90/W90)>=10,\"N.M.\",X90/(-W90)))),IF(X90=0,0,IF(OR(W90=0,V90=0),\"N.M.\",IF(ABS(X90/W90)>=10,\"N.M.\",X90/W90))))","v":-0.37722037694278715}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5120","Line 17","(512) Maintenance of Boiler Plant",null,null,1302031.0699999998,2100463.8800000004,{"$f":"+F91-G91","v":-798432.81000000052},{"$f":"IF(G91<0,IF(H91=0,0,IF(OR(G91=0,F91=0),\"N.M.\",IF(ABS(H91/G91)>=10,\"N.M.\",H91/(-G91)))),IF(H91=0,0,IF(OR(G91=0,F91=0),\"N.M.\",IF(ABS(H91/G91)>=10,\"N.M.\",H91/G91))))","v":-0.38012213283096324},null,10353030.750000002,11557959,{"$f":"+K91-L91","v":-1204928.2499999981},{"$f":"IF(L91<0,IF(M91=0,0,IF(OR(L91=0,K91=0),\"N.M.\",IF(ABS(M91/L91)>=10,\"N.M.\",M91/(-L91)))),IF(M91=0,0,IF(OR(L91=0,K91=0),\"N.M.\",IF(ABS(M91/L91)>=10,\"N.M.\",M91/L91))))","v":-0.10425095382324839},null,null,2408708.91,4667443.67,{"$f":"+Q91-R91","v":-2258734.7599999998},{"$f":"IF(R91<0,IF(S91=0,0,IF(OR(R91=0,Q91=0),\"N.M.\",IF(ABS(S91/R91)>=10,\"N.M.\",S91/(-R91)))),IF(S91=0,0,IF(OR(R91=0,Q91=0),\"N.M.\",IF(ABS(S91/R91)>=10,\"N.M.\",S91/R91))))","v":-0.4839340160692287},null,12276550.510000002,14107359.41,{"$f":"+V91-W91","v":-1830808.8999999985},{"$f":"IF(W91<0,IF(X91=0,0,IF(OR(W91=0,V91=0),\"N.M.\",IF(ABS(X91/W91)>=10,\"N.M.\",X91/(-W91)))),IF(X91=0,0,IF(OR(W91=0,V91=0),\"N.M.\",IF(ABS(X91/W91)>=10,\"N.M.\",X91/W91))))","v":-0.12977686658370877}]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F92-G92","v":513288.67999999993},{"$f":"IF(G92<0,IF(H92=0,0,IF(OR(G92=0,F92=0),\"N.M.\",IF(ABS(H92/G92)>=10,\"N.M.\",H92/(-G92)))),IF(H92=0,0,IF(OR(G92=0,F92=0),\"N.M.\",IF(ABS(H92/G92)>=10,\"N.M.\",H92/G92))))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K92-L92","v":1811919.0700000003},{"$f":"IF(L92<0,IF(M92=0,0,IF(OR(L92=0,K92=0),\"N.M.\",IF(ABS(M92/L92)>=10,\"N.M.\",M92/(-L92)))),IF(M92=0,0,IF(OR(L92=0,K92=0),\"N.M.\",IF(ABS(M92/L92)>=10,\"N.M.\",M92/L92))))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q92-R92","v":1072601.22},{"$f":"IF(R92<0,IF(S92=0,0,IF(OR(R92=0,Q92=0),\"N.M.\",IF(ABS(S92/R92)>=10,\"N.M.\",S92/(-R92)))),IF(S92=0,0,IF(OR(R92=0,Q92=0),\"N.M.\",IF(ABS(S92/R92)>=10,\"N.M.\",S92/R92))))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V92-W92","v":1096235.6499999994},{"$f":"IF(W92<0,IF(X92=0,0,IF(OR(W92=0,V92=0),\"N.M.\",IF(ABS(X92/W92)>=10,\"N.M.\",X92/(-W92)))),IF(X92=0,0,IF(OR(W92=0,V92=0),\"N.M.\",IF(ABS(X92/W92)>=10,\"N.M.\",X92/W92))))","v":0.23499983139814187}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5130","Line 18","(513) Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F93-G93","v":513288.67999999993},{"$f":"IF(G93<0,IF(H93=0,0,IF(OR(G93=0,F93=0),\"N.M.\",IF(ABS(H93/G93)>=10,\"N.M.\",H93/(-G93)))),IF(H93=0,0,IF(OR(G93=0,F93=0),\"N.M.\",IF(ABS(H93/G93)>=10,\"N.M.\",H93/G93))))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K93-L93","v":1811919.0700000003},{"$f":"IF(L93<0,IF(M93=0,0,IF(OR(L93=0,K93=0),\"N.M.\",IF(ABS(M93/L93)>=10,\"N.M.\",M93/(-L93)))),IF(M93=0,0,IF(OR(L93=0,K93=0),\"N.M.\",IF(ABS(M93/L93)>=10,\"N.M.\",M93/L93))))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q93-R93","v":1072601.22},{"$f":"IF(R93<0,IF(S93=0,0,IF(OR(R93=0,Q93=0),\"N.M.\",IF(ABS(S93/R93)>=10,\"N.M.\",S93/(-R93)))),IF(S93=0,0,IF(OR(R93=0,Q93=0),\"N.M.\",IF(ABS(S93/R93)>=10,\"N.M.\",S93/R93))))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V93-W93","v":1096235.6499999994},{"$f":"IF(W93<0,IF(X93=0,0,IF(OR(W93=0,V93=0),\"N.M.\",IF(ABS(X93/W93)>=10,\"N.M.\",X93/(-W93)))),IF(X93=0,0,IF(OR(W93=0,V93=0),\"N.M.\",IF(ABS(X93/W93)>=10,\"N.M.\",X93/W93))))","v":0.23499983139814187}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5131","Line 18.1","(513.1) Maintenance of Computer Hardware","m",null,0,0,{"$f":"+F94-G94","v":0},{"$f":"IF(G94<0,IF(H94=0,0,IF(OR(G94=0,F94=0),\"N.M.\",IF(ABS(H94/G94)>=10,\"N.M.\",H94/(-G94)))),IF(H94=0,0,IF(OR(G94=0,F94=0),\"N.M.\",IF(ABS(H94/G94)>=10,\"N.M.\",H94/G94))))","v":0},null,0,0,{"$f":"+K94-L94","v":0},null,null,null,0,0,{"$f":"+Q94-R94","v":0},null,null,0,0,{"$f":"+V94-W94","v":0},{"$f":"IF(W94<0,IF(X94=0,0,IF(OR(W94=0,V94=0),\"N.M.\",IF(ABS(X94/W94)>=10,\"N.M.\",X94/(-W94)))),IF(X94=0,0,IF(OR(W94=0,V94=0),\"N.M.\",IF(ABS(X94/W94)>=10,\"N.M.\",X94/W94))))","v":0}]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F95-G95","v":-1178.45},{"$f":"IF(G95<0,IF(H95=0,0,IF(OR(G95=0,F95=0),\"N.M.\",IF(ABS(H95/G95)>=10,\"N.M.\",H95/(-G95)))),IF(H95=0,0,IF(OR(G95=0,F95=0),\"N.M.\",IF(ABS(H95/G95)>=10,\"N.M.\",H95/G95))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+K95-L95","v":45756.950000000004},null,null,null,10461.450000000001,0,{"$f":"+Q95-R95","v":10461.450000000001},null,null,45756.950000000004,0,{"$f":"+V95-W95","v":45756.950000000004},{"$f":"IF(W95<0,IF(X95=0,0,IF(OR(W95=0,V95=0),\"N.M.\",IF(ABS(X95/W95)>=10,\"N.M.\",X95/(-W95)))),IF(X95=0,0,IF(OR(W95=0,V95=0),\"N.M.\",IF(ABS(X95/W95)>=10,\"N.M.\",X95/W95))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5132","Line 18.2","(513.2) Maintenance of Computer Software","m",null,-1178.45,0,{"$f":"+F96-G96","v":-1178.45},{"$f":"IF(G96<0,IF(H96=0,0,IF(OR(G96=0,F96=0),\"N.M.\",IF(ABS(H96/G96)>=10,\"N.M.\",H96/(-G96)))),IF(H96=0,0,IF(OR(G96=0,F96=0),\"N.M.\",IF(ABS(H96/G96)>=10,\"N.M.\",H96/G96))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+K96-L96","v":45756.950000000004},null,null,null,10461.450000000001,0,{"$f":"+Q96-R96","v":10461.450000000001},null,null,45756.950000000004,0,{"$f":"+V96-W96","v":45756.950000000004},{"$f":"IF(W96<0,IF(X96=0,0,IF(OR(W96=0,V96=0),\"N.M.\",IF(ABS(X96/W96)>=10,\"N.M.\",X96/(-W96)))),IF(X96=0,0,IF(OR(W96=0,V96=0),\"N.M.\",IF(ABS(X96/W96)>=10,\"N.M.\",X96/W96))))","v":"N.M."}]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F97-G97","v":1476.18},{"$f":"IF(G97<0,IF(H97=0,0,IF(OR(G97=0,F97=0),\"N.M.\",IF(ABS(H97/G97)>=10,\"N.M.\",H97/(-G97)))),IF(H97=0,0,IF(OR(G97=0,F97=0),\"N.M.\",IF(ABS(H97/G97)>=10,\"N.M.\",H97/G97))))","v":"N.M."},null,4291.42,0,{"$f":"+K97-L97","v":4291.42},null,null,null,2742.61,0,{"$f":"+Q97-R97","v":2742.61},null,null,4291.42,0,{"$f":"+V97-W97","v":4291.42},{"$f":"IF(W97<0,IF(X97=0,0,IF(OR(W97=0,V97=0),\"N.M.\",IF(ABS(X97/W97)>=10,\"N.M.\",X97/(-W97)))),IF(X97=0,0,IF(OR(W97=0,V97=0),\"N.M.\",IF(ABS(X97/W97)>=10,\"N.M.\",X97/W97))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5133","Line 18.3","(513.3) Maintenance of Communication Equipment","m",null,1476.18,0,{"$f":"+F98-G98","v":1476.18},{"$f":"IF(G98<0,IF(H98=0,0,IF(OR(G98=0,F98=0),\"N.M.\",IF(ABS(H98/G98)>=10,\"N.M.\",H98/(-G98)))),IF(H98=0,0,IF(OR(G98=0,F98=0),\"N.M.\",IF(ABS(H98/G98)>=10,\"N.M.\",H98/G98))))","v":"N.M."},null,4291.42,0,{"$f":"+K98-L98","v":4291.42},null,null,null,2742.61,0,{"$f":"+Q98-R98","v":2742.61},null,null,4291.42,0,{"$f":"+V98-W98","v":4291.42},{"$f":"IF(W98<0,IF(X98=0,0,IF(OR(W98=0,V98=0),\"N.M.\",IF(ABS(X98/W98)>=10,\"N.M.\",X98/(-W98)))),IF(X98=0,0,IF(OR(W98=0,V98=0),\"N.M.\",IF(ABS(X98/W98)>=10,\"N.M.\",X98/W98))))","v":"N.M."}]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F99-G99","v":21552.179999999993},{"$f":"IF(G99<0,IF(H99=0,0,IF(OR(G99=0,F99=0),\"N.M.\",IF(ABS(H99/G99)>=10,\"N.M.\",H99/(-G99)))),IF(H99=0,0,IF(OR(G99=0,F99=0),\"N.M.\",IF(ABS(H99/G99)>=10,\"N.M.\",H99/G99))))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K99-L99","v":-129183.62999999989},{"$f":"IF(L99<0,IF(M99=0,0,IF(OR(L99=0,K99=0),\"N.M.\",IF(ABS(M99/L99)>=10,\"N.M.\",M99/(-L99)))),IF(M99=0,0,IF(OR(L99=0,K99=0),\"N.M.\",IF(ABS(M99/L99)>=10,\"N.M.\",M99/L99))))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q99-R99","v":2319.0800000000163},{"$f":"IF(R99<0,IF(S99=0,0,IF(OR(R99=0,Q99=0),\"N.M.\",IF(ABS(S99/R99)>=10,\"N.M.\",S99/(-R99)))),IF(S99=0,0,IF(OR(R99=0,Q99=0),\"N.M.\",IF(ABS(S99/R99)>=10,\"N.M.\",S99/R99))))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V99-W99","v":-393099.24999999977},{"$f":"IF(W99<0,IF(X99=0,0,IF(OR(W99=0,V99=0),\"N.M.\",IF(ABS(X99/W99)>=10,\"N.M.\",X99/(-W99)))),IF(X99=0,0,IF(OR(W99=0,V99=0),\"N.M.\",IF(ABS(X99/W99)>=10,\"N.M.\",X99/W99))))","v":-0.21846127444192986}]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F100-G100","v":0},{"$f":"IF(G100<0,IF(H100=0,0,IF(OR(G100=0,F100=0),\"N.M.\",IF(ABS(H100/G100)>=10,\"N.M.\",H100/(-G100)))),IF(H100=0,0,IF(OR(G100=0,F100=0),\"N.M.\",IF(ABS(H100/G100)>=10,\"N.M.\",H100/G100))))","v":0},null,0,-13.57,{"$f":"+K100-L100","v":13.57},{"$f":"IF(L100<0,IF(M100=0,0,IF(OR(L100=0,K100=0),\"N.M.\",IF(ABS(M100/L100)>=10,\"N.M.\",M100/(-L100)))),IF(M100=0,0,IF(OR(L100=0,K100=0),\"N.M.\",IF(ABS(M100/L100)>=10,\"N.M.\",M100/L100))))","v":"N.M."},null,null,0,0,{"$f":"+Q100-R100","v":0},{"$f":"IF(R100<0,IF(S100=0,0,IF(OR(R100=0,Q100=0),\"N.M.\",IF(ABS(S100/R100)>=10,\"N.M.\",S100/(-R100)))),IF(S100=0,0,IF(OR(R100=0,Q100=0),\"N.M.\",IF(ABS(S100/R100)>=10,\"N.M.\",S100/R100))))","v":0},null,0,0,{"$f":"+V100-W100","v":0},{"$f":"IF(W100<0,IF(X100=0,0,IF(OR(W100=0,V100=0),\"N.M.\",IF(ABS(X100/W100)>=10,\"N.M.\",X100/(-W100)))),IF(X100=0,0,IF(OR(W100=0,V100=0),\"N.M.\",IF(ABS(X100/W100)>=10,\"N.M.\",X100/W100))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5140","Line 19","(514) Maintenance of Miscellaneous Steam Plant",null,null,122843.03,101290.85,{"$f":"+F101-G101","v":21552.179999999993},{"$f":"IF(G101<0,IF(H101=0,0,IF(OR(G101=0,F101=0),\"N.M.\",IF(ABS(H101/G101)>=10,\"N.M.\",H101/(-G101)))),IF(H101=0,0,IF(OR(G101=0,F101=0),\"N.M.\",IF(ABS(H101/G101)>=10,\"N.M.\",H101/G101))))","v":0.21277519144128015},null,1182825.3700000001,1311995.43,{"$f":"+K101-L101","v":-129170.05999999982},{"$f":"IF(L101<0,IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/(-L101)))),IF(M101=0,0,IF(OR(L101=0,K101=0),\"N.M.\",IF(ABS(M101/L101)>=10,\"N.M.\",M101/L101))))","v":-9.8453132569219268E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q101-R101","v":2319.0800000000163},{"$f":"IF(R101<0,IF(S101=0,0,IF(OR(R101=0,Q101=0),\"N.M.\",IF(ABS(S101/R101)>=10,\"N.M.\",S101/(-R101)))),IF(S101=0,0,IF(OR(R101=0,Q101=0),\"N.M.\",IF(ABS(S101/R101)>=10,\"N.M.\",S101/R101))))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V101-W101","v":-393099.24999999977},{"$f":"IF(W101<0,IF(X101=0,0,IF(OR(W101=0,V101=0),\"N.M.\",IF(ABS(X101/W101)>=10,\"N.M.\",X101/(-W101)))),IF(X101=0,0,IF(OR(W101=0,V101=0),\"N.M.\",IF(ABS(X101/W101)>=10,\"N.M.\",X101/W101))))","v":-0.21846127444192986}]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F102-G102","v":-62348.779999999984},{"$f":"IF(G102<0,IF(H102=0,0,IF(OR(G102=0,F102=0),\"N.M.\",IF(ABS(H102/G102)>=10,\"N.M.\",H102/(-G102)))),IF(H102=0,0,IF(OR(G102=0,F102=0),\"N.M.\",IF(ABS(H102/G102)>=10,\"N.M.\",H102/G102))))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K102-L102","v":-660659.84},{"$f":"IF(L102<0,IF(M102=0,0,IF(OR(L102=0,K102=0),\"N.M.\",IF(ABS(M102/L102)>=10,\"N.M.\",M102/(-L102)))),IF(M102=0,0,IF(OR(L102=0,K102=0),\"N.M.\",IF(ABS(M102/L102)>=10,\"N.M.\",M102/L102))))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q102-R102","v":-219635.71000000002},{"$f":"IF(R102<0,IF(S102=0,0,IF(OR(R102=0,Q102=0),\"N.M.\",IF(ABS(S102/R102)>=10,\"N.M.\",S102/(-R102)))),IF(S102=0,0,IF(OR(R102=0,Q102=0),\"N.M.\",IF(ABS(S102/R102)>=10,\"N.M.\",S102/R102))))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V102-W102","v":-688533.96000000008},{"$f":"IF(W102<0,IF(X102=0,0,IF(OR(W102=0,V102=0),\"N.M.\",IF(ABS(X102/W102)>=10,\"N.M.\",X102/(-W102)))),IF(X102=0,0,IF(OR(W102=0,V102=0),\"N.M.\",IF(ABS(X102/W102)>=10,\"N.M.\",X102/W102))))","v":-0.40376016637452627}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F103-G103","v":180.33},{"$f":"IF(G103<0,IF(H103=0,0,IF(OR(G103=0,F103=0),\"N.M.\",IF(ABS(H103/G103)>=10,\"N.M.\",H103/(-G103)))),IF(H103=0,0,IF(OR(G103=0,F103=0),\"N.M.\",IF(ABS(H103/G103)>=10,\"N.M.\",H103/G103))))","v":"N.M."},null,180.33,0,{"$f":"+K103-L103","v":180.33},{"$f":"IF(L103<0,IF(M103=0,0,IF(OR(L103=0,K103=0),\"N.M.\",IF(ABS(M103/L103)>=10,\"N.M.\",M103/(-L103)))),IF(M103=0,0,IF(OR(L103=0,K103=0),\"N.M.\",IF(ABS(M103/L103)>=10,\"N.M.\",M103/L103))))","v":"N.M."},null,null,180.33,0,{"$f":"+Q103-R103","v":180.33},{"$f":"IF(R103<0,IF(S103=0,0,IF(OR(R103=0,Q103=0),\"N.M.\",IF(ABS(S103/R103)>=10,\"N.M.\",S103/(-R103)))),IF(S103=0,0,IF(OR(R103=0,Q103=0),\"N.M.\",IF(ABS(S103/R103)>=10,\"N.M.\",S103/R103))))","v":"N.M."},null,180.33,0,{"$f":"+V103-W103","v":180.33},{"$f":"IF(W103<0,IF(X103=0,0,IF(OR(W103=0,V103=0),\"N.M.\",IF(ABS(X103/W103)>=10,\"N.M.\",X103/(-W103)))),IF(X103=0,0,IF(OR(W103=0,V103=0),\"N.M.\",IF(ABS(X103/W103)>=10,\"N.M.\",X103/W103))))","v":"N.M."}]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F104-G104","v":-69130.929999999993},{"$f":"IF(G104<0,IF(H104=0,0,IF(OR(G104=0,F104=0),\"N.M.\",IF(ABS(H104/G104)>=10,\"N.M.\",H104/(-G104)))),IF(H104=0,0,IF(OR(G104=0,F104=0),\"N.M.\",IF(ABS(H104/G104)>=10,\"N.M.\",H104/G104))))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K104-L104","v":-198458.17999999993},{"$f":"IF(L104<0,IF(M104=0,0,IF(OR(L104=0,K104=0),\"N.M.\",IF(ABS(M104/L104)>=10,\"N.M.\",M104/(-L104)))),IF(M104=0,0,IF(OR(L104=0,K104=0),\"N.M.\",IF(ABS(M104/L104)>=10,\"N.M.\",M104/L104))))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q104-R104","v":-390124.23},{"$f":"IF(R104<0,IF(S104=0,0,IF(OR(R104=0,Q104=0),\"N.M.\",IF(ABS(S104/R104)>=10,\"N.M.\",S104/(-R104)))),IF(S104=0,0,IF(OR(R104=0,Q104=0),\"N.M.\",IF(ABS(S104/R104)>=10,\"N.M.\",S104/R104))))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V104-W104","v":51141.65000000014},{"$f":"IF(W104<0,IF(X104=0,0,IF(OR(W104=0,V104=0),\"N.M.\",IF(ABS(X104/W104)>=10,\"N.M.\",X104/(-W104)))),IF(X104=0,0,IF(OR(W104=0,V104=0),\"N.M.\",IF(ABS(X104/W104)>=10,\"N.M.\",X104/W104))))","v":3.3104306478869597E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F105-G105","v":-799037.9600000002},{"$f":"IF(G105<0,IF(H105=0,0,IF(OR(G105=0,F105=0),\"N.M.\",IF(ABS(H105/G105)>=10,\"N.M.\",H105/(-G105)))),IF(H105=0,0,IF(OR(G105=0,F105=0),\"N.M.\",IF(ABS(H105/G105)>=10,\"N.M.\",H105/G105))))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K105-L105","v":-1172981.2299999986},{"$f":"IF(L105<0,IF(M105=0,0,IF(OR(L105=0,K105=0),\"N.M.\",IF(ABS(M105/L105)>=10,\"N.M.\",M105/(-L105)))),IF(M105=0,0,IF(OR(L105=0,K105=0),\"N.M.\",IF(ABS(M105/L105)>=10,\"N.M.\",M105/L105))))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q105-R105","v":-2260157.71},{"$f":"IF(R105<0,IF(S105=0,0,IF(OR(R105=0,Q105=0),\"N.M.\",IF(ABS(S105/R105)>=10,\"N.M.\",S105/(-R105)))),IF(S105=0,0,IF(OR(R105=0,Q105=0),\"N.M.\",IF(ABS(S105/R105)>=10,\"N.M.\",S105/R105))))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V105-W105","v":-1643076.3899999969},{"$f":"IF(W105<0,IF(X105=0,0,IF(OR(W105=0,V105=0),\"N.M.\",IF(ABS(X105/W105)>=10,\"N.M.\",X105/(-W105)))),IF(X105=0,0,IF(OR(W105=0,V105=0),\"N.M.\",IF(ABS(X105/W105)>=10,\"N.M.\",X105/W105))))","v":-0.11234697829885681}]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F106-G106","v":0},{"$f":"IF(G106<0,IF(H106=0,0,IF(OR(G106=0,F106=0),\"N.M.\",IF(ABS(H106/G106)>=10,\"N.M.\",H106/(-G106)))),IF(H106=0,0,IF(OR(G106=0,F106=0),\"N.M.\",IF(ABS(H106/G106)>=10,\"N.M.\",H106/G106))))","v":0},null,0,0,{"$f":"+K106-L106","v":0},{"$f":"IF(L106<0,IF(M106=0,0,IF(OR(L106=0,K106=0),\"N.M.\",IF(ABS(M106/L106)>=10,\"N.M.\",M106/(-L106)))),IF(M106=0,0,IF(OR(L106=0,K106=0),\"N.M.\",IF(ABS(M106/L106)>=10,\"N.M.\",M106/L106))))","v":0},null,null,0,0,{"$f":"+Q106-R106","v":0},{"$f":"IF(R106<0,IF(S106=0,0,IF(OR(R106=0,Q106=0),\"N.M.\",IF(ABS(S106/R106)>=10,\"N.M.\",S106/(-R106)))),IF(S106=0,0,IF(OR(R106=0,Q106=0),\"N.M.\",IF(ABS(S106/R106)>=10,\"N.M.\",S106/R106))))","v":0},null,0,0,{"$f":"+V106-W106","v":0},{"$f":"IF(W106<0,IF(X106=0,0,IF(OR(W106=0,V106=0),\"N.M.\",IF(ABS(X106/W106)>=10,\"N.M.\",X106/(-W106)))),IF(X106=0,0,IF(OR(W106=0,V106=0),\"N.M.\",IF(ABS(X106/W106)>=10,\"N.M.\",X106/W106))))","v":0}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F107-G107","v":605.15000000000009},{"$f":"IF(G107<0,IF(H107=0,0,IF(OR(G107=0,F107=0),\"N.M.\",IF(ABS(H107/G107)>=10,\"N.M.\",H107/(-G107)))),IF(H107=0,0,IF(OR(G107=0,F107=0),\"N.M.\",IF(ABS(H107/G107)>=10,\"N.M.\",H107/G107))))","v":0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K107-L107","v":4358.6600000000008},{"$f":"IF(L107<0,IF(M107=0,0,IF(OR(L107=0,K107=0),\"N.M.\",IF(ABS(M107/L107)>=10,\"N.M.\",M107/(-L107)))),IF(M107=0,0,IF(OR(L107=0,K107=0),\"N.M.\",IF(ABS(M107/L107)>=10,\"N.M.\",M107/L107))))","v":0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q107-R107","v":1422.9500000000003},{"$f":"IF(R107<0,IF(S107=0,0,IF(OR(R107=0,Q107=0),\"N.M.\",IF(ABS(S107/R107)>=10,\"N.M.\",S107/(-R107)))),IF(S107=0,0,IF(OR(R107=0,Q107=0),\"N.M.\",IF(ABS(S107/R107)>=10,\"N.M.\",S107/R107))))","v":0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V107-W107","v":3792.83},{"$f":"IF(W107<0,IF(X107=0,0,IF(OR(W107=0,V107=0),\"N.M.\",IF(ABS(X107/W107)>=10,\"N.M.\",X107/(-W107)))),IF(X107=0,0,IF(OR(W107=0,V107=0),\"N.M.\",IF(ABS(X107/W107)>=10,\"N.M.\",X107/W107))))","v":0.38199824351490391}]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F108-G108","v":0},{"$f":"IF(G108<0,IF(H108=0,0,IF(OR(G108=0,F108=0),\"N.M.\",IF(ABS(H108/G108)>=10,\"N.M.\",H108/(-G108)))),IF(H108=0,0,IF(OR(G108=0,F108=0),\"N.M.\",IF(ABS(H108/G108)>=10,\"N.M.\",H108/G108))))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K108-L108","v":-36305.679999999935},{"$f":"IF(L108<0,IF(M108=0,0,IF(OR(L108=0,K108=0),\"N.M.\",IF(ABS(M108/L108)>=10,\"N.M.\",M108/(-L108)))),IF(M108=0,0,IF(OR(L108=0,K108=0),\"N.M.\",IF(ABS(M108/L108)>=10,\"N.M.\",M108/L108))))","v":-6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q108-R108","v":0},{"$f":"IF(R108<0,IF(S108=0,0,IF(OR(R108=0,Q108=0),\"N.M.\",IF(ABS(S108/R108)>=10,\"N.M.\",S108/(-R108)))),IF(S108=0,0,IF(OR(R108=0,Q108=0),\"N.M.\",IF(ABS(S108/R108)>=10,\"N.M.\",S108/R108))))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V108-W108","v":-191525.33999999991},{"$f":"IF(W108<0,IF(X108=0,0,IF(OR(W108=0,V108=0),\"N.M.\",IF(ABS(X108/W108)>=10,\"N.M.\",X108/(-W108)))),IF(X108=0,0,IF(OR(W108=0,V108=0),\"N.M.\",IF(ABS(X108/W108)>=10,\"N.M.\",X108/W108))))","v":-0.37722037694278715}]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F109-G109","v":513288.67999999993},{"$f":"IF(G109<0,IF(H109=0,0,IF(OR(G109=0,F109=0),\"N.M.\",IF(ABS(H109/G109)>=10,\"N.M.\",H109/(-G109)))),IF(H109=0,0,IF(OR(G109=0,F109=0),\"N.M.\",IF(ABS(H109/G109)>=10,\"N.M.\",H109/G109))))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K109-L109","v":1811919.0700000003},{"$f":"IF(L109<0,IF(M109=0,0,IF(OR(L109=0,K109=0),\"N.M.\",IF(ABS(M109/L109)>=10,\"N.M.\",M109/(-L109)))),IF(M109=0,0,IF(OR(L109=0,K109=0),\"N.M.\",IF(ABS(M109/L109)>=10,\"N.M.\",M109/L109))))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q109-R109","v":1072601.22},{"$f":"IF(R109<0,IF(S109=0,0,IF(OR(R109=0,Q109=0),\"N.M.\",IF(ABS(S109/R109)>=10,\"N.M.\",S109/(-R109)))),IF(S109=0,0,IF(OR(R109=0,Q109=0),\"N.M.\",IF(ABS(S109/R109)>=10,\"N.M.\",S109/R109))))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V109-W109","v":1096235.6499999994},{"$f":"IF(W109<0,IF(X109=0,0,IF(OR(W109=0,V109=0),\"N.M.\",IF(ABS(X109/W109)>=10,\"N.M.\",X109/(-W109)))),IF(X109=0,0,IF(OR(W109=0,V109=0),\"N.M.\",IF(ABS(X109/W109)>=10,\"N.M.\",X109/W109))))","v":0.23499983139814187}]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F110-G110","v":-1178.45},{"$f":"IF(G110<0,IF(H110=0,0,IF(OR(G110=0,F110=0),\"N.M.\",IF(ABS(H110/G110)>=10,\"N.M.\",H110/(-G110)))),IF(H110=0,0,IF(OR(G110=0,F110=0),\"N.M.\",IF(ABS(H110/G110)>=10,\"N.M.\",H110/G110))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+K110-L110","v":45756.950000000004},{"$f":"IF(L110<0,IF(M110=0,0,IF(OR(L110=0,K110=0),\"N.M.\",IF(ABS(M110/L110)>=10,\"N.M.\",M110/(-L110)))),IF(M110=0,0,IF(OR(L110=0,K110=0),\"N.M.\",IF(ABS(M110/L110)>=10,\"N.M.\",M110/L110))))","v":"N.M."},null,null,10461.450000000001,0,{"$f":"+Q110-R110","v":10461.450000000001},{"$f":"IF(R110<0,IF(S110=0,0,IF(OR(R110=0,Q110=0),\"N.M.\",IF(ABS(S110/R110)>=10,\"N.M.\",S110/(-R110)))),IF(S110=0,0,IF(OR(R110=0,Q110=0),\"N.M.\",IF(ABS(S110/R110)>=10,\"N.M.\",S110/R110))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+V110-W110","v":45756.950000000004},{"$f":"IF(W110<0,IF(X110=0,0,IF(OR(W110=0,V110=0),\"N.M.\",IF(ABS(X110/W110)>=10,\"N.M.\",X110/(-W110)))),IF(X110=0,0,IF(OR(W110=0,V110=0),\"N.M.\",IF(ABS(X110/W110)>=10,\"N.M.\",X110/W110))))","v":"N.M."}]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F111-G111","v":1476.18},{"$f":"IF(G111<0,IF(H111=0,0,IF(OR(G111=0,F111=0),\"N.M.\",IF(ABS(H111/G111)>=10,\"N.M.\",H111/(-G111)))),IF(H111=0,0,IF(OR(G111=0,F111=0),\"N.M.\",IF(ABS(H111/G111)>=10,\"N.M.\",H111/G111))))","v":"N.M."},null,4291.42,0,{"$f":"+K111-L111","v":4291.42},{"$f":"IF(L111<0,IF(M111=0,0,IF(OR(L111=0,K111=0),\"N.M.\",IF(ABS(M111/L111)>=10,\"N.M.\",M111/(-L111)))),IF(M111=0,0,IF(OR(L111=0,K111=0),\"N.M.\",IF(ABS(M111/L111)>=10,\"N.M.\",M111/L111))))","v":"N.M."},null,null,2742.61,0,{"$f":"+Q111-R111","v":2742.61},{"$f":"IF(R111<0,IF(S111=0,0,IF(OR(R111=0,Q111=0),\"N.M.\",IF(ABS(S111/R111)>=10,\"N.M.\",S111/(-R111)))),IF(S111=0,0,IF(OR(R111=0,Q111=0),\"N.M.\",IF(ABS(S111/R111)>=10,\"N.M.\",S111/R111))))","v":"N.M."},null,4291.42,0,{"$f":"+V111-W111","v":4291.42},{"$f":"IF(W111<0,IF(X111=0,0,IF(OR(W111=0,V111=0),\"N.M.\",IF(ABS(X111/W111)>=10,\"N.M.\",X111/(-W111)))),IF(X111=0,0,IF(OR(W111=0,V111=0),\"N.M.\",IF(ABS(X111/W111)>=10,\"N.M.\",X111/W111))))","v":"N.M."}]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F112-G112","v":21552.179999999993},{"$f":"IF(G112<0,IF(H112=0,0,IF(OR(G112=0,F112=0),\"N.M.\",IF(ABS(H112/G112)>=10,\"N.M.\",H112/(-G112)))),IF(H112=0,0,IF(OR(G112=0,F112=0),\"N.M.\",IF(ABS(H112/G112)>=10,\"N.M.\",H112/G112))))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K112-L112","v":-129183.62999999989},{"$f":"IF(L112<0,IF(M112=0,0,IF(OR(L112=0,K112=0),\"N.M.\",IF(ABS(M112/L112)>=10,\"N.M.\",M112/(-L112)))),IF(M112=0,0,IF(OR(L112=0,K112=0),\"N.M.\",IF(ABS(M112/L112)>=10,\"N.M.\",M112/L112))))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q112-R112","v":2319.0800000000163},{"$f":"IF(R112<0,IF(S112=0,0,IF(OR(R112=0,Q112=0),\"N.M.\",IF(ABS(S112/R112)>=10,\"N.M.\",S112/(-R112)))),IF(S112=0,0,IF(OR(R112=0,Q112=0),\"N.M.\",IF(ABS(S112/R112)>=10,\"N.M.\",S112/R112))))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V112-W112","v":-393099.24999999977},{"$f":"IF(W112<0,IF(X112=0,0,IF(OR(W112=0,V112=0),\"N.M.\",IF(ABS(X112/W112)>=10,\"N.M.\",X112/(-W112)))),IF(X112=0,0,IF(OR(W112=0,V112=0),\"N.M.\",IF(ABS(X112/W112)>=10,\"N.M.\",X112/W112))))","v":-0.21846127444192986}]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F113-G113","v":0},{"$f":"IF(G113<0,IF(H113=0,0,IF(OR(G113=0,F113=0),\"N.M.\",IF(ABS(H113/G113)>=10,\"N.M.\",H113/(-G113)))),IF(H113=0,0,IF(OR(G113=0,F113=0),\"N.M.\",IF(ABS(H113/G113)>=10,\"N.M.\",H113/G113))))","v":0},null,0,-13.57,{"$f":"+K113-L113","v":13.57},{"$f":"IF(L113<0,IF(M113=0,0,IF(OR(L113=0,K113=0),\"N.M.\",IF(ABS(M113/L113)>=10,\"N.M.\",M113/(-L113)))),IF(M113=0,0,IF(OR(L113=0,K113=0),\"N.M.\",IF(ABS(M113/L113)>=10,\"N.M.\",M113/L113))))","v":"N.M."},null,null,0,0,{"$f":"+Q113-R113","v":0},{"$f":"IF(R113<0,IF(S113=0,0,IF(OR(R113=0,Q113=0),\"N.M.\",IF(ABS(S113/R113)>=10,\"N.M.\",S113/(-R113)))),IF(S113=0,0,IF(OR(R113=0,Q113=0),\"N.M.\",IF(ABS(S113/R113)>=10,\"N.M.\",S113/R113))))","v":0},null,0,0,{"$f":"+V113-W113","v":0},{"$f":"IF(W113<0,IF(X113=0,0,IF(OR(W113=0,V113=0),\"N.M.\",IF(ABS(X113/W113)>=10,\"N.M.\",X113/(-W113)))),IF(X113=0,0,IF(OR(W113=0,V113=0),\"N.M.\",IF(ABS(X113/W113)>=10,\"N.M.\",X113/W113))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515","Line 20","TOTAL Maintenance (Enter Total of lines 15 thru 19)","m",null,2728318.6699999995,3122912.2700000005,{"$f":"+F114-G114","v":-394593.60000000102},{"$f":"IF(G114<0,IF(H114=0,0,IF(OR(G114=0,F114=0),\"N.M.\",IF(ABS(H114/G114)>=10,\"N.M.\",H114/(-G114)))),IF(H114=0,0,IF(OR(G114=0,F114=0),\"N.M.\",IF(ABS(H114/G114)>=10,\"N.M.\",H114/G114))))","v":-0.12635436601618047},null,18999017.870000005,19330086.43,{"$f":"+K114-L114","v":-331068.55999999493},{"$f":"IF(L114<0,IF(M114=0,0,IF(OR(L114=0,K114=0),\"N.M.\",IF(ABS(M114/L114)>=10,\"N.M.\",M114/(-L114)))),IF(M114=0,0,IF(OR(L114=0,K114=0),\"N.M.\",IF(ABS(M114/L114)>=10,\"N.M.\",M114/L114))))","v":-1.7127112245405255E-2},null,null,5492669.2200000007,7272859.2300000004,{"$f":"+Q114-R114","v":-1780190.0099999998},{"$f":"IF(R114<0,IF(S114=0,0,IF(OR(R114=0,Q114=0),\"N.M.\",IF(ABS(S114/R114)>=10,\"N.M.\",S114/(-R114)))),IF(S114=0,0,IF(OR(R114=0,Q114=0),\"N.M.\",IF(ABS(S114/R114)>=10,\"N.M.\",S114/R114))))","v":-0.24477168520694709},null,22106927.640000004,23821763.75,{"$f":"+V114-W114","v":-1714836.1099999957},{"$f":"IF(W114<0,IF(X114=0,0,IF(OR(W114=0,V114=0),\"N.M.\",IF(ABS(X114/W114)>=10,\"N.M.\",X114/(-W114)))),IF(X114=0,0,IF(OR(W114=0,V114=0),\"N.M.\",IF(ABS(X114/W114)>=10,\"N.M.\",X114/W114))))","v":-7.1986110180443527E-2}]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F115-G115","v":118207.77000000002},{"$f":"IF(G115<0,IF(H115=0,0,IF(OR(G115=0,F115=0),\"N.M.\",IF(ABS(H115/G115)>=10,\"N.M.\",H115/(-G115)))),IF(H115=0,0,IF(OR(G115=0,F115=0),\"N.M.\",IF(ABS(H115/G115)>=10,\"N.M.\",H115/G115))))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K115-L115","v":-240837.27000000002},{"$f":"IF(L115<0,IF(M115=0,0,IF(OR(L115=0,K115=0),\"N.M.\",IF(ABS(M115/L115)>=10,\"N.M.\",M115/(-L115)))),IF(M115=0,0,IF(OR(L115=0,K115=0),\"N.M.\",IF(ABS(M115/L115)>=10,\"N.M.\",M115/L115))))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q115-R115","v":107578.06000000006},{"$f":"IF(R115<0,IF(S115=0,0,IF(OR(R115=0,Q115=0),\"N.M.\",IF(ABS(S115/R115)>=10,\"N.M.\",S115/(-R115)))),IF(S115=0,0,IF(OR(R115=0,Q115=0),\"N.M.\",IF(ABS(S115/R115)>=10,\"N.M.\",S115/R115))))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V115-W115","v":-403223.14999999944},{"$f":"IF(W115<0,IF(X115=0,0,IF(OR(W115=0,V115=0),\"N.M.\",IF(ABS(X115/W115)>=10,\"N.M.\",X115/(-W115)))),IF(X115=0,0,IF(OR(W115=0,V115=0),\"N.M.\",IF(ABS(X115/W115)>=10,\"N.M.\",X115/W115))))","v":-8.7861377262196963E-2}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F116-G116","v":0},{"$f":"IF(G116<0,IF(H116=0,0,IF(OR(G116=0,F116=0),\"N.M.\",IF(ABS(H116/G116)>=10,\"N.M.\",H116/(-G116)))),IF(H116=0,0,IF(OR(G116=0,F116=0),\"N.M.\",IF(ABS(H116/G116)>=10,\"N.M.\",H116/G116))))","v":0},null,64.34,0,{"$f":"+K116-L116","v":64.34},{"$f":"IF(L116<0,IF(M116=0,0,IF(OR(L116=0,K116=0),\"N.M.\",IF(ABS(M116/L116)>=10,\"N.M.\",M116/(-L116)))),IF(M116=0,0,IF(OR(L116=0,K116=0),\"N.M.\",IF(ABS(M116/L116)>=10,\"N.M.\",M116/L116))))","v":"N.M."},null,null,64.34,0,{"$f":"+Q116-R116","v":64.34},{"$f":"IF(R116<0,IF(S116=0,0,IF(OR(R116=0,Q116=0),\"N.M.\",IF(ABS(S116/R116)>=10,\"N.M.\",S116/(-R116)))),IF(S116=0,0,IF(OR(R116=0,Q116=0),\"N.M.\",IF(ABS(S116/R116)>=10,\"N.M.\",S116/R116))))","v":"N.M."},null,64.34,0,{"$f":"+V116-W116","v":64.34},{"$f":"IF(W116<0,IF(X116=0,0,IF(OR(W116=0,V116=0),\"N.M.\",IF(ABS(X116/W116)>=10,\"N.M.\",X116/(-W116)))),IF(X116=0,0,IF(OR(W116=0,V116=0),\"N.M.\",IF(ABS(X116/W116)>=10,\"N.M.\",X116/W116))))","v":"N.M."}]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F117-G117","v":0},{"$f":"IF(G117<0,IF(H117=0,0,IF(OR(G117=0,F117=0),\"N.M.\",IF(ABS(H117/G117)>=10,\"N.M.\",H117/(-G117)))),IF(H117=0,0,IF(OR(G117=0,F117=0),\"N.M.\",IF(ABS(H117/G117)>=10,\"N.M.\",H117/G117))))","v":0},null,0,0,{"$f":"+K117-L117","v":0},{"$f":"IF(L117<0,IF(M117=0,0,IF(OR(L117=0,K117=0),\"N.M.\",IF(ABS(M117/L117)>=10,\"N.M.\",M117/(-L117)))),IF(M117=0,0,IF(OR(L117=0,K117=0),\"N.M.\",IF(ABS(M117/L117)>=10,\"N.M.\",M117/L117))))","v":0},null,null,0,0,{"$f":"+Q117-R117","v":0},{"$f":"IF(R117<0,IF(S117=0,0,IF(OR(R117=0,Q117=0),\"N.M.\",IF(ABS(S117/R117)>=10,\"N.M.\",S117/(-R117)))),IF(S117=0,0,IF(OR(R117=0,Q117=0),\"N.M.\",IF(ABS(S117/R117)>=10,\"N.M.\",S117/R117))))","v":0},null,0,0,{"$f":"+V117-W117","v":0},{"$f":"IF(W117<0,IF(X117=0,0,IF(OR(W117=0,V117=0),\"N.M.\",IF(ABS(X117/W117)>=10,\"N.M.\",X117/(-W117)))),IF(X117=0,0,IF(OR(W117=0,V117=0),\"N.M.\",IF(ABS(X117/W117)>=10,\"N.M.\",X117/W117))))","v":0}]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F118-G118","v":326066.78999999998},{"$f":"IF(G118<0,IF(H118=0,0,IF(OR(G118=0,F118=0),\"N.M.\",IF(ABS(H118/G118)>=10,\"N.M.\",H118/(-G118)))),IF(H118=0,0,IF(OR(G118=0,F118=0),\"N.M.\",IF(ABS(H118/G118)>=10,\"N.M.\",H118/G118))))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K118-L118","v":1097277.7199999997},{"$f":"IF(L118<0,IF(M118=0,0,IF(OR(L118=0,K118=0),\"N.M.\",IF(ABS(M118/L118)>=10,\"N.M.\",M118/(-L118)))),IF(M118=0,0,IF(OR(L118=0,K118=0),\"N.M.\",IF(ABS(M118/L118)>=10,\"N.M.\",M118/L118))))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q118-R118","v":-124313.43999999994},{"$f":"IF(R118<0,IF(S118=0,0,IF(OR(R118=0,Q118=0),\"N.M.\",IF(ABS(S118/R118)>=10,\"N.M.\",S118/(-R118)))),IF(S118=0,0,IF(OR(R118=0,Q118=0),\"N.M.\",IF(ABS(S118/R118)>=10,\"N.M.\",S118/R118))))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V118-W118","v":148659.76999999955},{"$f":"IF(W118<0,IF(X118=0,0,IF(OR(W118=0,V118=0),\"N.M.\",IF(ABS(X118/W118)>=10,\"N.M.\",X118/(-W118)))),IF(X118=0,0,IF(OR(W118=0,V118=0),\"N.M.\",IF(ABS(X118/W118)>=10,\"N.M.\",X118/W118))))","v":2.037144589456457E-2}]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F119-G119","v":4027895.2199999997},{"$f":"IF(G119<0,IF(H119=0,0,IF(OR(G119=0,F119=0),\"N.M.\",IF(ABS(H119/G119)>=10,\"N.M.\",H119/(-G119)))),IF(H119=0,0,IF(OR(G119=0,F119=0),\"N.M.\",IF(ABS(H119/G119)>=10,\"N.M.\",H119/G119))))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K119-L119","v":-6076761.3999999985},{"$f":"IF(L119<0,IF(M119=0,0,IF(OR(L119=0,K119=0),\"N.M.\",IF(ABS(M119/L119)>=10,\"N.M.\",M119/(-L119)))),IF(M119=0,0,IF(OR(L119=0,K119=0),\"N.M.\",IF(ABS(M119/L119)>=10,\"N.M.\",M119/L119))))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q119-R119","v":3980802.5999999978},{"$f":"IF(R119<0,IF(S119=0,0,IF(OR(R119=0,Q119=0),\"N.M.\",IF(ABS(S119/R119)>=10,\"N.M.\",S119/(-R119)))),IF(S119=0,0,IF(OR(R119=0,Q119=0),\"N.M.\",IF(ABS(S119/R119)>=10,\"N.M.\",S119/R119))))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V119-W119","v":3997906.6900000125},{"$f":"IF(W119<0,IF(X119=0,0,IF(OR(W119=0,V119=0),\"N.M.\",IF(ABS(X119/W119)>=10,\"N.M.\",X119/(-W119)))),IF(X119=0,0,IF(OR(W119=0,V119=0),\"N.M.\",IF(ABS(X119/W119)>=10,\"N.M.\",X119/W119))))","v":5.5432357500841599E-2}]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F120-G120","v":184586.83000000002},{"$f":"IF(G120<0,IF(H120=0,0,IF(OR(G120=0,F120=0),\"N.M.\",IF(ABS(H120/G120)>=10,\"N.M.\",H120/(-G120)))),IF(H120=0,0,IF(OR(G120=0,F120=0),\"N.M.\",IF(ABS(H120/G120)>=10,\"N.M.\",H120/G120))))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K120-L120","v":583619.10999999987},{"$f":"IF(L120<0,IF(M120=0,0,IF(OR(L120=0,K120=0),\"N.M.\",IF(ABS(M120/L120)>=10,\"N.M.\",M120/(-L120)))),IF(M120=0,0,IF(OR(L120=0,K120=0),\"N.M.\",IF(ABS(M120/L120)>=10,\"N.M.\",M120/L120))))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q120-R120","v":258196.29999999993},{"$f":"IF(R120<0,IF(S120=0,0,IF(OR(R120=0,Q120=0),\"N.M.\",IF(ABS(S120/R120)>=10,\"N.M.\",S120/(-R120)))),IF(S120=0,0,IF(OR(R120=0,Q120=0),\"N.M.\",IF(ABS(S120/R120)>=10,\"N.M.\",S120/R120))))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V120-W120","v":1200131.92},{"$f":"IF(W120<0,IF(X120=0,0,IF(OR(W120=0,V120=0),\"N.M.\",IF(ABS(X120/W120)>=10,\"N.M.\",X120/(-W120)))),IF(X120=0,0,IF(OR(W120=0,V120=0),\"N.M.\",IF(ABS(X120/W120)>=10,\"N.M.\",X120/W120))))","v":0.40900426563983161}]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F121-G121","v":-4832659.551},{"$f":"IF(G121<0,IF(H121=0,0,IF(OR(G121=0,F121=0),\"N.M.\",IF(ABS(H121/G121)>=10,\"N.M.\",H121/(-G121)))),IF(H121=0,0,IF(OR(G121=0,F121=0),\"N.M.\",IF(ABS(H121/G121)>=10,\"N.M.\",H121/G121))))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K121-L121","v":406514.93000000017},{"$f":"IF(L121<0,IF(M121=0,0,IF(OR(L121=0,K121=0),\"N.M.\",IF(ABS(M121/L121)>=10,\"N.M.\",M121/(-L121)))),IF(M121=0,0,IF(OR(L121=0,K121=0),\"N.M.\",IF(ABS(M121/L121)>=10,\"N.M.\",M121/L121))))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q121-R121","v":642314},{"$f":"IF(R121<0,IF(S121=0,0,IF(OR(R121=0,Q121=0),\"N.M.\",IF(ABS(S121/R121)>=10,\"N.M.\",S121/(-R121)))),IF(S121=0,0,IF(OR(R121=0,Q121=0),\"N.M.\",IF(ABS(S121/R121)>=10,\"N.M.\",S121/R121))))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V121-W121","v":5247813},{"$f":"IF(W121<0,IF(X121=0,0,IF(OR(W121=0,V121=0),\"N.M.\",IF(ABS(X121/W121)>=10,\"N.M.\",X121/(-W121)))),IF(X121=0,0,IF(OR(W121=0,V121=0),\"N.M.\",IF(ABS(X121/W121)>=10,\"N.M.\",X121/W121))))","v":1.8822359090899305}]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F122-G122","v":296.13},{"$f":"IF(G122<0,IF(H122=0,0,IF(OR(G122=0,F122=0),\"N.M.\",IF(ABS(H122/G122)>=10,\"N.M.\",H122/(-G122)))),IF(H122=0,0,IF(OR(G122=0,F122=0),\"N.M.\",IF(ABS(H122/G122)>=10,\"N.M.\",H122/G122))))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K122-L122","v":-10563.79},{"$f":"IF(L122<0,IF(M122=0,0,IF(OR(L122=0,K122=0),\"N.M.\",IF(ABS(M122/L122)>=10,\"N.M.\",M122/(-L122)))),IF(M122=0,0,IF(OR(L122=0,K122=0),\"N.M.\",IF(ABS(M122/L122)>=10,\"N.M.\",M122/L122))))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q122-R122","v":-2909.5},{"$f":"IF(R122<0,IF(S122=0,0,IF(OR(R122=0,Q122=0),\"N.M.\",IF(ABS(S122/R122)>=10,\"N.M.\",S122/(-R122)))),IF(S122=0,0,IF(OR(R122=0,Q122=0),\"N.M.\",IF(ABS(S122/R122)>=10,\"N.M.\",S122/R122))))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V122-W122","v":-7383.0300000000007},{"$f":"IF(W122<0,IF(X122=0,0,IF(OR(W122=0,V122=0),\"N.M.\",IF(ABS(X122/W122)>=10,\"N.M.\",X122/(-W122)))),IF(X122=0,0,IF(OR(W122=0,V122=0),\"N.M.\",IF(ABS(X122/W122)>=10,\"N.M.\",X122/W122))))","v":-0.47105808671950816}]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F123-G123","v":0},{"$f":"IF(G123<0,IF(H123=0,0,IF(OR(G123=0,F123=0),\"N.M.\",IF(ABS(H123/G123)>=10,\"N.M.\",H123/(-G123)))),IF(H123=0,0,IF(OR(G123=0,F123=0),\"N.M.\",IF(ABS(H123/G123)>=10,\"N.M.\",H123/G123))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+K123-L123","v":4086757.3000000003},{"$f":"IF(L123<0,IF(M123=0,0,IF(OR(L123=0,K123=0),\"N.M.\",IF(ABS(M123/L123)>=10,\"N.M.\",M123/(-L123)))),IF(M123=0,0,IF(OR(L123=0,K123=0),\"N.M.\",IF(ABS(M123/L123)>=10,\"N.M.\",M123/L123))))","v":"N.M."},null,null,0,0,{"$f":"+Q123-R123","v":0},{"$f":"IF(R123<0,IF(S123=0,0,IF(OR(R123=0,Q123=0),\"N.M.\",IF(ABS(S123/R123)>=10,\"N.M.\",S123/(-R123)))),IF(S123=0,0,IF(OR(R123=0,Q123=0),\"N.M.\",IF(ABS(S123/R123)>=10,\"N.M.\",S123/R123))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+V123-W123","v":4086757.3000000003},{"$f":"IF(W123<0,IF(X123=0,0,IF(OR(W123=0,V123=0),\"N.M.\",IF(ABS(X123/W123)>=10,\"N.M.\",X123/(-W123)))),IF(X123=0,0,IF(OR(W123=0,V123=0),\"N.M.\",IF(ABS(X123/W123)>=10,\"N.M.\",X123/W123))))","v":"N.M."}]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F124-G124","v":-412912.23000000004},{"$f":"IF(G124<0,IF(H124=0,0,IF(OR(G124=0,F124=0),\"N.M.\",IF(ABS(H124/G124)>=10,\"N.M.\",H124/(-G124)))),IF(H124=0,0,IF(OR(G124=0,F124=0),\"N.M.\",IF(ABS(H124/G124)>=10,\"N.M.\",H124/G124))))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K124-L124","v":-6165},{"$f":"IF(L124<0,IF(M124=0,0,IF(OR(L124=0,K124=0),\"N.M.\",IF(ABS(M124/L124)>=10,\"N.M.\",M124/(-L124)))),IF(M124=0,0,IF(OR(L124=0,K124=0),\"N.M.\",IF(ABS(M124/L124)>=10,\"N.M.\",M124/L124))))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q124-R124","v":-544929.66999999993},{"$f":"IF(R124<0,IF(S124=0,0,IF(OR(R124=0,Q124=0),\"N.M.\",IF(ABS(S124/R124)>=10,\"N.M.\",S124/(-R124)))),IF(S124=0,0,IF(OR(R124=0,Q124=0),\"N.M.\",IF(ABS(S124/R124)>=10,\"N.M.\",S124/R124))))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V124-W124","v":-474512.23},{"$f":"IF(W124<0,IF(X124=0,0,IF(OR(W124=0,V124=0),\"N.M.\",IF(ABS(X124/W124)>=10,\"N.M.\",X124/(-W124)))),IF(X124=0,0,IF(OR(W124=0,V124=0),\"N.M.\",IF(ABS(X124/W124)>=10,\"N.M.\",X124/W124))))","v":-0.11304158342472413}]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F125-G125","v":10366.93},{"$f":"IF(G125<0,IF(H125=0,0,IF(OR(G125=0,F125=0),\"N.M.\",IF(ABS(H125/G125)>=10,\"N.M.\",H125/(-G125)))),IF(H125=0,0,IF(OR(G125=0,F125=0),\"N.M.\",IF(ABS(H125/G125)>=10,\"N.M.\",H125/G125))))","v":"N.M."},null,30926113.949999999,24588025.920000002,{"$f":"+K125-L125","v":6338088.0299999975},{"$f":"IF(L125<0,IF(M125=0,0,IF(OR(L125=0,K125=0),\"N.M.\",IF(ABS(M125/L125)>=10,\"N.M.\",M125/(-L125)))),IF(M125=0,0,IF(OR(L125=0,K125=0),\"N.M.\",IF(ABS(M125/L125)>=10,\"N.M.\",M125/L125))))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q125-R125","v":1185086.5099999998},{"$f":"IF(R125<0,IF(S125=0,0,IF(OR(R125=0,Q125=0),\"N.M.\",IF(ABS(S125/R125)>=10,\"N.M.\",S125/(-R125)))),IF(S125=0,0,IF(OR(R125=0,Q125=0),\"N.M.\",IF(ABS(S125/R125)>=10,\"N.M.\",S125/R125))))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V125-W125","v":5395436.3999999948},{"$f":"IF(W125<0,IF(X125=0,0,IF(OR(W125=0,V125=0),\"N.M.\",IF(ABS(X125/W125)>=10,\"N.M.\",X125/(-W125)))),IF(X125=0,0,IF(OR(W125=0,V125=0),\"N.M.\",IF(ABS(X125/W125)>=10,\"N.M.\",X125/W125))))","v":0.18794336241636847}]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F126-G126","v":39293.279999999999},{"$f":"IF(G126<0,IF(H126=0,0,IF(OR(G126=0,F126=0),\"N.M.\",IF(ABS(H126/G126)>=10,\"N.M.\",H126/(-G126)))),IF(H126=0,0,IF(OR(G126=0,F126=0),\"N.M.\",IF(ABS(H126/G126)>=10,\"N.M.\",H126/G126))))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K126-L126","v":-122262.25},{"$f":"IF(L126<0,IF(M126=0,0,IF(OR(L126=0,K126=0),\"N.M.\",IF(ABS(M126/L126)>=10,\"N.M.\",M126/(-L126)))),IF(M126=0,0,IF(OR(L126=0,K126=0),\"N.M.\",IF(ABS(M126/L126)>=10,\"N.M.\",M126/L126))))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q126-R126","v":137682.88},{"$f":"IF(R126<0,IF(S126=0,0,IF(OR(R126=0,Q126=0),\"N.M.\",IF(ABS(S126/R126)>=10,\"N.M.\",S126/(-R126)))),IF(S126=0,0,IF(OR(R126=0,Q126=0),\"N.M.\",IF(ABS(S126/R126)>=10,\"N.M.\",S126/R126))))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V126-W126","v":-210868.39999999997},{"$f":"IF(W126<0,IF(X126=0,0,IF(OR(W126=0,V126=0),\"N.M.\",IF(ABS(X126/W126)>=10,\"N.M.\",X126/(-W126)))),IF(X126=0,0,IF(OR(W126=0,V126=0),\"N.M.\",IF(ABS(X126/W126)>=10,\"N.M.\",X126/W126))))","v":-0.29570577877730431}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F127-G127","v":14420.709999999992},{"$f":"IF(G127<0,IF(H127=0,0,IF(OR(G127=0,F127=0),\"N.M.\",IF(ABS(H127/G127)>=10,\"N.M.\",H127/(-G127)))),IF(H127=0,0,IF(OR(G127=0,F127=0),\"N.M.\",IF(ABS(H127/G127)>=10,\"N.M.\",H127/G127))))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K127-L127","v":36724},{"$f":"IF(L127<0,IF(M127=0,0,IF(OR(L127=0,K127=0),\"N.M.\",IF(ABS(M127/L127)>=10,\"N.M.\",M127/(-L127)))),IF(M127=0,0,IF(OR(L127=0,K127=0),\"N.M.\",IF(ABS(M127/L127)>=10,\"N.M.\",M127/L127))))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q127-R127","v":60076.760000000009},{"$f":"IF(R127<0,IF(S127=0,0,IF(OR(R127=0,Q127=0),\"N.M.\",IF(ABS(S127/R127)>=10,\"N.M.\",S127/(-R127)))),IF(S127=0,0,IF(OR(R127=0,Q127=0),\"N.M.\",IF(ABS(S127/R127)>=10,\"N.M.\",S127/R127))))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V127-W127","v":53144.580000000075},{"$f":"IF(W127<0,IF(X127=0,0,IF(OR(W127=0,V127=0),\"N.M.\",IF(ABS(X127/W127)>=10,\"N.M.\",X127/(-W127)))),IF(X127=0,0,IF(OR(W127=0,V127=0),\"N.M.\",IF(ABS(X127/W127)>=10,\"N.M.\",X127/W127))))","v":3.8682925682412071E-2}]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F128-G128","v":-41211.26},{"$f":"IF(G128<0,IF(H128=0,0,IF(OR(G128=0,F128=0),\"N.M.\",IF(ABS(H128/G128)>=10,\"N.M.\",H128/(-G128)))),IF(H128=0,0,IF(OR(G128=0,F128=0),\"N.M.\",IF(ABS(H128/G128)>=10,\"N.M.\",H128/G128))))","v":-0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K128-L128","v":66221.749999999884},{"$f":"IF(L128<0,IF(M128=0,0,IF(OR(L128=0,K128=0),\"N.M.\",IF(ABS(M128/L128)>=10,\"N.M.\",M128/(-L128)))),IF(M128=0,0,IF(OR(L128=0,K128=0),\"N.M.\",IF(ABS(M128/L128)>=10,\"N.M.\",M128/L128))))","v":5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q128-R128","v":-24097.809999999998},{"$f":"IF(R128<0,IF(S128=0,0,IF(OR(R128=0,Q128=0),\"N.M.\",IF(ABS(S128/R128)>=10,\"N.M.\",S128/(-R128)))),IF(S128=0,0,IF(OR(R128=0,Q128=0),\"N.M.\",IF(ABS(S128/R128)>=10,\"N.M.\",S128/R128))))","v":-7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V128-W128","v":21837.75},{"$f":"IF(W128<0,IF(X128=0,0,IF(OR(W128=0,V128=0),\"N.M.\",IF(ABS(X128/W128)>=10,\"N.M.\",X128/(-W128)))),IF(X128=0,0,IF(OR(W128=0,V128=0),\"N.M.\",IF(ABS(X128/W128)>=10,\"N.M.\",X128/W128))))","v":1.7592736789544643E-2}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F129-G129","v":-46720.839999999967},{"$f":"IF(G129<0,IF(H129=0,0,IF(OR(G129=0,F129=0),\"N.M.\",IF(ABS(H129/G129)>=10,\"N.M.\",H129/(-G129)))),IF(H129=0,0,IF(OR(G129=0,F129=0),\"N.M.\",IF(ABS(H129/G129)>=10,\"N.M.\",H129/G129))))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K129-L129","v":-236494.85000000056},{"$f":"IF(L129<0,IF(M129=0,0,IF(OR(L129=0,K129=0),\"N.M.\",IF(ABS(M129/L129)>=10,\"N.M.\",M129/(-L129)))),IF(M129=0,0,IF(OR(L129=0,K129=0),\"N.M.\",IF(ABS(M129/L129)>=10,\"N.M.\",M129/L129))))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q129-R129","v":-140184.04999999981},{"$f":"IF(R129<0,IF(S129=0,0,IF(OR(R129=0,Q129=0),\"N.M.\",IF(ABS(S129/R129)>=10,\"N.M.\",S129/(-R129)))),IF(S129=0,0,IF(OR(R129=0,Q129=0),\"N.M.\",IF(ABS(S129/R129)>=10,\"N.M.\",S129/R129))))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V129-W129","v":-351171.25},{"$f":"IF(W129<0,IF(X129=0,0,IF(OR(W129=0,V129=0),\"N.M.\",IF(ABS(X129/W129)>=10,\"N.M.\",X129/(-W129)))),IF(X129=0,0,IF(OR(W129=0,V129=0),\"N.M.\",IF(ABS(X129/W129)>=10,\"N.M.\",X129/W129))))","v":-5.5277872914643887E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F130-G130","v":-325352.06200000003},{"$f":"IF(G130<0,IF(H130=0,0,IF(OR(G130=0,F130=0),\"N.M.\",IF(ABS(H130/G130)>=10,\"N.M.\",H130/(-G130)))),IF(H130=0,0,IF(OR(G130=0,F130=0),\"N.M.\",IF(ABS(H130/G130)>=10,\"N.M.\",H130/G130))))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K130-L130","v":-1119845.0499999998},{"$f":"IF(L130<0,IF(M130=0,0,IF(OR(L130=0,K130=0),\"N.M.\",IF(ABS(M130/L130)>=10,\"N.M.\",M130/(-L130)))),IF(M130=0,0,IF(OR(L130=0,K130=0),\"N.M.\",IF(ABS(M130/L130)>=10,\"N.M.\",M130/L130))))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q130-R130","v":-217131.93999999994},{"$f":"IF(R130<0,IF(S130=0,0,IF(OR(R130=0,Q130=0),\"N.M.\",IF(ABS(S130/R130)>=10,\"N.M.\",S130/(-R130)))),IF(S130=0,0,IF(OR(R130=0,Q130=0),\"N.M.\",IF(ABS(S130/R130)>=10,\"N.M.\",S130/R130))))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V130-W130","v":-286978.71999999997},{"$f":"IF(W130<0,IF(X130=0,0,IF(OR(W130=0,V130=0),\"N.M.\",IF(ABS(X130/W130)>=10,\"N.M.\",X130/(-W130)))),IF(X130=0,0,IF(OR(W130=0,V130=0),\"N.M.\",IF(ABS(X130/W130)>=10,\"N.M.\",X130/W130))))","v":-0.15379877074800788}]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F131-G131","v":59682.810000000012},{"$f":"IF(G131<0,IF(H131=0,0,IF(OR(G131=0,F131=0),\"N.M.\",IF(ABS(H131/G131)>=10,\"N.M.\",H131/(-G131)))),IF(H131=0,0,IF(OR(G131=0,F131=0),\"N.M.\",IF(ABS(H131/G131)>=10,\"N.M.\",H131/G131))))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K131-L131","v":417826.85999999987},{"$f":"IF(L131<0,IF(M131=0,0,IF(OR(L131=0,K131=0),\"N.M.\",IF(ABS(M131/L131)>=10,\"N.M.\",M131/(-L131)))),IF(M131=0,0,IF(OR(L131=0,K131=0),\"N.M.\",IF(ABS(M131/L131)>=10,\"N.M.\",M131/L131))))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q131-R131","v":133790.76},{"$f":"IF(R131<0,IF(S131=0,0,IF(OR(R131=0,Q131=0),\"N.M.\",IF(ABS(S131/R131)>=10,\"N.M.\",S131/(-R131)))),IF(S131=0,0,IF(OR(R131=0,Q131=0),\"N.M.\",IF(ABS(S131/R131)>=10,\"N.M.\",S131/R131))))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V131-W131","v":411964.84999999986},{"$f":"IF(W131<0,IF(X131=0,0,IF(OR(W131=0,V131=0),\"N.M.\",IF(ABS(X131/W131)>=10,\"N.M.\",X131/(-W131)))),IF(X131=0,0,IF(OR(W131=0,V131=0),\"N.M.\",IF(ABS(X131/W131)>=10,\"N.M.\",X131/W131))))","v":0.27362286448522893}]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F132-G132","v":42160.729999999996},{"$f":"IF(G132<0,IF(H132=0,0,IF(OR(G132=0,F132=0),\"N.M.\",IF(ABS(H132/G132)>=10,\"N.M.\",H132/(-G132)))),IF(H132=0,0,IF(OR(G132=0,F132=0),\"N.M.\",IF(ABS(H132/G132)>=10,\"N.M.\",H132/G132))))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K132-L132","v":-275603.49},{"$f":"IF(L132<0,IF(M132=0,0,IF(OR(L132=0,K132=0),\"N.M.\",IF(ABS(M132/L132)>=10,\"N.M.\",M132/(-L132)))),IF(M132=0,0,IF(OR(L132=0,K132=0),\"N.M.\",IF(ABS(M132/L132)>=10,\"N.M.\",M132/L132))))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q132-R132","v":17376},{"$f":"IF(R132<0,IF(S132=0,0,IF(OR(R132=0,Q132=0),\"N.M.\",IF(ABS(S132/R132)>=10,\"N.M.\",S132/(-R132)))),IF(S132=0,0,IF(OR(R132=0,Q132=0),\"N.M.\",IF(ABS(S132/R132)>=10,\"N.M.\",S132/R132))))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V132-W132","v":-308536.04000000015},{"$f":"IF(W132<0,IF(X132=0,0,IF(OR(W132=0,V132=0),\"N.M.\",IF(ABS(X132/W132)>=10,\"N.M.\",X132/(-W132)))),IF(X132=0,0,IF(OR(W132=0,V132=0),\"N.M.\",IF(ABS(X132/W132)>=10,\"N.M.\",X132/W132))))","v":-0.23539304253341534}]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F133-G133","v":171454.81000000003},{"$f":"IF(G133<0,IF(H133=0,0,IF(OR(G133=0,F133=0),\"N.M.\",IF(ABS(H133/G133)>=10,\"N.M.\",H133/(-G133)))),IF(H133=0,0,IF(OR(G133=0,F133=0),\"N.M.\",IF(ABS(H133/G133)>=10,\"N.M.\",H133/G133))))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K133-L133","v":199815.72999999998},{"$f":"IF(L133<0,IF(M133=0,0,IF(OR(L133=0,K133=0),\"N.M.\",IF(ABS(M133/L133)>=10,\"N.M.\",M133/(-L133)))),IF(M133=0,0,IF(OR(L133=0,K133=0),\"N.M.\",IF(ABS(M133/L133)>=10,\"N.M.\",M133/L133))))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q133-R133","v":221456.24000000005},{"$f":"IF(R133<0,IF(S133=0,0,IF(OR(R133=0,Q133=0),\"N.M.\",IF(ABS(S133/R133)>=10,\"N.M.\",S133/(-R133)))),IF(S133=0,0,IF(OR(R133=0,Q133=0),\"N.M.\",IF(ABS(S133/R133)>=10,\"N.M.\",S133/R133))))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V133-W133","v":510475.68000000017},{"$f":"IF(W133<0,IF(X133=0,0,IF(OR(W133=0,V133=0),\"N.M.\",IF(ABS(X133/W133)>=10,\"N.M.\",X133/(-W133)))),IF(X133=0,0,IF(OR(W133=0,V133=0),\"N.M.\",IF(ABS(X133/W133)>=10,\"N.M.\",X133/W133))))","v":0.25977653349831187}]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F134-G134","v":0},{"$f":"IF(G134<0,IF(H134=0,0,IF(OR(G134=0,F134=0),\"N.M.\",IF(ABS(H134/G134)>=10,\"N.M.\",H134/(-G134)))),IF(H134=0,0,IF(OR(G134=0,F134=0),\"N.M.\",IF(ABS(H134/G134)>=10,\"N.M.\",H134/G134))))","v":0},null,0,0,{"$f":"+K134-L134","v":0},{"$f":"IF(L134<0,IF(M134=0,0,IF(OR(L134=0,K134=0),\"N.M.\",IF(ABS(M134/L134)>=10,\"N.M.\",M134/(-L134)))),IF(M134=0,0,IF(OR(L134=0,K134=0),\"N.M.\",IF(ABS(M134/L134)>=10,\"N.M.\",M134/L134))))","v":0},null,null,0,0,{"$f":"+Q134-R134","v":0},{"$f":"IF(R134<0,IF(S134=0,0,IF(OR(R134=0,Q134=0),\"N.M.\",IF(ABS(S134/R134)>=10,\"N.M.\",S134/(-R134)))),IF(S134=0,0,IF(OR(R134=0,Q134=0),\"N.M.\",IF(ABS(S134/R134)>=10,\"N.M.\",S134/R134))))","v":0},null,0,-16103.08,{"$f":"+V134-W134","v":16103.08},{"$f":"IF(W134<0,IF(X134=0,0,IF(OR(W134=0,V134=0),\"N.M.\",IF(ABS(X134/W134)>=10,\"N.M.\",X134/(-W134)))),IF(X134=0,0,IF(OR(W134=0,V134=0),\"N.M.\",IF(ABS(X134/W134)>=10,\"N.M.\",X134/W134))))","v":"N.M."}]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F135-G135","v":-516.42000000000007},{"$f":"IF(G135<0,IF(H135=0,0,IF(OR(G135=0,F135=0),\"N.M.\",IF(ABS(H135/G135)>=10,\"N.M.\",H135/(-G135)))),IF(H135=0,0,IF(OR(G135=0,F135=0),\"N.M.\",IF(ABS(H135/G135)>=10,\"N.M.\",H135/G135))))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K135-L135","v":32388.86},{"$f":"IF(L135<0,IF(M135=0,0,IF(OR(L135=0,K135=0),\"N.M.\",IF(ABS(M135/L135)>=10,\"N.M.\",M135/(-L135)))),IF(M135=0,0,IF(OR(L135=0,K135=0),\"N.M.\",IF(ABS(M135/L135)>=10,\"N.M.\",M135/L135))))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q135-R135","v":10914.18},{"$f":"IF(R135<0,IF(S135=0,0,IF(OR(R135=0,Q135=0),\"N.M.\",IF(ABS(S135/R135)>=10,\"N.M.\",S135/(-R135)))),IF(S135=0,0,IF(OR(R135=0,Q135=0),\"N.M.\",IF(ABS(S135/R135)>=10,\"N.M.\",S135/R135))))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V135-W135","v":38164.710000000006},{"$f":"IF(W135<0,IF(X135=0,0,IF(OR(W135=0,V135=0),\"N.M.\",IF(ABS(X135/W135)>=10,\"N.M.\",X135/(-W135)))),IF(X135=0,0,IF(OR(W135=0,V135=0),\"N.M.\",IF(ABS(X135/W135)>=10,\"N.M.\",X135/W135))))","v":0.9875880982373626}]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F136-G136","v":46920.061999999976},{"$f":"IF(G136<0,IF(H136=0,0,IF(OR(G136=0,F136=0),\"N.M.\",IF(ABS(H136/G136)>=10,\"N.M.\",H136/(-G136)))),IF(H136=0,0,IF(OR(G136=0,F136=0),\"N.M.\",IF(ABS(H136/G136)>=10,\"N.M.\",H136/G136))))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K136-L136","v":-1532707.4440000001},{"$f":"IF(L136<0,IF(M136=0,0,IF(OR(L136=0,K136=0),\"N.M.\",IF(ABS(M136/L136)>=10,\"N.M.\",M136/(-L136)))),IF(M136=0,0,IF(OR(L136=0,K136=0),\"N.M.\",IF(ABS(M136/L136)>=10,\"N.M.\",M136/L136))))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q136-R136","v":-387108.73999999987},{"$f":"IF(R136<0,IF(S136=0,0,IF(OR(R136=0,Q136=0),\"N.M.\",IF(ABS(S136/R136)>=10,\"N.M.\",S136/(-R136)))),IF(S136=0,0,IF(OR(R136=0,Q136=0),\"N.M.\",IF(ABS(S136/R136)>=10,\"N.M.\",S136/R136))))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V136-W136","v":-1790357.0840000007},{"$f":"IF(W136<0,IF(X136=0,0,IF(OR(W136=0,V136=0),\"N.M.\",IF(ABS(X136/W136)>=10,\"N.M.\",X136/(-W136)))),IF(X136=0,0,IF(OR(W136=0,V136=0),\"N.M.\",IF(ABS(X136/W136)>=10,\"N.M.\",X136/W136))))","v":-0.27710158666485502}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F137-G137","v":-455.59999999999991},{"$f":"IF(G137<0,IF(H137=0,0,IF(OR(G137=0,F137=0),\"N.M.\",IF(ABS(H137/G137)>=10,\"N.M.\",H137/(-G137)))),IF(H137=0,0,IF(OR(G137=0,F137=0),\"N.M.\",IF(ABS(H137/G137)>=10,\"N.M.\",H137/G137))))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K137-L137","v":-2119.9300000000003},{"$f":"IF(L137<0,IF(M137=0,0,IF(OR(L137=0,K137=0),\"N.M.\",IF(ABS(M137/L137)>=10,\"N.M.\",M137/(-L137)))),IF(M137=0,0,IF(OR(L137=0,K137=0),\"N.M.\",IF(ABS(M137/L137)>=10,\"N.M.\",M137/L137))))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q137-R137","v":-866.47000000000116},{"$f":"IF(R137<0,IF(S137=0,0,IF(OR(R137=0,Q137=0),\"N.M.\",IF(ABS(S137/R137)>=10,\"N.M.\",S137/(-R137)))),IF(S137=0,0,IF(OR(R137=0,Q137=0),\"N.M.\",IF(ABS(S137/R137)>=10,\"N.M.\",S137/R137))))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V137-W137","v":-727.06999999999971},{"$f":"IF(W137<0,IF(X137=0,0,IF(OR(W137=0,V137=0),\"N.M.\",IF(ABS(X137/W137)>=10,\"N.M.\",X137/(-W137)))),IF(X137=0,0,IF(OR(W137=0,V137=0),\"N.M.\",IF(ABS(X137/W137)>=10,\"N.M.\",X137/W137))))","v":-1.4368833187188498E-2}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F138-G138","v":0},{"$f":"IF(G138<0,IF(H138=0,0,IF(OR(G138=0,F138=0),\"N.M.\",IF(ABS(H138/G138)>=10,\"N.M.\",H138/(-G138)))),IF(H138=0,0,IF(OR(G138=0,F138=0),\"N.M.\",IF(ABS(H138/G138)>=10,\"N.M.\",H138/G138))))","v":0},null,0,10130,{"$f":"+K138-L138","v":-10130},{"$f":"IF(L138<0,IF(M138=0,0,IF(OR(L138=0,K138=0),\"N.M.\",IF(ABS(M138/L138)>=10,\"N.M.\",M138/(-L138)))),IF(M138=0,0,IF(OR(L138=0,K138=0),\"N.M.\",IF(ABS(M138/L138)>=10,\"N.M.\",M138/L138))))","v":"N.M."},null,null,0,0,{"$f":"+Q138-R138","v":0},{"$f":"IF(R138<0,IF(S138=0,0,IF(OR(R138=0,Q138=0),\"N.M.\",IF(ABS(S138/R138)>=10,\"N.M.\",S138/(-R138)))),IF(S138=0,0,IF(OR(R138=0,Q138=0),\"N.M.\",IF(ABS(S138/R138)>=10,\"N.M.\",S138/R138))))","v":0},null,0,10130,{"$f":"+V138-W138","v":-10130},{"$f":"IF(W138<0,IF(X138=0,0,IF(OR(W138=0,V138=0),\"N.M.\",IF(ABS(X138/W138)>=10,\"N.M.\",X138/(-W138)))),IF(X138=0,0,IF(OR(W138=0,V138=0),\"N.M.\",IF(ABS(X138/W138)>=10,\"N.M.\",X138/W138))))","v":"N.M."}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F139-G139","v":0},{"$f":"IF(G139<0,IF(H139=0,0,IF(OR(G139=0,F139=0),\"N.M.\",IF(ABS(H139/G139)>=10,\"N.M.\",H139/(-G139)))),IF(H139=0,0,IF(OR(G139=0,F139=0),\"N.M.\",IF(ABS(H139/G139)>=10,\"N.M.\",H139/G139))))","v":0},null,0,367.46,{"$f":"+K139-L139","v":-367.46},{"$f":"IF(L139<0,IF(M139=0,0,IF(OR(L139=0,K139=0),\"N.M.\",IF(ABS(M139/L139)>=10,\"N.M.\",M139/(-L139)))),IF(M139=0,0,IF(OR(L139=0,K139=0),\"N.M.\",IF(ABS(M139/L139)>=10,\"N.M.\",M139/L139))))","v":"N.M."},null,null,0,0,{"$f":"+Q139-R139","v":0},{"$f":"IF(R139<0,IF(S139=0,0,IF(OR(R139=0,Q139=0),\"N.M.\",IF(ABS(S139/R139)>=10,\"N.M.\",S139/(-R139)))),IF(S139=0,0,IF(OR(R139=0,Q139=0),\"N.M.\",IF(ABS(S139/R139)>=10,\"N.M.\",S139/R139))))","v":0},null,0,489.34,{"$f":"+V139-W139","v":-489.34},{"$f":"IF(W139<0,IF(X139=0,0,IF(OR(W139=0,V139=0),\"N.M.\",IF(ABS(X139/W139)>=10,\"N.M.\",X139/(-W139)))),IF(X139=0,0,IF(OR(W139=0,V139=0),\"N.M.\",IF(ABS(X139/W139)>=10,\"N.M.\",X139/W139))))","v":"N.M."}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F140-G140","v":193.17000000000002},{"$f":"IF(G140<0,IF(H140=0,0,IF(OR(G140=0,F140=0),\"N.M.\",IF(ABS(H140/G140)>=10,\"N.M.\",H140/(-G140)))),IF(H140=0,0,IF(OR(G140=0,F140=0),\"N.M.\",IF(ABS(H140/G140)>=10,\"N.M.\",H140/G140))))","v":"N.M."},null,1931.7,0,{"$f":"+K140-L140","v":1931.7},{"$f":"IF(L140<0,IF(M140=0,0,IF(OR(L140=0,K140=0),\"N.M.\",IF(ABS(M140/L140)>=10,\"N.M.\",M140/(-L140)))),IF(M140=0,0,IF(OR(L140=0,K140=0),\"N.M.\",IF(ABS(M140/L140)>=10,\"N.M.\",M140/L140))))","v":"N.M."},null,null,579.51,0,{"$f":"+Q140-R140","v":579.51},{"$f":"IF(R140<0,IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/(-R140)))),IF(S140=0,0,IF(OR(R140=0,Q140=0),\"N.M.\",IF(ABS(S140/R140)>=10,\"N.M.\",S140/R140))))","v":"N.M."},null,1931.7,0,{"$f":"+V140-W140","v":1931.7},{"$f":"IF(W140<0,IF(X140=0,0,IF(OR(W140=0,V140=0),\"N.M.\",IF(ABS(X140/W140)>=10,\"N.M.\",X140/(-W140)))),IF(X140=0,0,IF(OR(W140=0,V140=0),\"N.M.\",IF(ABS(X140/W140)>=10,\"N.M.\",X140/W140))))","v":"N.M."}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F141-G141","v":-2512.75},{"$f":"IF(G141<0,IF(H141=0,0,IF(OR(G141=0,F141=0),\"N.M.\",IF(ABS(H141/G141)>=10,\"N.M.\",H141/(-G141)))),IF(H141=0,0,IF(OR(G141=0,F141=0),\"N.M.\",IF(ABS(H141/G141)>=10,\"N.M.\",H141/G141))))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K141-L141","v":-17769.949999999997},{"$f":"IF(L141<0,IF(M141=0,0,IF(OR(L141=0,K141=0),\"N.M.\",IF(ABS(M141/L141)>=10,\"N.M.\",M141/(-L141)))),IF(M141=0,0,IF(OR(L141=0,K141=0),\"N.M.\",IF(ABS(M141/L141)>=10,\"N.M.\",M141/L141))))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q141-R141","v":-7966.9},{"$f":"IF(R141<0,IF(S141=0,0,IF(OR(R141=0,Q141=0),\"N.M.\",IF(ABS(S141/R141)>=10,\"N.M.\",S141/(-R141)))),IF(S141=0,0,IF(OR(R141=0,Q141=0),\"N.M.\",IF(ABS(S141/R141)>=10,\"N.M.\",S141/R141))))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V141-W141","v":-13430.599999999999},{"$f":"IF(W141<0,IF(X141=0,0,IF(OR(W141=0,V141=0),\"N.M.\",IF(ABS(X141/W141)>=10,\"N.M.\",X141/(-W141)))),IF(X141=0,0,IF(OR(W141=0,V141=0),\"N.M.\",IF(ABS(X141/W141)>=10,\"N.M.\",X141/W141))))","v":-0.39682037869686815}]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F142-G142","v":0},{"$f":"IF(G142<0,IF(H142=0,0,IF(OR(G142=0,F142=0),\"N.M.\",IF(ABS(H142/G142)>=10,\"N.M.\",H142/(-G142)))),IF(H142=0,0,IF(OR(G142=0,F142=0),\"N.M.\",IF(ABS(H142/G142)>=10,\"N.M.\",H142/G142))))","v":0},null,-157142.86000000002,42857.15,{"$f":"+K142-L142","v":-200000.01},{"$f":"IF(L142<0,IF(M142=0,0,IF(OR(L142=0,K142=0),\"N.M.\",IF(ABS(M142/L142)>=10,\"N.M.\",M142/(-L142)))),IF(M142=0,0,IF(OR(L142=0,K142=0),\"N.M.\",IF(ABS(M142/L142)>=10,\"N.M.\",M142/L142))))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q142-R142","v":-200000.01},{"$f":"IF(R142<0,IF(S142=0,0,IF(OR(R142=0,Q142=0),\"N.M.\",IF(ABS(S142/R142)>=10,\"N.M.\",S142/(-R142)))),IF(S142=0,0,IF(OR(R142=0,Q142=0),\"N.M.\",IF(ABS(S142/R142)>=10,\"N.M.\",S142/R142))))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V142-W142","v":-200000.01},{"$f":"IF(W142<0,IF(X142=0,0,IF(OR(W142=0,V142=0),\"N.M.\",IF(ABS(X142/W142)>=10,\"N.M.\",X142/(-W142)))),IF(X142=0,0,IF(OR(W142=0,V142=0),\"N.M.\",IF(ABS(X142/W142)>=10,\"N.M.\",X142/W142))))","v":-4.6666661222223134}]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F143-G143","v":-11.99},{"$f":"IF(G143<0,IF(H143=0,0,IF(OR(G143=0,F143=0),\"N.M.\",IF(ABS(H143/G143)>=10,\"N.M.\",H143/(-G143)))),IF(H143=0,0,IF(OR(G143=0,F143=0),\"N.M.\",IF(ABS(H143/G143)>=10,\"N.M.\",H143/G143))))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K143-L143","v":-84.300000000000011},{"$f":"IF(L143<0,IF(M143=0,0,IF(OR(L143=0,K143=0),\"N.M.\",IF(ABS(M143/L143)>=10,\"N.M.\",M143/(-L143)))),IF(M143=0,0,IF(OR(L143=0,K143=0),\"N.M.\",IF(ABS(M143/L143)>=10,\"N.M.\",M143/L143))))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q143-R143","v":-38.07},{"$f":"IF(R143<0,IF(S143=0,0,IF(OR(R143=0,Q143=0),\"N.M.\",IF(ABS(S143/R143)>=10,\"N.M.\",S143/(-R143)))),IF(S143=0,0,IF(OR(R143=0,Q143=0),\"N.M.\",IF(ABS(S143/R143)>=10,\"N.M.\",S143/R143))))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V143-W143","v":-64.13},{"$f":"IF(W143<0,IF(X143=0,0,IF(OR(W143=0,V143=0),\"N.M.\",IF(ABS(X143/W143)>=10,\"N.M.\",X143/(-W143)))),IF(X143=0,0,IF(OR(W143=0,V143=0),\"N.M.\",IF(ABS(X143/W143)>=10,\"N.M.\",X143/W143))))","v":-0.39374961625836552}]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F144-G144","v":-62348.779999999984},{"$f":"IF(G144<0,IF(H144=0,0,IF(OR(G144=0,F144=0),\"N.M.\",IF(ABS(H144/G144)>=10,\"N.M.\",H144/(-G144)))),IF(H144=0,0,IF(OR(G144=0,F144=0),\"N.M.\",IF(ABS(H144/G144)>=10,\"N.M.\",H144/G144))))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K144-L144","v":-660659.84},{"$f":"IF(L144<0,IF(M144=0,0,IF(OR(L144=0,K144=0),\"N.M.\",IF(ABS(M144/L144)>=10,\"N.M.\",M144/(-L144)))),IF(M144=0,0,IF(OR(L144=0,K144=0),\"N.M.\",IF(ABS(M144/L144)>=10,\"N.M.\",M144/L144))))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q144-R144","v":-219635.71000000002},{"$f":"IF(R144<0,IF(S144=0,0,IF(OR(R144=0,Q144=0),\"N.M.\",IF(ABS(S144/R144)>=10,\"N.M.\",S144/(-R144)))),IF(S144=0,0,IF(OR(R144=0,Q144=0),\"N.M.\",IF(ABS(S144/R144)>=10,\"N.M.\",S144/R144))))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V144-W144","v":-688533.96000000008},{"$f":"IF(W144<0,IF(X144=0,0,IF(OR(W144=0,V144=0),\"N.M.\",IF(ABS(X144/W144)>=10,\"N.M.\",X144/(-W144)))),IF(X144=0,0,IF(OR(W144=0,V144=0),\"N.M.\",IF(ABS(X144/W144)>=10,\"N.M.\",X144/W144))))","v":-0.40376016637452627}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F145-G145","v":180.33},{"$f":"IF(G145<0,IF(H145=0,0,IF(OR(G145=0,F145=0),\"N.M.\",IF(ABS(H145/G145)>=10,\"N.M.\",H145/(-G145)))),IF(H145=0,0,IF(OR(G145=0,F145=0),\"N.M.\",IF(ABS(H145/G145)>=10,\"N.M.\",H145/G145))))","v":"N.M."},null,180.33,0,{"$f":"+K145-L145","v":180.33},{"$f":"IF(L145<0,IF(M145=0,0,IF(OR(L145=0,K145=0),\"N.M.\",IF(ABS(M145/L145)>=10,\"N.M.\",M145/(-L145)))),IF(M145=0,0,IF(OR(L145=0,K145=0),\"N.M.\",IF(ABS(M145/L145)>=10,\"N.M.\",M145/L145))))","v":"N.M."},null,null,180.33,0,{"$f":"+Q145-R145","v":180.33},{"$f":"IF(R145<0,IF(S145=0,0,IF(OR(R145=0,Q145=0),\"N.M.\",IF(ABS(S145/R145)>=10,\"N.M.\",S145/(-R145)))),IF(S145=0,0,IF(OR(R145=0,Q145=0),\"N.M.\",IF(ABS(S145/R145)>=10,\"N.M.\",S145/R145))))","v":"N.M."},null,180.33,0,{"$f":"+V145-W145","v":180.33},{"$f":"IF(W145<0,IF(X145=0,0,IF(OR(W145=0,V145=0),\"N.M.\",IF(ABS(X145/W145)>=10,\"N.M.\",X145/(-W145)))),IF(X145=0,0,IF(OR(W145=0,V145=0),\"N.M.\",IF(ABS(X145/W145)>=10,\"N.M.\",X145/W145))))","v":"N.M."}]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F146-G146","v":-69130.929999999993},{"$f":"IF(G146<0,IF(H146=0,0,IF(OR(G146=0,F146=0),\"N.M.\",IF(ABS(H146/G146)>=10,\"N.M.\",H146/(-G146)))),IF(H146=0,0,IF(OR(G146=0,F146=0),\"N.M.\",IF(ABS(H146/G146)>=10,\"N.M.\",H146/G146))))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K146-L146","v":-198458.17999999993},{"$f":"IF(L146<0,IF(M146=0,0,IF(OR(L146=0,K146=0),\"N.M.\",IF(ABS(M146/L146)>=10,\"N.M.\",M146/(-L146)))),IF(M146=0,0,IF(OR(L146=0,K146=0),\"N.M.\",IF(ABS(M146/L146)>=10,\"N.M.\",M146/L146))))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q146-R146","v":-390124.23},{"$f":"IF(R146<0,IF(S146=0,0,IF(OR(R146=0,Q146=0),\"N.M.\",IF(ABS(S146/R146)>=10,\"N.M.\",S146/(-R146)))),IF(S146=0,0,IF(OR(R146=0,Q146=0),\"N.M.\",IF(ABS(S146/R146)>=10,\"N.M.\",S146/R146))))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V146-W146","v":51141.65000000014},{"$f":"IF(W146<0,IF(X146=0,0,IF(OR(W146=0,V146=0),\"N.M.\",IF(ABS(X146/W146)>=10,\"N.M.\",X146/(-W146)))),IF(X146=0,0,IF(OR(W146=0,V146=0),\"N.M.\",IF(ABS(X146/W146)>=10,\"N.M.\",X146/W146))))","v":3.3104306478869597E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F147-G147","v":-799037.9600000002},{"$f":"IF(G147<0,IF(H147=0,0,IF(OR(G147=0,F147=0),\"N.M.\",IF(ABS(H147/G147)>=10,\"N.M.\",H147/(-G147)))),IF(H147=0,0,IF(OR(G147=0,F147=0),\"N.M.\",IF(ABS(H147/G147)>=10,\"N.M.\",H147/G147))))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K147-L147","v":-1172981.2299999986},{"$f":"IF(L147<0,IF(M147=0,0,IF(OR(L147=0,K147=0),\"N.M.\",IF(ABS(M147/L147)>=10,\"N.M.\",M147/(-L147)))),IF(M147=0,0,IF(OR(L147=0,K147=0),\"N.M.\",IF(ABS(M147/L147)>=10,\"N.M.\",M147/L147))))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q147-R147","v":-2260157.71},{"$f":"IF(R147<0,IF(S147=0,0,IF(OR(R147=0,Q147=0),\"N.M.\",IF(ABS(S147/R147)>=10,\"N.M.\",S147/(-R147)))),IF(S147=0,0,IF(OR(R147=0,Q147=0),\"N.M.\",IF(ABS(S147/R147)>=10,\"N.M.\",S147/R147))))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V147-W147","v":-1643076.3899999969},{"$f":"IF(W147<0,IF(X147=0,0,IF(OR(W147=0,V147=0),\"N.M.\",IF(ABS(X147/W147)>=10,\"N.M.\",X147/(-W147)))),IF(X147=0,0,IF(OR(W147=0,V147=0),\"N.M.\",IF(ABS(X147/W147)>=10,\"N.M.\",X147/W147))))","v":-0.11234697829885681}]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F148-G148","v":0},{"$f":"IF(G148<0,IF(H148=0,0,IF(OR(G148=0,F148=0),\"N.M.\",IF(ABS(H148/G148)>=10,\"N.M.\",H148/(-G148)))),IF(H148=0,0,IF(OR(G148=0,F148=0),\"N.M.\",IF(ABS(H148/G148)>=10,\"N.M.\",H148/G148))))","v":0},null,0,0,{"$f":"+K148-L148","v":0},{"$f":"IF(L148<0,IF(M148=0,0,IF(OR(L148=0,K148=0),\"N.M.\",IF(ABS(M148/L148)>=10,\"N.M.\",M148/(-L148)))),IF(M148=0,0,IF(OR(L148=0,K148=0),\"N.M.\",IF(ABS(M148/L148)>=10,\"N.M.\",M148/L148))))","v":0},null,null,0,0,{"$f":"+Q148-R148","v":0},{"$f":"IF(R148<0,IF(S148=0,0,IF(OR(R148=0,Q148=0),\"N.M.\",IF(ABS(S148/R148)>=10,\"N.M.\",S148/(-R148)))),IF(S148=0,0,IF(OR(R148=0,Q148=0),\"N.M.\",IF(ABS(S148/R148)>=10,\"N.M.\",S148/R148))))","v":0},null,0,0,{"$f":"+V148-W148","v":0},{"$f":"IF(W148<0,IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/(-W148)))),IF(X148=0,0,IF(OR(W148=0,V148=0),\"N.M.\",IF(ABS(X148/W148)>=10,\"N.M.\",X148/W148))))","v":0}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F149-G149","v":605.15000000000009},{"$f":"IF(G149<0,IF(H149=0,0,IF(OR(G149=0,F149=0),\"N.M.\",IF(ABS(H149/G149)>=10,\"N.M.\",H149/(-G149)))),IF(H149=0,0,IF(OR(G149=0,F149=0),\"N.M.\",IF(ABS(H149/G149)>=10,\"N.M.\",H149/G149))))","v":0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K149-L149","v":4358.6600000000008},{"$f":"IF(L149<0,IF(M149=0,0,IF(OR(L149=0,K149=0),\"N.M.\",IF(ABS(M149/L149)>=10,\"N.M.\",M149/(-L149)))),IF(M149=0,0,IF(OR(L149=0,K149=0),\"N.M.\",IF(ABS(M149/L149)>=10,\"N.M.\",M149/L149))))","v":0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q149-R149","v":1422.9500000000003},{"$f":"IF(R149<0,IF(S149=0,0,IF(OR(R149=0,Q149=0),\"N.M.\",IF(ABS(S149/R149)>=10,\"N.M.\",S149/(-R149)))),IF(S149=0,0,IF(OR(R149=0,Q149=0),\"N.M.\",IF(ABS(S149/R149)>=10,\"N.M.\",S149/R149))))","v":0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V149-W149","v":3792.83},{"$f":"IF(W149<0,IF(X149=0,0,IF(OR(W149=0,V149=0),\"N.M.\",IF(ABS(X149/W149)>=10,\"N.M.\",X149/(-W149)))),IF(X149=0,0,IF(OR(W149=0,V149=0),\"N.M.\",IF(ABS(X149/W149)>=10,\"N.M.\",X149/W149))))","v":0.38199824351490391}]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F150-G150","v":0},{"$f":"IF(G150<0,IF(H150=0,0,IF(OR(G150=0,F150=0),\"N.M.\",IF(ABS(H150/G150)>=10,\"N.M.\",H150/(-G150)))),IF(H150=0,0,IF(OR(G150=0,F150=0),\"N.M.\",IF(ABS(H150/G150)>=10,\"N.M.\",H150/G150))))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K150-L150","v":-36305.679999999935},{"$f":"IF(L150<0,IF(M150=0,0,IF(OR(L150=0,K150=0),\"N.M.\",IF(ABS(M150/L150)>=10,\"N.M.\",M150/(-L150)))),IF(M150=0,0,IF(OR(L150=0,K150=0),\"N.M.\",IF(ABS(M150/L150)>=10,\"N.M.\",M150/L150))))","v":-6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q150-R150","v":0},{"$f":"IF(R150<0,IF(S150=0,0,IF(OR(R150=0,Q150=0),\"N.M.\",IF(ABS(S150/R150)>=10,\"N.M.\",S150/(-R150)))),IF(S150=0,0,IF(OR(R150=0,Q150=0),\"N.M.\",IF(ABS(S150/R150)>=10,\"N.M.\",S150/R150))))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V150-W150","v":-191525.33999999991},{"$f":"IF(W150<0,IF(X150=0,0,IF(OR(W150=0,V150=0),\"N.M.\",IF(ABS(X150/W150)>=10,\"N.M.\",X150/(-W150)))),IF(X150=0,0,IF(OR(W150=0,V150=0),\"N.M.\",IF(ABS(X150/W150)>=10,\"N.M.\",X150/W150))))","v":-0.37722037694278715}]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F151-G151","v":513288.67999999993},{"$f":"IF(G151<0,IF(H151=0,0,IF(OR(G151=0,F151=0),\"N.M.\",IF(ABS(H151/G151)>=10,\"N.M.\",H151/(-G151)))),IF(H151=0,0,IF(OR(G151=0,F151=0),\"N.M.\",IF(ABS(H151/G151)>=10,\"N.M.\",H151/G151))))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K151-L151","v":1811919.0700000003},{"$f":"IF(L151<0,IF(M151=0,0,IF(OR(L151=0,K151=0),\"N.M.\",IF(ABS(M151/L151)>=10,\"N.M.\",M151/(-L151)))),IF(M151=0,0,IF(OR(L151=0,K151=0),\"N.M.\",IF(ABS(M151/L151)>=10,\"N.M.\",M151/L151))))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q151-R151","v":1072601.22},{"$f":"IF(R151<0,IF(S151=0,0,IF(OR(R151=0,Q151=0),\"N.M.\",IF(ABS(S151/R151)>=10,\"N.M.\",S151/(-R151)))),IF(S151=0,0,IF(OR(R151=0,Q151=0),\"N.M.\",IF(ABS(S151/R151)>=10,\"N.M.\",S151/R151))))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V151-W151","v":1096235.6499999994},{"$f":"IF(W151<0,IF(X151=0,0,IF(OR(W151=0,V151=0),\"N.M.\",IF(ABS(X151/W151)>=10,\"N.M.\",X151/(-W151)))),IF(X151=0,0,IF(OR(W151=0,V151=0),\"N.M.\",IF(ABS(X151/W151)>=10,\"N.M.\",X151/W151))))","v":0.23499983139814187}]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F152-G152","v":-1178.45},{"$f":"IF(G152<0,IF(H152=0,0,IF(OR(G152=0,F152=0),\"N.M.\",IF(ABS(H152/G152)>=10,\"N.M.\",H152/(-G152)))),IF(H152=0,0,IF(OR(G152=0,F152=0),\"N.M.\",IF(ABS(H152/G152)>=10,\"N.M.\",H152/G152))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+K152-L152","v":45756.950000000004},{"$f":"IF(L152<0,IF(M152=0,0,IF(OR(L152=0,K152=0),\"N.M.\",IF(ABS(M152/L152)>=10,\"N.M.\",M152/(-L152)))),IF(M152=0,0,IF(OR(L152=0,K152=0),\"N.M.\",IF(ABS(M152/L152)>=10,\"N.M.\",M152/L152))))","v":"N.M."},null,null,10461.450000000001,0,{"$f":"+Q152-R152","v":10461.450000000001},{"$f":"IF(R152<0,IF(S152=0,0,IF(OR(R152=0,Q152=0),\"N.M.\",IF(ABS(S152/R152)>=10,\"N.M.\",S152/(-R152)))),IF(S152=0,0,IF(OR(R152=0,Q152=0),\"N.M.\",IF(ABS(S152/R152)>=10,\"N.M.\",S152/R152))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+V152-W152","v":45756.950000000004},{"$f":"IF(W152<0,IF(X152=0,0,IF(OR(W152=0,V152=0),\"N.M.\",IF(ABS(X152/W152)>=10,\"N.M.\",X152/(-W152)))),IF(X152=0,0,IF(OR(W152=0,V152=0),\"N.M.\",IF(ABS(X152/W152)>=10,\"N.M.\",X152/W152))))","v":"N.M."}]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F153-G153","v":1476.18},{"$f":"IF(G153<0,IF(H153=0,0,IF(OR(G153=0,F153=0),\"N.M.\",IF(ABS(H153/G153)>=10,\"N.M.\",H153/(-G153)))),IF(H153=0,0,IF(OR(G153=0,F153=0),\"N.M.\",IF(ABS(H153/G153)>=10,\"N.M.\",H153/G153))))","v":"N.M."},null,4291.42,0,{"$f":"+K153-L153","v":4291.42},{"$f":"IF(L153<0,IF(M153=0,0,IF(OR(L153=0,K153=0),\"N.M.\",IF(ABS(M153/L153)>=10,\"N.M.\",M153/(-L153)))),IF(M153=0,0,IF(OR(L153=0,K153=0),\"N.M.\",IF(ABS(M153/L153)>=10,\"N.M.\",M153/L153))))","v":"N.M."},null,null,2742.61,0,{"$f":"+Q153-R153","v":2742.61},{"$f":"IF(R153<0,IF(S153=0,0,IF(OR(R153=0,Q153=0),\"N.M.\",IF(ABS(S153/R153)>=10,\"N.M.\",S153/(-R153)))),IF(S153=0,0,IF(OR(R153=0,Q153=0),\"N.M.\",IF(ABS(S153/R153)>=10,\"N.M.\",S153/R153))))","v":"N.M."},null,4291.42,0,{"$f":"+V153-W153","v":4291.42},{"$f":"IF(W153<0,IF(X153=0,0,IF(OR(W153=0,V153=0),\"N.M.\",IF(ABS(X153/W153)>=10,\"N.M.\",X153/(-W153)))),IF(X153=0,0,IF(OR(W153=0,V153=0),\"N.M.\",IF(ABS(X153/W153)>=10,\"N.M.\",X153/W153))))","v":"N.M."}]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F154-G154","v":21552.179999999993},{"$f":"IF(G154<0,IF(H154=0,0,IF(OR(G154=0,F154=0),\"N.M.\",IF(ABS(H154/G154)>=10,\"N.M.\",H154/(-G154)))),IF(H154=0,0,IF(OR(G154=0,F154=0),\"N.M.\",IF(ABS(H154/G154)>=10,\"N.M.\",H154/G154))))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K154-L154","v":-129183.62999999989},{"$f":"IF(L154<0,IF(M154=0,0,IF(OR(L154=0,K154=0),\"N.M.\",IF(ABS(M154/L154)>=10,\"N.M.\",M154/(-L154)))),IF(M154=0,0,IF(OR(L154=0,K154=0),\"N.M.\",IF(ABS(M154/L154)>=10,\"N.M.\",M154/L154))))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q154-R154","v":2319.0800000000163},{"$f":"IF(R154<0,IF(S154=0,0,IF(OR(R154=0,Q154=0),\"N.M.\",IF(ABS(S154/R154)>=10,\"N.M.\",S154/(-R154)))),IF(S154=0,0,IF(OR(R154=0,Q154=0),\"N.M.\",IF(ABS(S154/R154)>=10,\"N.M.\",S154/R154))))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V154-W154","v":-393099.24999999977},{"$f":"IF(W154<0,IF(X154=0,0,IF(OR(W154=0,V154=0),\"N.M.\",IF(ABS(X154/W154)>=10,\"N.M.\",X154/(-W154)))),IF(X154=0,0,IF(OR(W154=0,V154=0),\"N.M.\",IF(ABS(X154/W154)>=10,\"N.M.\",X154/W154))))","v":-0.21846127444192986}]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F155-G155","v":0},{"$f":"IF(G155<0,IF(H155=0,0,IF(OR(G155=0,F155=0),\"N.M.\",IF(ABS(H155/G155)>=10,\"N.M.\",H155/(-G155)))),IF(H155=0,0,IF(OR(G155=0,F155=0),\"N.M.\",IF(ABS(H155/G155)>=10,\"N.M.\",H155/G155))))","v":0},null,0,-13.57,{"$f":"+K155-L155","v":13.57},{"$f":"IF(L155<0,IF(M155=0,0,IF(OR(L155=0,K155=0),\"N.M.\",IF(ABS(M155/L155)>=10,\"N.M.\",M155/(-L155)))),IF(M155=0,0,IF(OR(L155=0,K155=0),\"N.M.\",IF(ABS(M155/L155)>=10,\"N.M.\",M155/L155))))","v":"N.M."},null,null,0,0,{"$f":"+Q155-R155","v":0},{"$f":"IF(R155<0,IF(S155=0,0,IF(OR(R155=0,Q155=0),\"N.M.\",IF(ABS(S155/R155)>=10,\"N.M.\",S155/(-R155)))),IF(S155=0,0,IF(OR(R155=0,Q155=0),\"N.M.\",IF(ABS(S155/R155)>=10,\"N.M.\",S155/R155))))","v":0},null,0,0,{"$f":"+V155-W155","v":0},{"$f":"IF(W155<0,IF(X155=0,0,IF(OR(W155=0,V155=0),\"N.M.\",IF(ABS(X155/W155)>=10,\"N.M.\",X155/(-W155)))),IF(X155=0,0,IF(OR(W155=0,V155=0),\"N.M.\",IF(ABS(X155/W155)>=10,\"N.M.\",X155/W155))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515,N500-509","Line 21","TOTAL Power Production Expenses-Steam Power (Entr Tot lines 13 & 20)",null,null,12147896.421,13163297.481999999,{"$f":"+F156-G156","v":-1015401.0609999988},{"$f":"IF(G156<0,IF(H156=0,0,IF(OR(G156=0,F156=0),\"N.M.\",IF(ABS(H156/G156)>=10,\"N.M.\",H156/(-G156)))),IF(H156=0,0,IF(OR(G156=0,F156=0),\"N.M.\",IF(ABS(H156/G156)>=10,\"N.M.\",H156/G156))))","v":-7.7138806776075486E-2},null,147088390.90599996,144003941.33000001,{"$f":"+K156-L156","v":3084449.5759999454},{"$f":"IF(L156<0,IF(M156=0,0,IF(OR(L156=0,K156=0),\"N.M.\",IF(ABS(M156/L156)>=10,\"N.M.\",M156/(-L156)))),IF(M156=0,0,IF(OR(L156=0,K156=0),\"N.M.\",IF(ABS(M156/L156)>=10,\"N.M.\",M156/L156))))","v":2.141920247121298E-2},null,null,43041459.109999992,39715277.580000006,{"$f":"+Q156-R156","v":3326181.5299999863},{"$f":"IF(R156<0,IF(S156=0,0,IF(OR(R156=0,Q156=0),\"N.M.\",IF(ABS(S156/R156)>=10,\"N.M.\",S156/(-R156)))),IF(S156=0,0,IF(OR(R156=0,Q156=0),\"N.M.\",IF(ABS(S156/R156)>=10,\"N.M.\",S156/R156))))","v":8.3750680661867E-2},null,176772537.42600006,161414852.82000002,{"$f":"+V156-W156","v":15357684.606000036},{"$f":"IF(W156<0,IF(X156=0,0,IF(OR(W156=0,V156=0),\"N.M.\",IF(ABS(X156/W156)>=10,\"N.M.\",X156/(-W156)))),IF(X156=0,0,IF(OR(W156=0,V156=0),\"N.M.\",IF(ABS(X156/W156)>=10,\"N.M.\",X156/W156))))","v":9.5144184922845904E-2}]
[null,"Line 22","B. Nuclear Power Generation",null,null,null,null,{"$f":"+F157-G157","v":0},{"$f":"IF(G157<0,IF(H157=0,0,IF(OR(G157=0,F157=0),\"N.M.\",IF(ABS(H157/G157)>=10,\"N.M.\",H157/(-G157)))),IF(H157=0,0,IF(OR(G157=0,F157=0),\"N.M.\",IF(ABS(H157/G157)>=10,\"N.M.\",H157/G157))))","v":0},null,null,null,{"$f":"+K157-L157","v":0},{"$f":"IF(L157<0,IF(M157=0,0,IF(OR(L157=0,K157=0),\"N.M.\",IF(ABS(M157/L157)>=10,\"N.M.\",M157/(-L157)))),IF(M157=0,0,IF(OR(L157=0,K157=0),\"N.M.\",IF(ABS(M157/L157)>=10,\"N.M.\",M157/L157))))","v":0},null,null,null,null,{"$f":"+Q157-R157","v":0},{"$f":"IF(R157<0,IF(S157=0,0,IF(OR(R157=0,Q157=0),\"N.M.\",IF(ABS(S157/R157)>=10,\"N.M.\",S157/(-R157)))),IF(S157=0,0,IF(OR(R157=0,Q157=0),\"N.M.\",IF(ABS(S157/R157)>=10,\"N.M.\",S157/R157))))","v":0},null,null,null,{"$f":"+V157-W157","v":0},{"$f":"IF(W157<0,IF(X157=0,0,IF(OR(W157=0,V157=0),\"N.M.\",IF(ABS(X157/W157)>=10,\"N.M.\",X157/(-W157)))),IF(X157=0,0,IF(OR(W157=0,V157=0),\"N.M.\",IF(ABS(X157/W157)>=10,\"N.M.\",X157/W157))))","v":0}]
[null,"Line 23","Operation",null,null,null,null,{"$f":"+F158-G158","v":0},{"$f":"IF(G158<0,IF(H158=0,0,IF(OR(G158=0,F158=0),\"N.M.\",IF(ABS(H158/G158)>=10,\"N.M.\",H158/(-G158)))),IF(H158=0,0,IF(OR(G158=0,F158=0),\"N.M.\",IF(ABS(H158/G158)>=10,\"N.M.\",H158/G158))))","v":0},null,null,null,{"$f":"+K158-L158","v":0},{"$f":"IF(L158<0,IF(M158=0,0,IF(OR(L158=0,K158=0),\"N.M.\",IF(ABS(M158/L158)>=10,\"N.M.\",M158/(-L158)))),IF(M158=0,0,IF(OR(L158=0,K158=0),\"N.M.\",IF(ABS(M158/L158)>=10,\"N.M.\",M158/L158))))","v":0},null,null,null,null,{"$f":"+Q158-R158","v":0},{"$f":"IF(R158<0,IF(S158=0,0,IF(OR(R158=0,Q158=0),\"N.M.\",IF(ABS(S158/R158)>=10,\"N.M.\",S158/(-R158)))),IF(S158=0,0,IF(OR(R158=0,Q158=0),\"N.M.\",IF(ABS(S158/R158)>=10,\"N.M.\",S158/R158))))","v":0},null,null,null,{"$f":"+V158-W158","v":0},{"$f":"IF(W158<0,IF(X158=0,0,IF(OR(W158=0,V158=0),\"N.M.\",IF(ABS(X158/W158)>=10,\"N.M.\",X158/(-W158)))),IF(X158=0,0,IF(OR(W158=0,V158=0),\"N.M.\",IF(ABS(X158/W158)>=10,\"N.M.\",X158/W158))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5170","Line 24","(517) Operation Supervision and Engineering ",null,null,0,0,{"$f":"+F159-G159","v":0},{"$f":"IF(G159<0,IF(H159=0,0,IF(OR(G159=0,F159=0),\"N.M.\",IF(ABS(H159/G159)>=10,\"N.M.\",H159/(-G159)))),IF(H159=0,0,IF(OR(G159=0,F159=0),\"N.M.\",IF(ABS(H159/G159)>=10,\"N.M.\",H159/G159))))","v":0},null,0,0,{"$f":"+K159-L159","v":0},{"$f":"IF(L159<0,IF(M159=0,0,IF(OR(L159=0,K159=0),\"N.M.\",IF(ABS(M159/L159)>=10,\"N.M.\",M159/(-L159)))),IF(M159=0,0,IF(OR(L159=0,K159=0),\"N.M.\",IF(ABS(M159/L159)>=10,\"N.M.\",M159/L159))))","v":0},null,null,0,0,{"$f":"+Q159-R159","v":0},{"$f":"IF(R159<0,IF(S159=0,0,IF(OR(R159=0,Q159=0),\"N.M.\",IF(ABS(S159/R159)>=10,\"N.M.\",S159/(-R159)))),IF(S159=0,0,IF(OR(R159=0,Q159=0),\"N.M.\",IF(ABS(S159/R159)>=10,\"N.M.\",S159/R159))))","v":0},null,0,0,{"$f":"+V159-W159","v":0},{"$f":"IF(W159<0,IF(X159=0,0,IF(OR(W159=0,V159=0),\"N.M.\",IF(ABS(X159/W159)>=10,\"N.M.\",X159/(-W159)))),IF(X159=0,0,IF(OR(W159=0,V159=0),\"N.M.\",IF(ABS(X159/W159)>=10,\"N.M.\",X159/W159))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5180","Line 25","(518) Fuel",null,null,0,0,{"$f":"+F160-G160","v":0},{"$f":"IF(G160<0,IF(H160=0,0,IF(OR(G160=0,F160=0),\"N.M.\",IF(ABS(H160/G160)>=10,\"N.M.\",H160/(-G160)))),IF(H160=0,0,IF(OR(G160=0,F160=0),\"N.M.\",IF(ABS(H160/G160)>=10,\"N.M.\",H160/G160))))","v":0},null,0,0,{"$f":"+K160-L160","v":0},{"$f":"IF(L160<0,IF(M160=0,0,IF(OR(L160=0,K160=0),\"N.M.\",IF(ABS(M160/L160)>=10,\"N.M.\",M160/(-L160)))),IF(M160=0,0,IF(OR(L160=0,K160=0),\"N.M.\",IF(ABS(M160/L160)>=10,\"N.M.\",M160/L160))))","v":0},null,null,0,0,{"$f":"+Q160-R160","v":0},{"$f":"IF(R160<0,IF(S160=0,0,IF(OR(R160=0,Q160=0),\"N.M.\",IF(ABS(S160/R160)>=10,\"N.M.\",S160/(-R160)))),IF(S160=0,0,IF(OR(R160=0,Q160=0),\"N.M.\",IF(ABS(S160/R160)>=10,\"N.M.\",S160/R160))))","v":0},null,0,0,{"$f":"+V160-W160","v":0},{"$f":"IF(W160<0,IF(X160=0,0,IF(OR(W160=0,V160=0),\"N.M.\",IF(ABS(X160/W160)>=10,\"N.M.\",X160/(-W160)))),IF(X160=0,0,IF(OR(W160=0,V160=0),\"N.M.\",IF(ABS(X160/W160)>=10,\"N.M.\",X160/W160))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5190","Line 26","(519) Coolants and Water",null,null,0,0,{"$f":"+F161-G161","v":0},{"$f":"IF(G161<0,IF(H161=0,0,IF(OR(G161=0,F161=0),\"N.M.\",IF(ABS(H161/G161)>=10,\"N.M.\",H161/(-G161)))),IF(H161=0,0,IF(OR(G161=0,F161=0),\"N.M.\",IF(ABS(H161/G161)>=10,\"N.M.\",H161/G161))))","v":0},null,0,0,{"$f":"+K161-L161","v":0},{"$f":"IF(L161<0,IF(M161=0,0,IF(OR(L161=0,K161=0),\"N.M.\",IF(ABS(M161/L161)>=10,\"N.M.\",M161/(-L161)))),IF(M161=0,0,IF(OR(L161=0,K161=0),\"N.M.\",IF(ABS(M161/L161)>=10,\"N.M.\",M161/L161))))","v":0},null,null,0,0,{"$f":"+Q161-R161","v":0},{"$f":"IF(R161<0,IF(S161=0,0,IF(OR(R161=0,Q161=0),\"N.M.\",IF(ABS(S161/R161)>=10,\"N.M.\",S161/(-R161)))),IF(S161=0,0,IF(OR(R161=0,Q161=0),\"N.M.\",IF(ABS(S161/R161)>=10,\"N.M.\",S161/R161))))","v":0},null,0,0,{"$f":"+V161-W161","v":0},{"$f":"IF(W161<0,IF(X161=0,0,IF(OR(W161=0,V161=0),\"N.M.\",IF(ABS(X161/W161)>=10,\"N.M.\",X161/(-W161)))),IF(X161=0,0,IF(OR(W161=0,V161=0),\"N.M.\",IF(ABS(X161/W161)>=10,\"N.M.\",X161/W161))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5200","Line 27","(520) Steam Expenses",null,null,0,0,{"$f":"+F162-G162","v":0},{"$f":"IF(G162<0,IF(H162=0,0,IF(OR(G162=0,F162=0),\"N.M.\",IF(ABS(H162/G162)>=10,\"N.M.\",H162/(-G162)))),IF(H162=0,0,IF(OR(G162=0,F162=0),\"N.M.\",IF(ABS(H162/G162)>=10,\"N.M.\",H162/G162))))","v":0},null,0,0,{"$f":"+K162-L162","v":0},{"$f":"IF(L162<0,IF(M162=0,0,IF(OR(L162=0,K162=0),\"N.M.\",IF(ABS(M162/L162)>=10,\"N.M.\",M162/(-L162)))),IF(M162=0,0,IF(OR(L162=0,K162=0),\"N.M.\",IF(ABS(M162/L162)>=10,\"N.M.\",M162/L162))))","v":0},null,null,0,0,{"$f":"+Q162-R162","v":0},{"$f":"IF(R162<0,IF(S162=0,0,IF(OR(R162=0,Q162=0),\"N.M.\",IF(ABS(S162/R162)>=10,\"N.M.\",S162/(-R162)))),IF(S162=0,0,IF(OR(R162=0,Q162=0),\"N.M.\",IF(ABS(S162/R162)>=10,\"N.M.\",S162/R162))))","v":0},null,0,0,{"$f":"+V162-W162","v":0},{"$f":"IF(W162<0,IF(X162=0,0,IF(OR(W162=0,V162=0),\"N.M.\",IF(ABS(X162/W162)>=10,\"N.M.\",X162/(-W162)))),IF(X162=0,0,IF(OR(W162=0,V162=0),\"N.M.\",IF(ABS(X162/W162)>=10,\"N.M.\",X162/W162))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5210","Line 28","(521) Steam from Other Sources",null,null,0,0,{"$f":"+F163-G163","v":0},{"$f":"IF(G163<0,IF(H163=0,0,IF(OR(G163=0,F163=0),\"N.M.\",IF(ABS(H163/G163)>=10,\"N.M.\",H163/(-G163)))),IF(H163=0,0,IF(OR(G163=0,F163=0),\"N.M.\",IF(ABS(H163/G163)>=10,\"N.M.\",H163/G163))))","v":0},null,0,0,{"$f":"+K163-L163","v":0},{"$f":"IF(L163<0,IF(M163=0,0,IF(OR(L163=0,K163=0),\"N.M.\",IF(ABS(M163/L163)>=10,\"N.M.\",M163/(-L163)))),IF(M163=0,0,IF(OR(L163=0,K163=0),\"N.M.\",IF(ABS(M163/L163)>=10,\"N.M.\",M163/L163))))","v":0},null,null,0,0,{"$f":"+Q163-R163","v":0},{"$f":"IF(R163<0,IF(S163=0,0,IF(OR(R163=0,Q163=0),\"N.M.\",IF(ABS(S163/R163)>=10,\"N.M.\",S163/(-R163)))),IF(S163=0,0,IF(OR(R163=0,Q163=0),\"N.M.\",IF(ABS(S163/R163)>=10,\"N.M.\",S163/R163))))","v":0},null,0,0,{"$f":"+V163-W163","v":0},{"$f":"IF(W163<0,IF(X163=0,0,IF(OR(W163=0,V163=0),\"N.M.\",IF(ABS(X163/W163)>=10,\"N.M.\",X163/(-W163)))),IF(X163=0,0,IF(OR(W163=0,V163=0),\"N.M.\",IF(ABS(X163/W163)>=10,\"N.M.\",X163/W163))))","v":0}]
[null,"Line 29","(Less) (522) Steam Transferred-Cr.",null,null,null,null,{"$f":"+F164-G164","v":0},{"$f":"IF(G164<0,IF(H164=0,0,IF(OR(G164=0,F164=0),\"N.M.\",IF(ABS(H164/G164)>=10,\"N.M.\",H164/(-G164)))),IF(H164=0,0,IF(OR(G164=0,F164=0),\"N.M.\",IF(ABS(H164/G164)>=10,\"N.M.\",H164/G164))))","v":0},null,null,null,{"$f":"+K164-L164","v":0},{"$f":"IF(L164<0,IF(M164=0,0,IF(OR(L164=0,K164=0),\"N.M.\",IF(ABS(M164/L164)>=10,\"N.M.\",M164/(-L164)))),IF(M164=0,0,IF(OR(L164=0,K164=0),\"N.M.\",IF(ABS(M164/L164)>=10,\"N.M.\",M164/L164))))","v":0},null,null,null,null,{"$f":"+Q164-R164","v":0},{"$f":"IF(R164<0,IF(S164=0,0,IF(OR(R164=0,Q164=0),\"N.M.\",IF(ABS(S164/R164)>=10,\"N.M.\",S164/(-R164)))),IF(S164=0,0,IF(OR(R164=0,Q164=0),\"N.M.\",IF(ABS(S164/R164)>=10,\"N.M.\",S164/R164))))","v":0},null,null,null,{"$f":"+V164-W164","v":0},{"$f":"IF(W164<0,IF(X164=0,0,IF(OR(W164=0,V164=0),\"N.M.\",IF(ABS(X164/W164)>=10,\"N.M.\",X164/(-W164)))),IF(X164=0,0,IF(OR(W164=0,V164=0),\"N.M.\",IF(ABS(X164/W164)>=10,\"N.M.\",X164/W164))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5230","Line 30","(523) Electric Expenses",null,null,0,0,{"$f":"+F165-G165","v":0},{"$f":"IF(G165<0,IF(H165=0,0,IF(OR(G165=0,F165=0),\"N.M.\",IF(ABS(H165/G165)>=10,\"N.M.\",H165/(-G165)))),IF(H165=0,0,IF(OR(G165=0,F165=0),\"N.M.\",IF(ABS(H165/G165)>=10,\"N.M.\",H165/G165))))","v":0},null,0,0,{"$f":"+K165-L165","v":0},{"$f":"IF(L165<0,IF(M165=0,0,IF(OR(L165=0,K165=0),\"N.M.\",IF(ABS(M165/L165)>=10,\"N.M.\",M165/(-L165)))),IF(M165=0,0,IF(OR(L165=0,K165=0),\"N.M.\",IF(ABS(M165/L165)>=10,\"N.M.\",M165/L165))))","v":0},null,null,0,0,{"$f":"+Q165-R165","v":0},{"$f":"IF(R165<0,IF(S165=0,0,IF(OR(R165=0,Q165=0),\"N.M.\",IF(ABS(S165/R165)>=10,\"N.M.\",S165/(-R165)))),IF(S165=0,0,IF(OR(R165=0,Q165=0),\"N.M.\",IF(ABS(S165/R165)>=10,\"N.M.\",S165/R165))))","v":0},null,0,0,{"$f":"+V165-W165","v":0},{"$f":"IF(W165<0,IF(X165=0,0,IF(OR(W165=0,V165=0),\"N.M.\",IF(ABS(X165/W165)>=10,\"N.M.\",X165/(-W165)))),IF(X165=0,0,IF(OR(W165=0,V165=0),\"N.M.\",IF(ABS(X165/W165)>=10,\"N.M.\",X165/W165))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5240","Line 31","(524) Miscellaneous Nuclear Power Expenses",null,null,0,0,{"$f":"+F166-G166","v":0},{"$f":"IF(G166<0,IF(H166=0,0,IF(OR(G166=0,F166=0),\"N.M.\",IF(ABS(H166/G166)>=10,\"N.M.\",H166/(-G166)))),IF(H166=0,0,IF(OR(G166=0,F166=0),\"N.M.\",IF(ABS(H166/G166)>=10,\"N.M.\",H166/G166))))","v":0},null,0,0,{"$f":"+K166-L166","v":0},{"$f":"IF(L166<0,IF(M166=0,0,IF(OR(L166=0,K166=0),\"N.M.\",IF(ABS(M166/L166)>=10,\"N.M.\",M166/(-L166)))),IF(M166=0,0,IF(OR(L166=0,K166=0),\"N.M.\",IF(ABS(M166/L166)>=10,\"N.M.\",M166/L166))))","v":0},null,null,0,0,{"$f":"+Q166-R166","v":0},{"$f":"IF(R166<0,IF(S166=0,0,IF(OR(R166=0,Q166=0),\"N.M.\",IF(ABS(S166/R166)>=10,\"N.M.\",S166/(-R166)))),IF(S166=0,0,IF(OR(R166=0,Q166=0),\"N.M.\",IF(ABS(S166/R166)>=10,\"N.M.\",S166/R166))))","v":0},null,0,0,{"$f":"+V166-W166","v":0},{"$f":"IF(W166<0,IF(X166=0,0,IF(OR(W166=0,V166=0),\"N.M.\",IF(ABS(X166/W166)>=10,\"N.M.\",X166/(-W166)))),IF(X166=0,0,IF(OR(W166=0,V166=0),\"N.M.\",IF(ABS(X166/W166)>=10,\"N.M.\",X166/W166))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5250","Line 32","(525) Rents",null,null,0,0,{"$f":"+F167-G167","v":0},{"$f":"IF(G167<0,IF(H167=0,0,IF(OR(G167=0,F167=0),\"N.M.\",IF(ABS(H167/G167)>=10,\"N.M.\",H167/(-G167)))),IF(H167=0,0,IF(OR(G167=0,F167=0),\"N.M.\",IF(ABS(H167/G167)>=10,\"N.M.\",H167/G167))))","v":0},null,0,0,{"$f":"+K167-L167","v":0},{"$f":"IF(L167<0,IF(M167=0,0,IF(OR(L167=0,K167=0),\"N.M.\",IF(ABS(M167/L167)>=10,\"N.M.\",M167/(-L167)))),IF(M167=0,0,IF(OR(L167=0,K167=0),\"N.M.\",IF(ABS(M167/L167)>=10,\"N.M.\",M167/L167))))","v":0},null,null,0,0,{"$f":"+Q167-R167","v":0},{"$f":"IF(R167<0,IF(S167=0,0,IF(OR(R167=0,Q167=0),\"N.M.\",IF(ABS(S167/R167)>=10,\"N.M.\",S167/(-R167)))),IF(S167=0,0,IF(OR(R167=0,Q167=0),\"N.M.\",IF(ABS(S167/R167)>=10,\"N.M.\",S167/R167))))","v":0},null,0,0,{"$f":"+V167-W167","v":0},{"$f":"IF(W167<0,IF(X167=0,0,IF(OR(W167=0,V167=0),\"N.M.\",IF(ABS(X167/W167)>=10,\"N.M.\",X167/(-W167)))),IF(X167=0,0,IF(OR(W167=0,V167=0),\"N.M.\",IF(ABS(X167/W167)>=10,\"N.M.\",X167/W167))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-525","Line 33","TOTAL Operation (Enter Total of Lines 24 thru 32)","o",null,0,0,{"$f":"+F168-G168","v":0},{"$f":"IF(G168<0,IF(H168=0,0,IF(OR(G168=0,F168=0),\"N.M.\",IF(ABS(H168/G168)>=10,\"N.M.\",H168/(-G168)))),IF(H168=0,0,IF(OR(G168=0,F168=0),\"N.M.\",IF(ABS(H168/G168)>=10,\"N.M.\",H168/G168))))","v":0},null,0,0,{"$f":"+K168-L168","v":0},{"$f":"IF(L168<0,IF(M168=0,0,IF(OR(L168=0,K168=0),\"N.M.\",IF(ABS(M168/L168)>=10,\"N.M.\",M168/(-L168)))),IF(M168=0,0,IF(OR(L168=0,K168=0),\"N.M.\",IF(ABS(M168/L168)>=10,\"N.M.\",M168/L168))))","v":0},null,null,0,0,{"$f":"+Q168-R168","v":0},{"$f":"IF(R168<0,IF(S168=0,0,IF(OR(R168=0,Q168=0),\"N.M.\",IF(ABS(S168/R168)>=10,\"N.M.\",S168/(-R168)))),IF(S168=0,0,IF(OR(R168=0,Q168=0),\"N.M.\",IF(ABS(S168/R168)>=10,\"N.M.\",S168/R168))))","v":0},null,0,0,{"$f":"+V168-W168","v":0},{"$f":"IF(W168<0,IF(X168=0,0,IF(OR(W168=0,V168=0),\"N.M.\",IF(ABS(X168/W168)>=10,\"N.M.\",X168/(-W168)))),IF(X168=0,0,IF(OR(W168=0,V168=0),\"N.M.\",IF(ABS(X168/W168)>=10,\"N.M.\",X168/W168))))","v":0}]
[null,"Line 34","Maintenance",null,null,null,null,{"$f":"+F169-G169","v":0},{"$f":"IF(G169<0,IF(H169=0,0,IF(OR(G169=0,F169=0),\"N.M.\",IF(ABS(H169/G169)>=10,\"N.M.\",H169/(-G169)))),IF(H169=0,0,IF(OR(G169=0,F169=0),\"N.M.\",IF(ABS(H169/G169)>=10,\"N.M.\",H169/G169))))","v":0},null,null,null,{"$f":"+K169-L169","v":0},{"$f":"IF(L169<0,IF(M169=0,0,IF(OR(L169=0,K169=0),\"N.M.\",IF(ABS(M169/L169)>=10,\"N.M.\",M169/(-L169)))),IF(M169=0,0,IF(OR(L169=0,K169=0),\"N.M.\",IF(ABS(M169/L169)>=10,\"N.M.\",M169/L169))))","v":0},null,null,null,null,{"$f":"+Q169-R169","v":0},{"$f":"IF(R169<0,IF(S169=0,0,IF(OR(R169=0,Q169=0),\"N.M.\",IF(ABS(S169/R169)>=10,\"N.M.\",S169/(-R169)))),IF(S169=0,0,IF(OR(R169=0,Q169=0),\"N.M.\",IF(ABS(S169/R169)>=10,\"N.M.\",S169/R169))))","v":0},null,null,null,{"$f":"+V169-W169","v":0},{"$f":"IF(W169<0,IF(X169=0,0,IF(OR(W169=0,V169=0),\"N.M.\",IF(ABS(X169/W169)>=10,\"N.M.\",X169/(-W169)))),IF(X169=0,0,IF(OR(W169=0,V169=0),\"N.M.\",IF(ABS(X169/W169)>=10,\"N.M.\",X169/W169))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5280","Line 35","(528) Maintenance Supervision and Engineering",null,null,0,0,{"$f":"+F170-G170","v":0},{"$f":"IF(G170<0,IF(H170=0,0,IF(OR(G170=0,F170=0),\"N.M.\",IF(ABS(H170/G170)>=10,\"N.M.\",H170/(-G170)))),IF(H170=0,0,IF(OR(G170=0,F170=0),\"N.M.\",IF(ABS(H170/G170)>=10,\"N.M.\",H170/G170))))","v":0},null,0,0,{"$f":"+K170-L170","v":0},{"$f":"IF(L170<0,IF(M170=0,0,IF(OR(L170=0,K170=0),\"N.M.\",IF(ABS(M170/L170)>=10,\"N.M.\",M170/(-L170)))),IF(M170=0,0,IF(OR(L170=0,K170=0),\"N.M.\",IF(ABS(M170/L170)>=10,\"N.M.\",M170/L170))))","v":0},null,null,0,0,{"$f":"+Q170-R170","v":0},{"$f":"IF(R170<0,IF(S170=0,0,IF(OR(R170=0,Q170=0),\"N.M.\",IF(ABS(S170/R170)>=10,\"N.M.\",S170/(-R170)))),IF(S170=0,0,IF(OR(R170=0,Q170=0),\"N.M.\",IF(ABS(S170/R170)>=10,\"N.M.\",S170/R170))))","v":0},null,0,0,{"$f":"+V170-W170","v":0},{"$f":"IF(W170<0,IF(X170=0,0,IF(OR(W170=0,V170=0),\"N.M.\",IF(ABS(X170/W170)>=10,\"N.M.\",X170/(-W170)))),IF(X170=0,0,IF(OR(W170=0,V170=0),\"N.M.\",IF(ABS(X170/W170)>=10,\"N.M.\",X170/W170))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5290","Line 36","(529) Maintenance of Structures",null,null,0,0,{"$f":"+F171-G171","v":0},{"$f":"IF(G171<0,IF(H171=0,0,IF(OR(G171=0,F171=0),\"N.M.\",IF(ABS(H171/G171)>=10,\"N.M.\",H171/(-G171)))),IF(H171=0,0,IF(OR(G171=0,F171=0),\"N.M.\",IF(ABS(H171/G171)>=10,\"N.M.\",H171/G171))))","v":0},null,0,0,{"$f":"+K171-L171","v":0},{"$f":"IF(L171<0,IF(M171=0,0,IF(OR(L171=0,K171=0),\"N.M.\",IF(ABS(M171/L171)>=10,\"N.M.\",M171/(-L171)))),IF(M171=0,0,IF(OR(L171=0,K171=0),\"N.M.\",IF(ABS(M171/L171)>=10,\"N.M.\",M171/L171))))","v":0},null,null,0,0,{"$f":"+Q171-R171","v":0},{"$f":"IF(R171<0,IF(S171=0,0,IF(OR(R171=0,Q171=0),\"N.M.\",IF(ABS(S171/R171)>=10,\"N.M.\",S171/(-R171)))),IF(S171=0,0,IF(OR(R171=0,Q171=0),\"N.M.\",IF(ABS(S171/R171)>=10,\"N.M.\",S171/R171))))","v":0},null,0,0,{"$f":"+V171-W171","v":0},{"$f":"IF(W171<0,IF(X171=0,0,IF(OR(W171=0,V171=0),\"N.M.\",IF(ABS(X171/W171)>=10,\"N.M.\",X171/(-W171)))),IF(X171=0,0,IF(OR(W171=0,V171=0),\"N.M.\",IF(ABS(X171/W171)>=10,\"N.M.\",X171/W171))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5300","Line 37","(530) Maintenance of Reactor Plant Equipment",null,null,0,0,{"$f":"+F172-G172","v":0},{"$f":"IF(G172<0,IF(H172=0,0,IF(OR(G172=0,F172=0),\"N.M.\",IF(ABS(H172/G172)>=10,\"N.M.\",H172/(-G172)))),IF(H172=0,0,IF(OR(G172=0,F172=0),\"N.M.\",IF(ABS(H172/G172)>=10,\"N.M.\",H172/G172))))","v":0},null,0,0,{"$f":"+K172-L172","v":0},{"$f":"IF(L172<0,IF(M172=0,0,IF(OR(L172=0,K172=0),\"N.M.\",IF(ABS(M172/L172)>=10,\"N.M.\",M172/(-L172)))),IF(M172=0,0,IF(OR(L172=0,K172=0),\"N.M.\",IF(ABS(M172/L172)>=10,\"N.M.\",M172/L172))))","v":0},null,null,0,0,{"$f":"+Q172-R172","v":0},{"$f":"IF(R172<0,IF(S172=0,0,IF(OR(R172=0,Q172=0),\"N.M.\",IF(ABS(S172/R172)>=10,\"N.M.\",S172/(-R172)))),IF(S172=0,0,IF(OR(R172=0,Q172=0),\"N.M.\",IF(ABS(S172/R172)>=10,\"N.M.\",S172/R172))))","v":0},null,0,0,{"$f":"+V172-W172","v":0},{"$f":"IF(W172<0,IF(X172=0,0,IF(OR(W172=0,V172=0),\"N.M.\",IF(ABS(X172/W172)>=10,\"N.M.\",X172/(-W172)))),IF(X172=0,0,IF(OR(W172=0,V172=0),\"N.M.\",IF(ABS(X172/W172)>=10,\"N.M.\",X172/W172))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5310","Line 38","(531) Maintenance of Electric Plant",null,null,0,0,{"$f":"+F173-G173","v":0},{"$f":"IF(G173<0,IF(H173=0,0,IF(OR(G173=0,F173=0),\"N.M.\",IF(ABS(H173/G173)>=10,\"N.M.\",H173/(-G173)))),IF(H173=0,0,IF(OR(G173=0,F173=0),\"N.M.\",IF(ABS(H173/G173)>=10,\"N.M.\",H173/G173))))","v":0},null,0,0,{"$f":"+K173-L173","v":0},{"$f":"IF(L173<0,IF(M173=0,0,IF(OR(L173=0,K173=0),\"N.M.\",IF(ABS(M173/L173)>=10,\"N.M.\",M173/(-L173)))),IF(M173=0,0,IF(OR(L173=0,K173=0),\"N.M.\",IF(ABS(M173/L173)>=10,\"N.M.\",M173/L173))))","v":0},null,null,0,0,{"$f":"+Q173-R173","v":0},{"$f":"IF(R173<0,IF(S173=0,0,IF(OR(R173=0,Q173=0),\"N.M.\",IF(ABS(S173/R173)>=10,\"N.M.\",S173/(-R173)))),IF(S173=0,0,IF(OR(R173=0,Q173=0),\"N.M.\",IF(ABS(S173/R173)>=10,\"N.M.\",S173/R173))))","v":0},null,0,0,{"$f":"+V173-W173","v":0},{"$f":"IF(W173<0,IF(X173=0,0,IF(OR(W173=0,V173=0),\"N.M.\",IF(ABS(X173/W173)>=10,\"N.M.\",X173/(-W173)))),IF(X173=0,0,IF(OR(W173=0,V173=0),\"N.M.\",IF(ABS(X173/W173)>=10,\"N.M.\",X173/W173))))","v":0}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F174-G174","v":13.99},{"$f":"IF(G174<0,IF(H174=0,0,IF(OR(G174=0,F174=0),\"N.M.\",IF(ABS(H174/G174)>=10,\"N.M.\",H174/(-G174)))),IF(H174=0,0,IF(OR(G174=0,F174=0),\"N.M.\",IF(ABS(H174/G174)>=10,\"N.M.\",H174/G174))))","v":"N.M."},null,13.99,0,null,null,null,null,13.99,0,null,null,null,13.99,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5311","Line 38.1","(531.1) Maintenance of Computer Hardware","m",null,13.99,0,{"$f":"+F175-G175","v":13.99},{"$f":"IF(G175<0,IF(H175=0,0,IF(OR(G175=0,F175=0),\"N.M.\",IF(ABS(H175/G175)>=10,\"N.M.\",H175/(-G175)))),IF(H175=0,0,IF(OR(G175=0,F175=0),\"N.M.\",IF(ABS(H175/G175)>=10,\"N.M.\",H175/G175))))","v":"N.M."},null,13.99,0,null,null,null,null,13.99,0,null,null,null,13.99,0]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F176-G176","v":0},{"$f":"IF(G176<0,IF(H176=0,0,IF(OR(G176=0,F176=0),\"N.M.\",IF(ABS(H176/G176)>=10,\"N.M.\",H176/(-G176)))),IF(H176=0,0,IF(OR(G176=0,F176=0),\"N.M.\",IF(ABS(H176/G176)>=10,\"N.M.\",H176/G176))))","v":0},null,0.19,0,null,null,null,null,0,0,null,null,null,0.19,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5312","Line 38.2","(531.2) Maintenance of Computer Software","m",null,0,0,{"$f":"+F177-G177","v":0},{"$f":"IF(G177<0,IF(H177=0,0,IF(OR(G177=0,F177=0),\"N.M.\",IF(ABS(H177/G177)>=10,\"N.M.\",H177/(-G177)))),IF(H177=0,0,IF(OR(G177=0,F177=0),\"N.M.\",IF(ABS(H177/G177)>=10,\"N.M.\",H177/G177))))","v":0},null,0.19,0,null,null,null,null,0,0,null,null,null,0.19,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5313","Line 38.3","(531.3) Maintenance of Communication Equipment","m",null,0,0,{"$f":"+F178-G178","v":0},{"$f":"IF(G178<0,IF(H178=0,0,IF(OR(G178=0,F178=0),\"N.M.\",IF(ABS(H178/G178)>=10,\"N.M.\",H178/(-G178)))),IF(H178=0,0,IF(OR(G178=0,F178=0),\"N.M.\",IF(ABS(H178/G178)>=10,\"N.M.\",H178/G178))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5320","Line 39","(532) Maintenance of Miscellaneous Nuclear Plant",null,null,0,0,{"$f":"+F179-G179","v":0},{"$f":"IF(G179<0,IF(H179=0,0,IF(OR(G179=0,F179=0),\"N.M.\",IF(ABS(H179/G179)>=10,\"N.M.\",H179/(-G179)))),IF(H179=0,0,IF(OR(G179=0,F179=0),\"N.M.\",IF(ABS(H179/G179)>=10,\"N.M.\",H179/G179))))","v":0},null,0,0,{"$f":"+K179-L179","v":0},{"$f":"IF(L179<0,IF(M179=0,0,IF(OR(L179=0,K179=0),\"N.M.\",IF(ABS(M179/L179)>=10,\"N.M.\",M179/(-L179)))),IF(M179=0,0,IF(OR(L179=0,K179=0),\"N.M.\",IF(ABS(M179/L179)>=10,\"N.M.\",M179/L179))))","v":0},null,null,0,0,{"$f":"+Q179-R179","v":0},{"$f":"IF(R179<0,IF(S179=0,0,IF(OR(R179=0,Q179=0),\"N.M.\",IF(ABS(S179/R179)>=10,\"N.M.\",S179/(-R179)))),IF(S179=0,0,IF(OR(R179=0,Q179=0),\"N.M.\",IF(ABS(S179/R179)>=10,\"N.M.\",S179/R179))))","v":0},null,0,0,{"$f":"+V179-W179","v":0},{"$f":"IF(W179<0,IF(X179=0,0,IF(OR(W179=0,V179=0),\"N.M.\",IF(ABS(X179/W179)>=10,\"N.M.\",X179/(-W179)))),IF(X179=0,0,IF(OR(W179=0,V179=0),\"N.M.\",IF(ABS(X179/W179)>=10,\"N.M.\",X179/W179))))","v":0}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F180-G180","v":13.99},{"$f":"IF(G180<0,IF(H180=0,0,IF(OR(G180=0,F180=0),\"N.M.\",IF(ABS(H180/G180)>=10,\"N.M.\",H180/(-G180)))),IF(H180=0,0,IF(OR(G180=0,F180=0),\"N.M.\",IF(ABS(H180/G180)>=10,\"N.M.\",H180/G180))))","v":"N.M."},null,13.99,0,{"$f":"+K180-L180","v":13.99},{"$f":"IF(L180<0,IF(M180=0,0,IF(OR(L180=0,K180=0),\"N.M.\",IF(ABS(M180/L180)>=10,\"N.M.\",M180/(-L180)))),IF(M180=0,0,IF(OR(L180=0,K180=0),\"N.M.\",IF(ABS(M180/L180)>=10,\"N.M.\",M180/L180))))","v":"N.M."},null,null,13.99,0,{"$f":"+Q180-R180","v":13.99},{"$f":"IF(R180<0,IF(S180=0,0,IF(OR(R180=0,Q180=0),\"N.M.\",IF(ABS(S180/R180)>=10,\"N.M.\",S180/(-R180)))),IF(S180=0,0,IF(OR(R180=0,Q180=0),\"N.M.\",IF(ABS(S180/R180)>=10,\"N.M.\",S180/R180))))","v":"N.M."},null,13.99,0,{"$f":"+V180-W180","v":13.99},{"$f":"IF(W180<0,IF(X180=0,0,IF(OR(W180=0,V180=0),\"N.M.\",IF(ABS(X180/W180)>=10,\"N.M.\",X180/(-W180)))),IF(X180=0,0,IF(OR(W180=0,V180=0),\"N.M.\",IF(ABS(X180/W180)>=10,\"N.M.\",X180/W180))))","v":"N.M."}]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F181-G181","v":0},{"$f":"IF(G181<0,IF(H181=0,0,IF(OR(G181=0,F181=0),\"N.M.\",IF(ABS(H181/G181)>=10,\"N.M.\",H181/(-G181)))),IF(H181=0,0,IF(OR(G181=0,F181=0),\"N.M.\",IF(ABS(H181/G181)>=10,\"N.M.\",H181/G181))))","v":0},null,0.19,0,{"$f":"+K181-L181","v":0.19},{"$f":"IF(L181<0,IF(M181=0,0,IF(OR(L181=0,K181=0),\"N.M.\",IF(ABS(M181/L181)>=10,\"N.M.\",M181/(-L181)))),IF(M181=0,0,IF(OR(L181=0,K181=0),\"N.M.\",IF(ABS(M181/L181)>=10,\"N.M.\",M181/L181))))","v":"N.M."},null,null,0,0,{"$f":"+Q181-R181","v":0},{"$f":"IF(R181<0,IF(S181=0,0,IF(OR(R181=0,Q181=0),\"N.M.\",IF(ABS(S181/R181)>=10,\"N.M.\",S181/(-R181)))),IF(S181=0,0,IF(OR(R181=0,Q181=0),\"N.M.\",IF(ABS(S181/R181)>=10,\"N.M.\",S181/R181))))","v":0},null,0.19,0,{"$f":"+V181-W181","v":0.19},{"$f":"IF(W181<0,IF(X181=0,0,IF(OR(W181=0,V181=0),\"N.M.\",IF(ABS(X181/W181)>=10,\"N.M.\",X181/(-W181)))),IF(X181=0,0,IF(OR(W181=0,V181=0),\"N.M.\",IF(ABS(X181/W181)>=10,\"N.M.\",X181/W181))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N528-533","Line 40","TOTAL Maintenance (Enter Total of lines 35 thru 39)","m",null,13.99,0,{"$f":"+F182-G182","v":13.99},{"$f":"IF(G182<0,IF(H182=0,0,IF(OR(G182=0,F182=0),\"N.M.\",IF(ABS(H182/G182)>=10,\"N.M.\",H182/(-G182)))),IF(H182=0,0,IF(OR(G182=0,F182=0),\"N.M.\",IF(ABS(H182/G182)>=10,\"N.M.\",H182/G182))))","v":"N.M."},null,14.18,0,{"$f":"+K182-L182","v":14.18},{"$f":"IF(L182<0,IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/(-L182)))),IF(M182=0,0,IF(OR(L182=0,K182=0),\"N.M.\",IF(ABS(M182/L182)>=10,\"N.M.\",M182/L182))))","v":"N.M."},null,null,13.99,0,{"$f":"+Q182-R182","v":13.99},{"$f":"IF(R182<0,IF(S182=0,0,IF(OR(R182=0,Q182=0),\"N.M.\",IF(ABS(S182/R182)>=10,\"N.M.\",S182/(-R182)))),IF(S182=0,0,IF(OR(R182=0,Q182=0),\"N.M.\",IF(ABS(S182/R182)>=10,\"N.M.\",S182/R182))))","v":"N.M."},null,14.18,0,{"$f":"+V182-W182","v":14.18},{"$f":"IF(W182<0,IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/(-W182)))),IF(X182=0,0,IF(OR(W182=0,V182=0),\"N.M.\",IF(ABS(X182/W182)>=10,\"N.M.\",X182/W182))))","v":"N.M."}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F183-G183","v":13.99},{"$f":"IF(G183<0,IF(H183=0,0,IF(OR(G183=0,F183=0),\"N.M.\",IF(ABS(H183/G183)>=10,\"N.M.\",H183/(-G183)))),IF(H183=0,0,IF(OR(G183=0,F183=0),\"N.M.\",IF(ABS(H183/G183)>=10,\"N.M.\",H183/G183))))","v":"N.M."},null,13.99,0,{"$f":"+K183-L183","v":13.99},{"$f":"IF(L183<0,IF(M183=0,0,IF(OR(L183=0,K183=0),\"N.M.\",IF(ABS(M183/L183)>=10,\"N.M.\",M183/(-L183)))),IF(M183=0,0,IF(OR(L183=0,K183=0),\"N.M.\",IF(ABS(M183/L183)>=10,\"N.M.\",M183/L183))))","v":"N.M."},null,null,13.99,0,{"$f":"+Q183-R183","v":13.99},{"$f":"IF(R183<0,IF(S183=0,0,IF(OR(R183=0,Q183=0),\"N.M.\",IF(ABS(S183/R183)>=10,\"N.M.\",S183/(-R183)))),IF(S183=0,0,IF(OR(R183=0,Q183=0),\"N.M.\",IF(ABS(S183/R183)>=10,\"N.M.\",S183/R183))))","v":"N.M."},null,13.99,0,{"$f":"+V183-W183","v":13.99},{"$f":"IF(W183<0,IF(X183=0,0,IF(OR(W183=0,V183=0),\"N.M.\",IF(ABS(X183/W183)>=10,\"N.M.\",X183/(-W183)))),IF(X183=0,0,IF(OR(W183=0,V183=0),\"N.M.\",IF(ABS(X183/W183)>=10,\"N.M.\",X183/W183))))","v":"N.M."}]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F184-G184","v":0},{"$f":"IF(G184<0,IF(H184=0,0,IF(OR(G184=0,F184=0),\"N.M.\",IF(ABS(H184/G184)>=10,\"N.M.\",H184/(-G184)))),IF(H184=0,0,IF(OR(G184=0,F184=0),\"N.M.\",IF(ABS(H184/G184)>=10,\"N.M.\",H184/G184))))","v":0},null,0.19,0,{"$f":"+K184-L184","v":0.19},{"$f":"IF(L184<0,IF(M184=0,0,IF(OR(L184=0,K184=0),\"N.M.\",IF(ABS(M184/L184)>=10,\"N.M.\",M184/(-L184)))),IF(M184=0,0,IF(OR(L184=0,K184=0),\"N.M.\",IF(ABS(M184/L184)>=10,\"N.M.\",M184/L184))))","v":"N.M."},null,null,0,0,{"$f":"+Q184-R184","v":0},{"$f":"IF(R184<0,IF(S184=0,0,IF(OR(R184=0,Q184=0),\"N.M.\",IF(ABS(S184/R184)>=10,\"N.M.\",S184/(-R184)))),IF(S184=0,0,IF(OR(R184=0,Q184=0),\"N.M.\",IF(ABS(S184/R184)>=10,\"N.M.\",S184/R184))))","v":0},null,0.19,0,{"$f":"+V184-W184","v":0.19},{"$f":"IF(W184<0,IF(X184=0,0,IF(OR(W184=0,V184=0),\"N.M.\",IF(ABS(X184/W184)>=10,\"N.M.\",X184/(-W184)))),IF(X184=0,0,IF(OR(W184=0,V184=0),\"N.M.\",IF(ABS(X184/W184)>=10,\"N.M.\",X184/W184))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-533","Line 41","TOTAL Power Production Expenses-Nuc Power (Entr Tot lines 33 & 40)",null,null,13.99,0,{"$f":"+F185-G185","v":13.99},{"$f":"IF(G185<0,IF(H185=0,0,IF(OR(G185=0,F185=0),\"N.M.\",IF(ABS(H185/G185)>=10,\"N.M.\",H185/(-G185)))),IF(H185=0,0,IF(OR(G185=0,F185=0),\"N.M.\",IF(ABS(H185/G185)>=10,\"N.M.\",H185/G185))))","v":"N.M."},null,14.18,0,{"$f":"+K185-L185","v":14.18},{"$f":"IF(L185<0,IF(M185=0,0,IF(OR(L185=0,K185=0),\"N.M.\",IF(ABS(M185/L185)>=10,\"N.M.\",M185/(-L185)))),IF(M185=0,0,IF(OR(L185=0,K185=0),\"N.M.\",IF(ABS(M185/L185)>=10,\"N.M.\",M185/L185))))","v":"N.M."},null,null,13.99,0,{"$f":"+Q185-R185","v":13.99},{"$f":"IF(R185<0,IF(S185=0,0,IF(OR(R185=0,Q185=0),\"N.M.\",IF(ABS(S185/R185)>=10,\"N.M.\",S185/(-R185)))),IF(S185=0,0,IF(OR(R185=0,Q185=0),\"N.M.\",IF(ABS(S185/R185)>=10,\"N.M.\",S185/R185))))","v":"N.M."},null,14.18,0,{"$f":"+V185-W185","v":14.18},{"$f":"IF(W185<0,IF(X185=0,0,IF(OR(W185=0,V185=0),\"N.M.\",IF(ABS(X185/W185)>=10,\"N.M.\",X185/(-W185)))),IF(X185=0,0,IF(OR(W185=0,V185=0),\"N.M.\",IF(ABS(X185/W185)>=10,\"N.M.\",X185/W185))))","v":"N.M."}]
[null,"Line 42","C. Hydraulic Power Generation",null,null,null,null,{"$f":"+F186-G186","v":0},{"$f":"IF(G186<0,IF(H186=0,0,IF(OR(G186=0,F186=0),\"N.M.\",IF(ABS(H186/G186)>=10,\"N.M.\",H186/(-G186)))),IF(H186=0,0,IF(OR(G186=0,F186=0),\"N.M.\",IF(ABS(H186/G186)>=10,\"N.M.\",H186/G186))))","v":0},null,null,null,{"$f":"+K186-L186","v":0},{"$f":"IF(L186<0,IF(M186=0,0,IF(OR(L186=0,K186=0),\"N.M.\",IF(ABS(M186/L186)>=10,\"N.M.\",M186/(-L186)))),IF(M186=0,0,IF(OR(L186=0,K186=0),\"N.M.\",IF(ABS(M186/L186)>=10,\"N.M.\",M186/L186))))","v":0},null,null,null,null,{"$f":"+Q186-R186","v":0},{"$f":"IF(R186<0,IF(S186=0,0,IF(OR(R186=0,Q186=0),\"N.M.\",IF(ABS(S186/R186)>=10,\"N.M.\",S186/(-R186)))),IF(S186=0,0,IF(OR(R186=0,Q186=0),\"N.M.\",IF(ABS(S186/R186)>=10,\"N.M.\",S186/R186))))","v":0},null,null,null,{"$f":"+V186-W186","v":0},{"$f":"IF(W186<0,IF(X186=0,0,IF(OR(W186=0,V186=0),\"N.M.\",IF(ABS(X186/W186)>=10,\"N.M.\",X186/(-W186)))),IF(X186=0,0,IF(OR(W186=0,V186=0),\"N.M.\",IF(ABS(X186/W186)>=10,\"N.M.\",X186/W186))))","v":0}]
[null,"Line 43","Operation",null,null,null,null,{"$f":"+F187-G187","v":0},{"$f":"IF(G187<0,IF(H187=0,0,IF(OR(G187=0,F187=0),\"N.M.\",IF(ABS(H187/G187)>=10,\"N.M.\",H187/(-G187)))),IF(H187=0,0,IF(OR(G187=0,F187=0),\"N.M.\",IF(ABS(H187/G187)>=10,\"N.M.\",H187/G187))))","v":0},null,null,null,{"$f":"+K187-L187","v":0},{"$f":"IF(L187<0,IF(M187=0,0,IF(OR(L187=0,K187=0),\"N.M.\",IF(ABS(M187/L187)>=10,\"N.M.\",M187/(-L187)))),IF(M187=0,0,IF(OR(L187=0,K187=0),\"N.M.\",IF(ABS(M187/L187)>=10,\"N.M.\",M187/L187))))","v":0},null,null,null,null,{"$f":"+Q187-R187","v":0},{"$f":"IF(R187<0,IF(S187=0,0,IF(OR(R187=0,Q187=0),\"N.M.\",IF(ABS(S187/R187)>=10,\"N.M.\",S187/(-R187)))),IF(S187=0,0,IF(OR(R187=0,Q187=0),\"N.M.\",IF(ABS(S187/R187)>=10,\"N.M.\",S187/R187))))","v":0},null,null,null,{"$f":"+V187-W187","v":0},{"$f":"IF(W187<0,IF(X187=0,0,IF(OR(W187=0,V187=0),\"N.M.\",IF(ABS(X187/W187)>=10,\"N.M.\",X187/(-W187)))),IF(X187=0,0,IF(OR(W187=0,V187=0),\"N.M.\",IF(ABS(X187/W187)>=10,\"N.M.\",X187/W187))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5350","Line 44","(535) Operation Supervision and Engineering ",null,null,0,0,{"$f":"+F188-G188","v":0},{"$f":"IF(G188<0,IF(H188=0,0,IF(OR(G188=0,F188=0),\"N.M.\",IF(ABS(H188/G188)>=10,\"N.M.\",H188/(-G188)))),IF(H188=0,0,IF(OR(G188=0,F188=0),\"N.M.\",IF(ABS(H188/G188)>=10,\"N.M.\",H188/G188))))","v":0},null,0,0,{"$f":"+K188-L188","v":0},{"$f":"IF(L188<0,IF(M188=0,0,IF(OR(L188=0,K188=0),\"N.M.\",IF(ABS(M188/L188)>=10,\"N.M.\",M188/(-L188)))),IF(M188=0,0,IF(OR(L188=0,K188=0),\"N.M.\",IF(ABS(M188/L188)>=10,\"N.M.\",M188/L188))))","v":0},null,null,0,0,{"$f":"+Q188-R188","v":0},{"$f":"IF(R188<0,IF(S188=0,0,IF(OR(R188=0,Q188=0),\"N.M.\",IF(ABS(S188/R188)>=10,\"N.M.\",S188/(-R188)))),IF(S188=0,0,IF(OR(R188=0,Q188=0),\"N.M.\",IF(ABS(S188/R188)>=10,\"N.M.\",S188/R188))))","v":0},null,0,0,{"$f":"+V188-W188","v":0},{"$f":"IF(W188<0,IF(X188=0,0,IF(OR(W188=0,V188=0),\"N.M.\",IF(ABS(X188/W188)>=10,\"N.M.\",X188/(-W188)))),IF(X188=0,0,IF(OR(W188=0,V188=0),\"N.M.\",IF(ABS(X188/W188)>=10,\"N.M.\",X188/W188))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5360","Line 45","(536) Water for Power",null,null,0,0,{"$f":"+F189-G189","v":0},{"$f":"IF(G189<0,IF(H189=0,0,IF(OR(G189=0,F189=0),\"N.M.\",IF(ABS(H189/G189)>=10,\"N.M.\",H189/(-G189)))),IF(H189=0,0,IF(OR(G189=0,F189=0),\"N.M.\",IF(ABS(H189/G189)>=10,\"N.M.\",H189/G189))))","v":0},null,0,0,{"$f":"+K189-L189","v":0},{"$f":"IF(L189<0,IF(M189=0,0,IF(OR(L189=0,K189=0),\"N.M.\",IF(ABS(M189/L189)>=10,\"N.M.\",M189/(-L189)))),IF(M189=0,0,IF(OR(L189=0,K189=0),\"N.M.\",IF(ABS(M189/L189)>=10,\"N.M.\",M189/L189))))","v":0},null,null,0,0,{"$f":"+Q189-R189","v":0},{"$f":"IF(R189<0,IF(S189=0,0,IF(OR(R189=0,Q189=0),\"N.M.\",IF(ABS(S189/R189)>=10,\"N.M.\",S189/(-R189)))),IF(S189=0,0,IF(OR(R189=0,Q189=0),\"N.M.\",IF(ABS(S189/R189)>=10,\"N.M.\",S189/R189))))","v":0},null,0,0,{"$f":"+V189-W189","v":0},{"$f":"IF(W189<0,IF(X189=0,0,IF(OR(W189=0,V189=0),\"N.M.\",IF(ABS(X189/W189)>=10,\"N.M.\",X189/(-W189)))),IF(X189=0,0,IF(OR(W189=0,V189=0),\"N.M.\",IF(ABS(X189/W189)>=10,\"N.M.\",X189/W189))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5370","Line 46","(537) Hydraulic Expenses",null,null,0,0,{"$f":"+F190-G190","v":0},{"$f":"IF(G190<0,IF(H190=0,0,IF(OR(G190=0,F190=0),\"N.M.\",IF(ABS(H190/G190)>=10,\"N.M.\",H190/(-G190)))),IF(H190=0,0,IF(OR(G190=0,F190=0),\"N.M.\",IF(ABS(H190/G190)>=10,\"N.M.\",H190/G190))))","v":0},null,0,0,{"$f":"+K190-L190","v":0},{"$f":"IF(L190<0,IF(M190=0,0,IF(OR(L190=0,K190=0),\"N.M.\",IF(ABS(M190/L190)>=10,\"N.M.\",M190/(-L190)))),IF(M190=0,0,IF(OR(L190=0,K190=0),\"N.M.\",IF(ABS(M190/L190)>=10,\"N.M.\",M190/L190))))","v":0},null,null,0,0,{"$f":"+Q190-R190","v":0},{"$f":"IF(R190<0,IF(S190=0,0,IF(OR(R190=0,Q190=0),\"N.M.\",IF(ABS(S190/R190)>=10,\"N.M.\",S190/(-R190)))),IF(S190=0,0,IF(OR(R190=0,Q190=0),\"N.M.\",IF(ABS(S190/R190)>=10,\"N.M.\",S190/R190))))","v":0},null,0,0,{"$f":"+V190-W190","v":0},{"$f":"IF(W190<0,IF(X190=0,0,IF(OR(W190=0,V190=0),\"N.M.\",IF(ABS(X190/W190)>=10,\"N.M.\",X190/(-W190)))),IF(X190=0,0,IF(OR(W190=0,V190=0),\"N.M.\",IF(ABS(X190/W190)>=10,\"N.M.\",X190/W190))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5380","Line 47","(538) Electric Expenses",null,null,0,0,{"$f":"+F191-G191","v":0},{"$f":"IF(G191<0,IF(H191=0,0,IF(OR(G191=0,F191=0),\"N.M.\",IF(ABS(H191/G191)>=10,\"N.M.\",H191/(-G191)))),IF(H191=0,0,IF(OR(G191=0,F191=0),\"N.M.\",IF(ABS(H191/G191)>=10,\"N.M.\",H191/G191))))","v":0},null,0,0,{"$f":"+K191-L191","v":0},{"$f":"IF(L191<0,IF(M191=0,0,IF(OR(L191=0,K191=0),\"N.M.\",IF(ABS(M191/L191)>=10,\"N.M.\",M191/(-L191)))),IF(M191=0,0,IF(OR(L191=0,K191=0),\"N.M.\",IF(ABS(M191/L191)>=10,\"N.M.\",M191/L191))))","v":0},null,null,0,0,{"$f":"+Q191-R191","v":0},{"$f":"IF(R191<0,IF(S191=0,0,IF(OR(R191=0,Q191=0),\"N.M.\",IF(ABS(S191/R191)>=10,\"N.M.\",S191/(-R191)))),IF(S191=0,0,IF(OR(R191=0,Q191=0),\"N.M.\",IF(ABS(S191/R191)>=10,\"N.M.\",S191/R191))))","v":0},null,0,0,{"$f":"+V191-W191","v":0},{"$f":"IF(W191<0,IF(X191=0,0,IF(OR(W191=0,V191=0),\"N.M.\",IF(ABS(X191/W191)>=10,\"N.M.\",X191/(-W191)))),IF(X191=0,0,IF(OR(W191=0,V191=0),\"N.M.\",IF(ABS(X191/W191)>=10,\"N.M.\",X191/W191))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5390","Line 48","(539) Miscellaneous Hydraulic Power Generation Expenses",null,null,0,0,{"$f":"+F192-G192","v":0},{"$f":"IF(G192<0,IF(H192=0,0,IF(OR(G192=0,F192=0),\"N.M.\",IF(ABS(H192/G192)>=10,\"N.M.\",H192/(-G192)))),IF(H192=0,0,IF(OR(G192=0,F192=0),\"N.M.\",IF(ABS(H192/G192)>=10,\"N.M.\",H192/G192))))","v":0},null,0,0,{"$f":"+K192-L192","v":0},{"$f":"IF(L192<0,IF(M192=0,0,IF(OR(L192=0,K192=0),\"N.M.\",IF(ABS(M192/L192)>=10,\"N.M.\",M192/(-L192)))),IF(M192=0,0,IF(OR(L192=0,K192=0),\"N.M.\",IF(ABS(M192/L192)>=10,\"N.M.\",M192/L192))))","v":0},null,null,0,0,{"$f":"+Q192-R192","v":0},{"$f":"IF(R192<0,IF(S192=0,0,IF(OR(R192=0,Q192=0),\"N.M.\",IF(ABS(S192/R192)>=10,\"N.M.\",S192/(-R192)))),IF(S192=0,0,IF(OR(R192=0,Q192=0),\"N.M.\",IF(ABS(S192/R192)>=10,\"N.M.\",S192/R192))))","v":0},null,0,0,{"$f":"+V192-W192","v":0},{"$f":"IF(W192<0,IF(X192=0,0,IF(OR(W192=0,V192=0),\"N.M.\",IF(ABS(X192/W192)>=10,\"N.M.\",X192/(-W192)))),IF(X192=0,0,IF(OR(W192=0,V192=0),\"N.M.\",IF(ABS(X192/W192)>=10,\"N.M.\",X192/W192))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5400","Line 49","(540) Rents",null,null,0,0,{"$f":"+F193-G193","v":0},{"$f":"IF(G193<0,IF(H193=0,0,IF(OR(G193=0,F193=0),\"N.M.\",IF(ABS(H193/G193)>=10,\"N.M.\",H193/(-G193)))),IF(H193=0,0,IF(OR(G193=0,F193=0),\"N.M.\",IF(ABS(H193/G193)>=10,\"N.M.\",H193/G193))))","v":0},null,0,0,{"$f":"+K193-L193","v":0},{"$f":"IF(L193<0,IF(M193=0,0,IF(OR(L193=0,K193=0),\"N.M.\",IF(ABS(M193/L193)>=10,\"N.M.\",M193/(-L193)))),IF(M193=0,0,IF(OR(L193=0,K193=0),\"N.M.\",IF(ABS(M193/L193)>=10,\"N.M.\",M193/L193))))","v":0},null,null,0,0,{"$f":"+Q193-R193","v":0},{"$f":"IF(R193<0,IF(S193=0,0,IF(OR(R193=0,Q193=0),\"N.M.\",IF(ABS(S193/R193)>=10,\"N.M.\",S193/(-R193)))),IF(S193=0,0,IF(OR(R193=0,Q193=0),\"N.M.\",IF(ABS(S193/R193)>=10,\"N.M.\",S193/R193))))","v":0},null,0,0,{"$f":"+V193-W193","v":0},{"$f":"IF(W193<0,IF(X193=0,0,IF(OR(W193=0,V193=0),\"N.M.\",IF(ABS(X193/W193)>=10,\"N.M.\",X193/(-W193)))),IF(X193=0,0,IF(OR(W193=0,V193=0),\"N.M.\",IF(ABS(X193/W193)>=10,\"N.M.\",X193/W193))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-540","Line 50","TOTAL Operation (Enter Total of Lines 44 thru 49) ","o",null,0,0,{"$f":"+F194-G194","v":0},{"$f":"IF(G194<0,IF(H194=0,0,IF(OR(G194=0,F194=0),\"N.M.\",IF(ABS(H194/G194)>=10,\"N.M.\",H194/(-G194)))),IF(H194=0,0,IF(OR(G194=0,F194=0),\"N.M.\",IF(ABS(H194/G194)>=10,\"N.M.\",H194/G194))))","v":0},null,0,0,{"$f":"+K194-L194","v":0},{"$f":"IF(L194<0,IF(M194=0,0,IF(OR(L194=0,K194=0),\"N.M.\",IF(ABS(M194/L194)>=10,\"N.M.\",M194/(-L194)))),IF(M194=0,0,IF(OR(L194=0,K194=0),\"N.M.\",IF(ABS(M194/L194)>=10,\"N.M.\",M194/L194))))","v":0},null,null,0,0,{"$f":"+Q194-R194","v":0},{"$f":"IF(R194<0,IF(S194=0,0,IF(OR(R194=0,Q194=0),\"N.M.\",IF(ABS(S194/R194)>=10,\"N.M.\",S194/(-R194)))),IF(S194=0,0,IF(OR(R194=0,Q194=0),\"N.M.\",IF(ABS(S194/R194)>=10,\"N.M.\",S194/R194))))","v":0},null,0,0,{"$f":"+V194-W194","v":0},{"$f":"IF(W194<0,IF(X194=0,0,IF(OR(W194=0,V194=0),\"N.M.\",IF(ABS(X194/W194)>=10,\"N.M.\",X194/(-W194)))),IF(X194=0,0,IF(OR(W194=0,V194=0),\"N.M.\",IF(ABS(X194/W194)>=10,\"N.M.\",X194/W194))))","v":0}]
[null,"Line 51","C. Hydraulic Power Generation (Continued)",null,null,null,null,{"$f":"+F195-G195","v":0},{"$f":"IF(G195<0,IF(H195=0,0,IF(OR(G195=0,F195=0),\"N.M.\",IF(ABS(H195/G195)>=10,\"N.M.\",H195/(-G195)))),IF(H195=0,0,IF(OR(G195=0,F195=0),\"N.M.\",IF(ABS(H195/G195)>=10,\"N.M.\",H195/G195))))","v":0},null,null,null,{"$f":"+K195-L195","v":0},{"$f":"IF(L195<0,IF(M195=0,0,IF(OR(L195=0,K195=0),\"N.M.\",IF(ABS(M195/L195)>=10,\"N.M.\",M195/(-L195)))),IF(M195=0,0,IF(OR(L195=0,K195=0),\"N.M.\",IF(ABS(M195/L195)>=10,\"N.M.\",M195/L195))))","v":0},null,null,null,null,{"$f":"+Q195-R195","v":0},{"$f":"IF(R195<0,IF(S195=0,0,IF(OR(R195=0,Q195=0),\"N.M.\",IF(ABS(S195/R195)>=10,\"N.M.\",S195/(-R195)))),IF(S195=0,0,IF(OR(R195=0,Q195=0),\"N.M.\",IF(ABS(S195/R195)>=10,\"N.M.\",S195/R195))))","v":0},null,null,null,{"$f":"+V195-W195","v":0},{"$f":"IF(W195<0,IF(X195=0,0,IF(OR(W195=0,V195=0),\"N.M.\",IF(ABS(X195/W195)>=10,\"N.M.\",X195/(-W195)))),IF(X195=0,0,IF(OR(W195=0,V195=0),\"N.M.\",IF(ABS(X195/W195)>=10,\"N.M.\",X195/W195))))","v":0}]
[null,"Line 52","Maintenance",null," ",null,null,{"$f":"+F196-G196","v":0},{"$f":"IF(G196<0,IF(H196=0,0,IF(OR(G196=0,F196=0),\"N.M.\",IF(ABS(H196/G196)>=10,\"N.M.\",H196/(-G196)))),IF(H196=0,0,IF(OR(G196=0,F196=0),\"N.M.\",IF(ABS(H196/G196)>=10,\"N.M.\",H196/G196))))","v":0},null,null,null,{"$f":"+K196-L196","v":0},{"$f":"IF(L196<0,IF(M196=0,0,IF(OR(L196=0,K196=0),\"N.M.\",IF(ABS(M196/L196)>=10,\"N.M.\",M196/(-L196)))),IF(M196=0,0,IF(OR(L196=0,K196=0),\"N.M.\",IF(ABS(M196/L196)>=10,\"N.M.\",M196/L196))))","v":0},null,null,null,null,{"$f":"+Q196-R196","v":0},{"$f":"IF(R196<0,IF(S196=0,0,IF(OR(R196=0,Q196=0),\"N.M.\",IF(ABS(S196/R196)>=10,\"N.M.\",S196/(-R196)))),IF(S196=0,0,IF(OR(R196=0,Q196=0),\"N.M.\",IF(ABS(S196/R196)>=10,\"N.M.\",S196/R196))))","v":0},null,null,null,{"$f":"+V196-W196","v":0},{"$f":"IF(W196<0,IF(X196=0,0,IF(OR(W196=0,V196=0),\"N.M.\",IF(ABS(X196/W196)>=10,\"N.M.\",X196/(-W196)))),IF(X196=0,0,IF(OR(W196=0,V196=0),\"N.M.\",IF(ABS(X196/W196)>=10,\"N.M.\",X196/W196))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5410","Line 53","(541) Maintenance Supervision and Engineering",null,null,0,0,{"$f":"+F197-G197","v":0},{"$f":"IF(G197<0,IF(H197=0,0,IF(OR(G197=0,F197=0),\"N.M.\",IF(ABS(H197/G197)>=10,\"N.M.\",H197/(-G197)))),IF(H197=0,0,IF(OR(G197=0,F197=0),\"N.M.\",IF(ABS(H197/G197)>=10,\"N.M.\",H197/G197))))","v":0},null,0,0,{"$f":"+K197-L197","v":0},{"$f":"IF(L197<0,IF(M197=0,0,IF(OR(L197=0,K197=0),\"N.M.\",IF(ABS(M197/L197)>=10,\"N.M.\",M197/(-L197)))),IF(M197=0,0,IF(OR(L197=0,K197=0),\"N.M.\",IF(ABS(M197/L197)>=10,\"N.M.\",M197/L197))))","v":0},null,null,0,0,{"$f":"+Q197-R197","v":0},{"$f":"IF(R197<0,IF(S197=0,0,IF(OR(R197=0,Q197=0),\"N.M.\",IF(ABS(S197/R197)>=10,\"N.M.\",S197/(-R197)))),IF(S197=0,0,IF(OR(R197=0,Q197=0),\"N.M.\",IF(ABS(S197/R197)>=10,\"N.M.\",S197/R197))))","v":0},null,0,0,{"$f":"+V197-W197","v":0},{"$f":"IF(W197<0,IF(X197=0,0,IF(OR(W197=0,V197=0),\"N.M.\",IF(ABS(X197/W197)>=10,\"N.M.\",X197/(-W197)))),IF(X197=0,0,IF(OR(W197=0,V197=0),\"N.M.\",IF(ABS(X197/W197)>=10,\"N.M.\",X197/W197))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5420","Line 54","(542) Maintenance of Structures",null,null,0,0,{"$f":"+F198-G198","v":0},{"$f":"IF(G198<0,IF(H198=0,0,IF(OR(G198=0,F198=0),\"N.M.\",IF(ABS(H198/G198)>=10,\"N.M.\",H198/(-G198)))),IF(H198=0,0,IF(OR(G198=0,F198=0),\"N.M.\",IF(ABS(H198/G198)>=10,\"N.M.\",H198/G198))))","v":0},null,0,0,{"$f":"+K198-L198","v":0},{"$f":"IF(L198<0,IF(M198=0,0,IF(OR(L198=0,K198=0),\"N.M.\",IF(ABS(M198/L198)>=10,\"N.M.\",M198/(-L198)))),IF(M198=0,0,IF(OR(L198=0,K198=0),\"N.M.\",IF(ABS(M198/L198)>=10,\"N.M.\",M198/L198))))","v":0},null,null,0,0,{"$f":"+Q198-R198","v":0},{"$f":"IF(R198<0,IF(S198=0,0,IF(OR(R198=0,Q198=0),\"N.M.\",IF(ABS(S198/R198)>=10,\"N.M.\",S198/(-R198)))),IF(S198=0,0,IF(OR(R198=0,Q198=0),\"N.M.\",IF(ABS(S198/R198)>=10,\"N.M.\",S198/R198))))","v":0},null,0,0,{"$f":"+V198-W198","v":0},{"$f":"IF(W198<0,IF(X198=0,0,IF(OR(W198=0,V198=0),\"N.M.\",IF(ABS(X198/W198)>=10,\"N.M.\",X198/(-W198)))),IF(X198=0,0,IF(OR(W198=0,V198=0),\"N.M.\",IF(ABS(X198/W198)>=10,\"N.M.\",X198/W198))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5430","Line 55","(543) Maintenance of Reservoirs, Dams, and Waterways",null,null,0,0,{"$f":"+F199-G199","v":0},{"$f":"IF(G199<0,IF(H199=0,0,IF(OR(G199=0,F199=0),\"N.M.\",IF(ABS(H199/G199)>=10,\"N.M.\",H199/(-G199)))),IF(H199=0,0,IF(OR(G199=0,F199=0),\"N.M.\",IF(ABS(H199/G199)>=10,\"N.M.\",H199/G199))))","v":0},null,0,0,{"$f":"+K199-L199","v":0},{"$f":"IF(L199<0,IF(M199=0,0,IF(OR(L199=0,K199=0),\"N.M.\",IF(ABS(M199/L199)>=10,\"N.M.\",M199/(-L199)))),IF(M199=0,0,IF(OR(L199=0,K199=0),\"N.M.\",IF(ABS(M199/L199)>=10,\"N.M.\",M199/L199))))","v":0},null,null,0,0,{"$f":"+Q199-R199","v":0},{"$f":"IF(R199<0,IF(S199=0,0,IF(OR(R199=0,Q199=0),\"N.M.\",IF(ABS(S199/R199)>=10,\"N.M.\",S199/(-R199)))),IF(S199=0,0,IF(OR(R199=0,Q199=0),\"N.M.\",IF(ABS(S199/R199)>=10,\"N.M.\",S199/R199))))","v":0},null,0,0,{"$f":"+V199-W199","v":0},{"$f":"IF(W199<0,IF(X199=0,0,IF(OR(W199=0,V199=0),\"N.M.\",IF(ABS(X199/W199)>=10,\"N.M.\",X199/(-W199)))),IF(X199=0,0,IF(OR(W199=0,V199=0),\"N.M.\",IF(ABS(X199/W199)>=10,\"N.M.\",X199/W199))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5440","Line 56","(544) Maintenance of Electric Plant",null,null,0,0,{"$f":"+F200-G200","v":0},{"$f":"IF(G200<0,IF(H200=0,0,IF(OR(G200=0,F200=0),\"N.M.\",IF(ABS(H200/G200)>=10,\"N.M.\",H200/(-G200)))),IF(H200=0,0,IF(OR(G200=0,F200=0),\"N.M.\",IF(ABS(H200/G200)>=10,\"N.M.\",H200/G200))))","v":0},null,0,0,{"$f":"+K200-L200","v":0},{"$f":"IF(L200<0,IF(M200=0,0,IF(OR(L200=0,K200=0),\"N.M.\",IF(ABS(M200/L200)>=10,\"N.M.\",M200/(-L200)))),IF(M200=0,0,IF(OR(L200=0,K200=0),\"N.M.\",IF(ABS(M200/L200)>=10,\"N.M.\",M200/L200))))","v":0},null,null,0,0,{"$f":"+Q200-R200","v":0},{"$f":"IF(R200<0,IF(S200=0,0,IF(OR(R200=0,Q200=0),\"N.M.\",IF(ABS(S200/R200)>=10,\"N.M.\",S200/(-R200)))),IF(S200=0,0,IF(OR(R200=0,Q200=0),\"N.M.\",IF(ABS(S200/R200)>=10,\"N.M.\",S200/R200))))","v":0},null,0,0,{"$f":"+V200-W200","v":0},{"$f":"IF(W200<0,IF(X200=0,0,IF(OR(W200=0,V200=0),\"N.M.\",IF(ABS(X200/W200)>=10,\"N.M.\",X200/(-W200)))),IF(X200=0,0,IF(OR(W200=0,V200=0),\"N.M.\",IF(ABS(X200/W200)>=10,\"N.M.\",X200/W200))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5441","Line 56.1","(544.1) Maintenance of Computer Hardware","m",null,0,0,{"$f":"+F201-G201","v":0},{"$f":"IF(G201<0,IF(H201=0,0,IF(OR(G201=0,F201=0),\"N.M.\",IF(ABS(H201/G201)>=10,\"N.M.\",H201/(-G201)))),IF(H201=0,0,IF(OR(G201=0,F201=0),\"N.M.\",IF(ABS(H201/G201)>=10,\"N.M.\",H201/G201))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5442","Line 56.2","(544.2) Maintenance of Computer Software","m",null,0,0,{"$f":"+F202-G202","v":0},{"$f":"IF(G202<0,IF(H202=0,0,IF(OR(G202=0,F202=0),\"N.M.\",IF(ABS(H202/G202)>=10,\"N.M.\",H202/(-G202)))),IF(H202=0,0,IF(OR(G202=0,F202=0),\"N.M.\",IF(ABS(H202/G202)>=10,\"N.M.\",H202/G202))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5443","Line 56.3","(544.3) Maintenance of Communication Equipment","m",null,0,0,{"$f":"+F203-G203","v":0},{"$f":"IF(G203<0,IF(H203=0,0,IF(OR(G203=0,F203=0),\"N.M.\",IF(ABS(H203/G203)>=10,\"N.M.\",H203/(-G203)))),IF(H203=0,0,IF(OR(G203=0,F203=0),\"N.M.\",IF(ABS(H203/G203)>=10,\"N.M.\",H203/G203))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5450","Line 57","(545) Maintenance of Miscellaneous Hydraulic Plant",null,null,0,0,{"$f":"+F204-G204","v":0},{"$f":"IF(G204<0,IF(H204=0,0,IF(OR(G204=0,F204=0),\"N.M.\",IF(ABS(H204/G204)>=10,\"N.M.\",H204/(-G204)))),IF(H204=0,0,IF(OR(G204=0,F204=0),\"N.M.\",IF(ABS(H204/G204)>=10,\"N.M.\",H204/G204))))","v":0},null,0,0,{"$f":"+K204-L204","v":0},{"$f":"IF(L204<0,IF(M204=0,0,IF(OR(L204=0,K204=0),\"N.M.\",IF(ABS(M204/L204)>=10,\"N.M.\",M204/(-L204)))),IF(M204=0,0,IF(OR(L204=0,K204=0),\"N.M.\",IF(ABS(M204/L204)>=10,\"N.M.\",M204/L204))))","v":0},null,null,0,0,{"$f":"+Q204-R204","v":0},{"$f":"IF(R204<0,IF(S204=0,0,IF(OR(R204=0,Q204=0),\"N.M.\",IF(ABS(S204/R204)>=10,\"N.M.\",S204/(-R204)))),IF(S204=0,0,IF(OR(R204=0,Q204=0),\"N.M.\",IF(ABS(S204/R204)>=10,\"N.M.\",S204/R204))))","v":0},null,0,0,{"$f":"+V204-W204","v":0},{"$f":"IF(W204<0,IF(X204=0,0,IF(OR(W204=0,V204=0),\"N.M.\",IF(ABS(X204/W204)>=10,\"N.M.\",X204/(-W204)))),IF(X204=0,0,IF(OR(W204=0,V204=0),\"N.M.\",IF(ABS(X204/W204)>=10,\"N.M.\",X204/W204))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N541-545","Line 58","TOTAL Maintenance (Total of lines 53 thru 57)","m",null,0,0,{"$f":"+F205-G205","v":0},{"$f":"IF(G205<0,IF(H205=0,0,IF(OR(G205=0,F205=0),\"N.M.\",IF(ABS(H205/G205)>=10,\"N.M.\",H205/(-G205)))),IF(H205=0,0,IF(OR(G205=0,F205=0),\"N.M.\",IF(ABS(H205/G205)>=10,\"N.M.\",H205/G205))))","v":0},null,0,0,{"$f":"+K205-L205","v":0},{"$f":"IF(L205<0,IF(M205=0,0,IF(OR(L205=0,K205=0),\"N.M.\",IF(ABS(M205/L205)>=10,\"N.M.\",M205/(-L205)))),IF(M205=0,0,IF(OR(L205=0,K205=0),\"N.M.\",IF(ABS(M205/L205)>=10,\"N.M.\",M205/L205))))","v":0},null,null,0,0,{"$f":"+Q205-R205","v":0},{"$f":"IF(R205<0,IF(S205=0,0,IF(OR(R205=0,Q205=0),\"N.M.\",IF(ABS(S205/R205)>=10,\"N.M.\",S205/(-R205)))),IF(S205=0,0,IF(OR(R205=0,Q205=0),\"N.M.\",IF(ABS(S205/R205)>=10,\"N.M.\",S205/R205))))","v":0},null,0,0,{"$f":"+V205-W205","v":0},{"$f":"IF(W205<0,IF(X205=0,0,IF(OR(W205=0,V205=0),\"N.M.\",IF(ABS(X205/W205)>=10,\"N.M.\",X205/(-W205)))),IF(X205=0,0,IF(OR(W205=0,V205=0),\"N.M.\",IF(ABS(X205/W205)>=10,\"N.M.\",X205/W205))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-545","Line 59","TOTAL Power Production Expenses-Hydraulic Power (Tot lines 50 & 58)",null,null,0,0,{"$f":"+F206-G206","v":0},{"$f":"IF(G206<0,IF(H206=0,0,IF(OR(G206=0,F206=0),\"N.M.\",IF(ABS(H206/G206)>=10,\"N.M.\",H206/(-G206)))),IF(H206=0,0,IF(OR(G206=0,F206=0),\"N.M.\",IF(ABS(H206/G206)>=10,\"N.M.\",H206/G206))))","v":0},null,0,0,{"$f":"+K206-L206","v":0},{"$f":"IF(L206<0,IF(M206=0,0,IF(OR(L206=0,K206=0),\"N.M.\",IF(ABS(M206/L206)>=10,\"N.M.\",M206/(-L206)))),IF(M206=0,0,IF(OR(L206=0,K206=0),\"N.M.\",IF(ABS(M206/L206)>=10,\"N.M.\",M206/L206))))","v":0},null,null,0,0,{"$f":"+Q206-R206","v":0},{"$f":"IF(R206<0,IF(S206=0,0,IF(OR(R206=0,Q206=0),\"N.M.\",IF(ABS(S206/R206)>=10,\"N.M.\",S206/(-R206)))),IF(S206=0,0,IF(OR(R206=0,Q206=0),\"N.M.\",IF(ABS(S206/R206)>=10,\"N.M.\",S206/R206))))","v":0},null,0,0,{"$f":"+V206-W206","v":0},{"$f":"IF(W206<0,IF(X206=0,0,IF(OR(W206=0,V206=0),\"N.M.\",IF(ABS(X206/W206)>=10,\"N.M.\",X206/(-W206)))),IF(X206=0,0,IF(OR(W206=0,V206=0),\"N.M.\",IF(ABS(X206/W206)>=10,\"N.M.\",X206/W206))))","v":0}]
[null,"Line 60","D. Other Power Generation",null,null,null,null,{"$f":"+F207-G207","v":0},{"$f":"IF(G207<0,IF(H207=0,0,IF(OR(G207=0,F207=0),\"N.M.\",IF(ABS(H207/G207)>=10,\"N.M.\",H207/(-G207)))),IF(H207=0,0,IF(OR(G207=0,F207=0),\"N.M.\",IF(ABS(H207/G207)>=10,\"N.M.\",H207/G207))))","v":0},null,null,null,{"$f":"+K207-L207","v":0},{"$f":"IF(L207<0,IF(M207=0,0,IF(OR(L207=0,K207=0),\"N.M.\",IF(ABS(M207/L207)>=10,\"N.M.\",M207/(-L207)))),IF(M207=0,0,IF(OR(L207=0,K207=0),\"N.M.\",IF(ABS(M207/L207)>=10,\"N.M.\",M207/L207))))","v":0},null,null,null,null,{"$f":"+Q207-R207","v":0},{"$f":"IF(R207<0,IF(S207=0,0,IF(OR(R207=0,Q207=0),\"N.M.\",IF(ABS(S207/R207)>=10,\"N.M.\",S207/(-R207)))),IF(S207=0,0,IF(OR(R207=0,Q207=0),\"N.M.\",IF(ABS(S207/R207)>=10,\"N.M.\",S207/R207))))","v":0},null,null,null,{"$f":"+V207-W207","v":0},{"$f":"IF(W207<0,IF(X207=0,0,IF(OR(W207=0,V207=0),\"N.M.\",IF(ABS(X207/W207)>=10,\"N.M.\",X207/(-W207)))),IF(X207=0,0,IF(OR(W207=0,V207=0),\"N.M.\",IF(ABS(X207/W207)>=10,\"N.M.\",X207/W207))))","v":0}]
[null,"Line 61","Operation",null,null,null,null,{"$f":"+F208-G208","v":0},{"$f":"IF(G208<0,IF(H208=0,0,IF(OR(G208=0,F208=0),\"N.M.\",IF(ABS(H208/G208)>=10,\"N.M.\",H208/(-G208)))),IF(H208=0,0,IF(OR(G208=0,F208=0),\"N.M.\",IF(ABS(H208/G208)>=10,\"N.M.\",H208/G208))))","v":0},null,null,null,{"$f":"+K208-L208","v":0},{"$f":"IF(L208<0,IF(M208=0,0,IF(OR(L208=0,K208=0),\"N.M.\",IF(ABS(M208/L208)>=10,\"N.M.\",M208/(-L208)))),IF(M208=0,0,IF(OR(L208=0,K208=0),\"N.M.\",IF(ABS(M208/L208)>=10,\"N.M.\",M208/L208))))","v":0},null,null,null,null,{"$f":"+Q208-R208","v":0},{"$f":"IF(R208<0,IF(S208=0,0,IF(OR(R208=0,Q208=0),\"N.M.\",IF(ABS(S208/R208)>=10,\"N.M.\",S208/(-R208)))),IF(S208=0,0,IF(OR(R208=0,Q208=0),\"N.M.\",IF(ABS(S208/R208)>=10,\"N.M.\",S208/R208))))","v":0},null,null,null,{"$f":"+V208-W208","v":0},{"$f":"IF(W208<0,IF(X208=0,0,IF(OR(W208=0,V208=0),\"N.M.\",IF(ABS(X208/W208)>=10,\"N.M.\",X208/(-W208)))),IF(X208=0,0,IF(OR(W208=0,V208=0),\"N.M.\",IF(ABS(X208/W208)>=10,\"N.M.\",X208/W208))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5460","Line 62","(546) Operation Supervision and Engineering ",null,null,0,0,{"$f":"+F209-G209","v":0},{"$f":"IF(G209<0,IF(H209=0,0,IF(OR(G209=0,F209=0),\"N.M.\",IF(ABS(H209/G209)>=10,\"N.M.\",H209/(-G209)))),IF(H209=0,0,IF(OR(G209=0,F209=0),\"N.M.\",IF(ABS(H209/G209)>=10,\"N.M.\",H209/G209))))","v":0},null,0,0,{"$f":"+K209-L209","v":0},{"$f":"IF(L209<0,IF(M209=0,0,IF(OR(L209=0,K209=0),\"N.M.\",IF(ABS(M209/L209)>=10,\"N.M.\",M209/(-L209)))),IF(M209=0,0,IF(OR(L209=0,K209=0),\"N.M.\",IF(ABS(M209/L209)>=10,\"N.M.\",M209/L209))))","v":0},null,null,0,0,{"$f":"+Q209-R209","v":0},{"$f":"IF(R209<0,IF(S209=0,0,IF(OR(R209=0,Q209=0),\"N.M.\",IF(ABS(S209/R209)>=10,\"N.M.\",S209/(-R209)))),IF(S209=0,0,IF(OR(R209=0,Q209=0),\"N.M.\",IF(ABS(S209/R209)>=10,\"N.M.\",S209/R209))))","v":0},null,0,0,{"$f":"+V209-W209","v":0},{"$f":"IF(W209<0,IF(X209=0,0,IF(OR(W209=0,V209=0),\"N.M.\",IF(ABS(X209/W209)>=10,\"N.M.\",X209/(-W209)))),IF(X209=0,0,IF(OR(W209=0,V209=0),\"N.M.\",IF(ABS(X209/W209)>=10,\"N.M.\",X209/W209))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5470","Line 63","(547) Fuel",null,null,0,0,{"$f":"+F210-G210","v":0},{"$f":"IF(G210<0,IF(H210=0,0,IF(OR(G210=0,F210=0),\"N.M.\",IF(ABS(H210/G210)>=10,\"N.M.\",H210/(-G210)))),IF(H210=0,0,IF(OR(G210=0,F210=0),\"N.M.\",IF(ABS(H210/G210)>=10,\"N.M.\",H210/G210))))","v":0},null,0,0,{"$f":"+K210-L210","v":0},{"$f":"IF(L210<0,IF(M210=0,0,IF(OR(L210=0,K210=0),\"N.M.\",IF(ABS(M210/L210)>=10,\"N.M.\",M210/(-L210)))),IF(M210=0,0,IF(OR(L210=0,K210=0),\"N.M.\",IF(ABS(M210/L210)>=10,\"N.M.\",M210/L210))))","v":0},null,null,0,0,{"$f":"+Q210-R210","v":0},{"$f":"IF(R210<0,IF(S210=0,0,IF(OR(R210=0,Q210=0),\"N.M.\",IF(ABS(S210/R210)>=10,\"N.M.\",S210/(-R210)))),IF(S210=0,0,IF(OR(R210=0,Q210=0),\"N.M.\",IF(ABS(S210/R210)>=10,\"N.M.\",S210/R210))))","v":0},null,0,0,{"$f":"+V210-W210","v":0},{"$f":"IF(W210<0,IF(X210=0,0,IF(OR(W210=0,V210=0),\"N.M.\",IF(ABS(X210/W210)>=10,\"N.M.\",X210/(-W210)))),IF(X210=0,0,IF(OR(W210=0,V210=0),\"N.M.\",IF(ABS(X210/W210)>=10,\"N.M.\",X210/W210))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5480","Line 64","(548) Generation Expenses",null,null,0,0,{"$f":"+F211-G211","v":0},{"$f":"IF(G211<0,IF(H211=0,0,IF(OR(G211=0,F211=0),\"N.M.\",IF(ABS(H211/G211)>=10,\"N.M.\",H211/(-G211)))),IF(H211=0,0,IF(OR(G211=0,F211=0),\"N.M.\",IF(ABS(H211/G211)>=10,\"N.M.\",H211/G211))))","v":0},null,0,0,{"$f":"+K211-L211","v":0},{"$f":"IF(L211<0,IF(M211=0,0,IF(OR(L211=0,K211=0),\"N.M.\",IF(ABS(M211/L211)>=10,\"N.M.\",M211/(-L211)))),IF(M211=0,0,IF(OR(L211=0,K211=0),\"N.M.\",IF(ABS(M211/L211)>=10,\"N.M.\",M211/L211))))","v":0},null,null,0,0,{"$f":"+Q211-R211","v":0},{"$f":"IF(R211<0,IF(S211=0,0,IF(OR(R211=0,Q211=0),\"N.M.\",IF(ABS(S211/R211)>=10,\"N.M.\",S211/(-R211)))),IF(S211=0,0,IF(OR(R211=0,Q211=0),\"N.M.\",IF(ABS(S211/R211)>=10,\"N.M.\",S211/R211))))","v":0},null,0,0,{"$f":"+V211-W211","v":0},{"$f":"IF(W211<0,IF(X211=0,0,IF(OR(W211=0,V211=0),\"N.M.\",IF(ABS(X211/W211)>=10,\"N.M.\",X211/(-W211)))),IF(X211=0,0,IF(OR(W211=0,V211=0),\"N.M.\",IF(ABS(X211/W211)>=10,\"N.M.\",X211/W211))))","v":0}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F212-G212","v":0},{"$f":"IF(G212<0,IF(H212=0,0,IF(OR(G212=0,F212=0),\"N.M.\",IF(ABS(H212/G212)>=10,\"N.M.\",H212/(-G212)))),IF(H212=0,0,IF(OR(G212=0,F212=0),\"N.M.\",IF(ABS(H212/G212)>=10,\"N.M.\",H212/G212))))","v":0},null,0.01,0,{"$f":"+K212-L212","v":0.01},{"$f":"IF(L212<0,IF(M212=0,0,IF(OR(L212=0,K212=0),\"N.M.\",IF(ABS(M212/L212)>=10,\"N.M.\",M212/(-L212)))),IF(M212=0,0,IF(OR(L212=0,K212=0),\"N.M.\",IF(ABS(M212/L212)>=10,\"N.M.\",M212/L212))))","v":"N.M."},null,null,0.01,0,{"$f":"+Q212-R212","v":0.01},{"$f":"IF(R212<0,IF(S212=0,0,IF(OR(R212=0,Q212=0),\"N.M.\",IF(ABS(S212/R212)>=10,\"N.M.\",S212/(-R212)))),IF(S212=0,0,IF(OR(R212=0,Q212=0),\"N.M.\",IF(ABS(S212/R212)>=10,\"N.M.\",S212/R212))))","v":"N.M."},null,0.01,0,{"$f":"+V212-W212","v":0.01},{"$f":"IF(W212<0,IF(X212=0,0,IF(OR(W212=0,V212=0),\"N.M.\",IF(ABS(X212/W212)>=10,\"N.M.\",X212/(-W212)))),IF(X212=0,0,IF(OR(W212=0,V212=0),\"N.M.\",IF(ABS(X212/W212)>=10,\"N.M.\",X212/W212))))","v":"N.M."}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F213-G213","v":0},{"$f":"IF(G213<0,IF(H213=0,0,IF(OR(G213=0,F213=0),\"N.M.\",IF(ABS(H213/G213)>=10,\"N.M.\",H213/(-G213)))),IF(H213=0,0,IF(OR(G213=0,F213=0),\"N.M.\",IF(ABS(H213/G213)>=10,\"N.M.\",H213/G213))))","v":0},null,0,1637.46,{"$f":"+K213-L213","v":-1637.46},{"$f":"IF(L213<0,IF(M213=0,0,IF(OR(L213=0,K213=0),\"N.M.\",IF(ABS(M213/L213)>=10,\"N.M.\",M213/(-L213)))),IF(M213=0,0,IF(OR(L213=0,K213=0),\"N.M.\",IF(ABS(M213/L213)>=10,\"N.M.\",M213/L213))))","v":"N.M."},null,null,0,0,{"$f":"+Q213-R213","v":0},{"$f":"IF(R213<0,IF(S213=0,0,IF(OR(R213=0,Q213=0),\"N.M.\",IF(ABS(S213/R213)>=10,\"N.M.\",S213/(-R213)))),IF(S213=0,0,IF(OR(R213=0,Q213=0),\"N.M.\",IF(ABS(S213/R213)>=10,\"N.M.\",S213/R213))))","v":0},null,-1637.46,1637.46,{"$f":"+V213-W213","v":-3274.92},{"$f":"IF(W213<0,IF(X213=0,0,IF(OR(W213=0,V213=0),\"N.M.\",IF(ABS(X213/W213)>=10,\"N.M.\",X213/(-W213)))),IF(X213=0,0,IF(OR(W213=0,V213=0),\"N.M.\",IF(ABS(X213/W213)>=10,\"N.M.\",X213/W213))))","v":-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5490","Line 65","(549) Miscellaneous Other Power Generation Expenses",null,null,0,0,{"$f":"+F214-G214","v":0},{"$f":"IF(G214<0,IF(H214=0,0,IF(OR(G214=0,F214=0),\"N.M.\",IF(ABS(H214/G214)>=10,\"N.M.\",H214/(-G214)))),IF(H214=0,0,IF(OR(G214=0,F214=0),\"N.M.\",IF(ABS(H214/G214)>=10,\"N.M.\",H214/G214))))","v":0},null,0.01,1637.46,{"$f":"+K214-L214","v":-1637.45},{"$f":"IF(L214<0,IF(M214=0,0,IF(OR(L214=0,K214=0),\"N.M.\",IF(ABS(M214/L214)>=10,\"N.M.\",M214/(-L214)))),IF(M214=0,0,IF(OR(L214=0,K214=0),\"N.M.\",IF(ABS(M214/L214)>=10,\"N.M.\",M214/L214))))","v":-0.99999389298059194},null,null,0.01,0,{"$f":"+Q214-R214","v":0.01},{"$f":"IF(R214<0,IF(S214=0,0,IF(OR(R214=0,Q214=0),\"N.M.\",IF(ABS(S214/R214)>=10,\"N.M.\",S214/(-R214)))),IF(S214=0,0,IF(OR(R214=0,Q214=0),\"N.M.\",IF(ABS(S214/R214)>=10,\"N.M.\",S214/R214))))","v":"N.M."},null,-1637.45,1637.46,{"$f":"+V214-W214","v":-3274.91},{"$f":"IF(W214<0,IF(X214=0,0,IF(OR(W214=0,V214=0),\"N.M.\",IF(ABS(X214/W214)>=10,\"N.M.\",X214/(-W214)))),IF(X214=0,0,IF(OR(W214=0,V214=0),\"N.M.\",IF(ABS(X214/W214)>=10,\"N.M.\",X214/W214))))","v":-1.9999938929805918}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5500","Line 66","(550) Rents",null,null,0,0,{"$f":"+F215-G215","v":0},{"$f":"IF(G215<0,IF(H215=0,0,IF(OR(G215=0,F215=0),\"N.M.\",IF(ABS(H215/G215)>=10,\"N.M.\",H215/(-G215)))),IF(H215=0,0,IF(OR(G215=0,F215=0),\"N.M.\",IF(ABS(H215/G215)>=10,\"N.M.\",H215/G215))))","v":0},null,0,0,{"$f":"+K215-L215","v":0},{"$f":"IF(L215<0,IF(M215=0,0,IF(OR(L215=0,K215=0),\"N.M.\",IF(ABS(M215/L215)>=10,\"N.M.\",M215/(-L215)))),IF(M215=0,0,IF(OR(L215=0,K215=0),\"N.M.\",IF(ABS(M215/L215)>=10,\"N.M.\",M215/L215))))","v":0},null,null,0,0,{"$f":"+Q215-R215","v":0},{"$f":"IF(R215<0,IF(S215=0,0,IF(OR(R215=0,Q215=0),\"N.M.\",IF(ABS(S215/R215)>=10,\"N.M.\",S215/(-R215)))),IF(S215=0,0,IF(OR(R215=0,Q215=0),\"N.M.\",IF(ABS(S215/R215)>=10,\"N.M.\",S215/R215))))","v":0},null,0,0,{"$f":"+V215-W215","v":0},{"$f":"IF(W215<0,IF(X215=0,0,IF(OR(W215=0,V215=0),\"N.M.\",IF(ABS(X215/W215)>=10,\"N.M.\",X215/(-W215)))),IF(X215=0,0,IF(OR(W215=0,V215=0),\"N.M.\",IF(ABS(X215/W215)>=10,\"N.M.\",X215/W215))))","v":0}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F216-G216","v":0},{"$f":"IF(G216<0,IF(H216=0,0,IF(OR(G216=0,F216=0),\"N.M.\",IF(ABS(H216/G216)>=10,\"N.M.\",H216/(-G216)))),IF(H216=0,0,IF(OR(G216=0,F216=0),\"N.M.\",IF(ABS(H216/G216)>=10,\"N.M.\",H216/G216))))","v":0},null,0.01,0,{"$f":"+K216-L216","v":0.01},{"$f":"IF(L216<0,IF(M216=0,0,IF(OR(L216=0,K216=0),\"N.M.\",IF(ABS(M216/L216)>=10,\"N.M.\",M216/(-L216)))),IF(M216=0,0,IF(OR(L216=0,K216=0),\"N.M.\",IF(ABS(M216/L216)>=10,\"N.M.\",M216/L216))))","v":"N.M."},null,null,0.01,0,{"$f":"+Q216-R216","v":0.01},{"$f":"IF(R216<0,IF(S216=0,0,IF(OR(R216=0,Q216=0),\"N.M.\",IF(ABS(S216/R216)>=10,\"N.M.\",S216/(-R216)))),IF(S216=0,0,IF(OR(R216=0,Q216=0),\"N.M.\",IF(ABS(S216/R216)>=10,\"N.M.\",S216/R216))))","v":"N.M."},null,0.01,0,{"$f":"+V216-W216","v":0.01},{"$f":"IF(W216<0,IF(X216=0,0,IF(OR(W216=0,V216=0),\"N.M.\",IF(ABS(X216/W216)>=10,\"N.M.\",X216/(-W216)))),IF(X216=0,0,IF(OR(W216=0,V216=0),\"N.M.\",IF(ABS(X216/W216)>=10,\"N.M.\",X216/W216))))","v":"N.M."}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F217-G217","v":0},{"$f":"IF(G217<0,IF(H217=0,0,IF(OR(G217=0,F217=0),\"N.M.\",IF(ABS(H217/G217)>=10,\"N.M.\",H217/(-G217)))),IF(H217=0,0,IF(OR(G217=0,F217=0),\"N.M.\",IF(ABS(H217/G217)>=10,\"N.M.\",H217/G217))))","v":0},null,0,1637.46,{"$f":"+K217-L217","v":-1637.46},{"$f":"IF(L217<0,IF(M217=0,0,IF(OR(L217=0,K217=0),\"N.M.\",IF(ABS(M217/L217)>=10,\"N.M.\",M217/(-L217)))),IF(M217=0,0,IF(OR(L217=0,K217=0),\"N.M.\",IF(ABS(M217/L217)>=10,\"N.M.\",M217/L217))))","v":"N.M."},null,null,0,0,{"$f":"+Q217-R217","v":0},{"$f":"IF(R217<0,IF(S217=0,0,IF(OR(R217=0,Q217=0),\"N.M.\",IF(ABS(S217/R217)>=10,\"N.M.\",S217/(-R217)))),IF(S217=0,0,IF(OR(R217=0,Q217=0),\"N.M.\",IF(ABS(S217/R217)>=10,\"N.M.\",S217/R217))))","v":0},null,-1637.46,1637.46,{"$f":"+V217-W217","v":-3274.92},{"$f":"IF(W217<0,IF(X217=0,0,IF(OR(W217=0,V217=0),\"N.M.\",IF(ABS(X217/W217)>=10,\"N.M.\",X217/(-W217)))),IF(X217=0,0,IF(OR(W217=0,V217=0),\"N.M.\",IF(ABS(X217/W217)>=10,\"N.M.\",X217/W217))))","v":-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-550","Line 67","TOTAL Operation (Enter Total of lines 62 thru 66)","o",null,0,0,{"$f":"+F218-G218","v":0},{"$f":"IF(G218<0,IF(H218=0,0,IF(OR(G218=0,F218=0),\"N.M.\",IF(ABS(H218/G218)>=10,\"N.M.\",H218/(-G218)))),IF(H218=0,0,IF(OR(G218=0,F218=0),\"N.M.\",IF(ABS(H218/G218)>=10,\"N.M.\",H218/G218))))","v":0},null,0.01,1637.46,{"$f":"+K218-L218","v":-1637.45},{"$f":"IF(L218<0,IF(M218=0,0,IF(OR(L218=0,K218=0),\"N.M.\",IF(ABS(M218/L218)>=10,\"N.M.\",M218/(-L218)))),IF(M218=0,0,IF(OR(L218=0,K218=0),\"N.M.\",IF(ABS(M218/L218)>=10,\"N.M.\",M218/L218))))","v":-0.99999389298059194},null,null,0.01,0,{"$f":"+Q218-R218","v":0.01},{"$f":"IF(R218<0,IF(S218=0,0,IF(OR(R218=0,Q218=0),\"N.M.\",IF(ABS(S218/R218)>=10,\"N.M.\",S218/(-R218)))),IF(S218=0,0,IF(OR(R218=0,Q218=0),\"N.M.\",IF(ABS(S218/R218)>=10,\"N.M.\",S218/R218))))","v":"N.M."},null,-1637.45,1637.46,{"$f":"+V218-W218","v":-3274.91},{"$f":"IF(W218<0,IF(X218=0,0,IF(OR(W218=0,V218=0),\"N.M.\",IF(ABS(X218/W218)>=10,\"N.M.\",X218/(-W218)))),IF(X218=0,0,IF(OR(W218=0,V218=0),\"N.M.\",IF(ABS(X218/W218)>=10,\"N.M.\",X218/W218))))","v":-1.9999938929805918}]
[null,"Line 68","Maintenance",null,null,null,null,{"$f":"+F219-G219","v":0},{"$f":"IF(G219<0,IF(H219=0,0,IF(OR(G219=0,F219=0),\"N.M.\",IF(ABS(H219/G219)>=10,\"N.M.\",H219/(-G219)))),IF(H219=0,0,IF(OR(G219=0,F219=0),\"N.M.\",IF(ABS(H219/G219)>=10,\"N.M.\",H219/G219))))","v":0},null,null,null,{"$f":"+K219-L219","v":0},{"$f":"IF(L219<0,IF(M219=0,0,IF(OR(L219=0,K219=0),\"N.M.\",IF(ABS(M219/L219)>=10,\"N.M.\",M219/(-L219)))),IF(M219=0,0,IF(OR(L219=0,K219=0),\"N.M.\",IF(ABS(M219/L219)>=10,\"N.M.\",M219/L219))))","v":0},null,null,null,null,{"$f":"+Q219-R219","v":0},{"$f":"IF(R219<0,IF(S219=0,0,IF(OR(R219=0,Q219=0),\"N.M.\",IF(ABS(S219/R219)>=10,\"N.M.\",S219/(-R219)))),IF(S219=0,0,IF(OR(R219=0,Q219=0),\"N.M.\",IF(ABS(S219/R219)>=10,\"N.M.\",S219/R219))))","v":0},null,null,null,{"$f":"+V219-W219","v":0},{"$f":"IF(W219<0,IF(X219=0,0,IF(OR(W219=0,V219=0),\"N.M.\",IF(ABS(X219/W219)>=10,\"N.M.\",X219/(-W219)))),IF(X219=0,0,IF(OR(W219=0,V219=0),\"N.M.\",IF(ABS(X219/W219)>=10,\"N.M.\",X219/W219))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5510","Line 69","(551) Maintenance Supervision and Engineering+C124",null,null,0,0,{"$f":"+F220-G220","v":0},{"$f":"IF(G220<0,IF(H220=0,0,IF(OR(G220=0,F220=0),\"N.M.\",IF(ABS(H220/G220)>=10,\"N.M.\",H220/(-G220)))),IF(H220=0,0,IF(OR(G220=0,F220=0),\"N.M.\",IF(ABS(H220/G220)>=10,\"N.M.\",H220/G220))))","v":0},null,0,0,{"$f":"+K220-L220","v":0},{"$f":"IF(L220<0,IF(M220=0,0,IF(OR(L220=0,K220=0),\"N.M.\",IF(ABS(M220/L220)>=10,\"N.M.\",M220/(-L220)))),IF(M220=0,0,IF(OR(L220=0,K220=0),\"N.M.\",IF(ABS(M220/L220)>=10,\"N.M.\",M220/L220))))","v":0},null,null,0,0,{"$f":"+Q220-R220","v":0},{"$f":"IF(R220<0,IF(S220=0,0,IF(OR(R220=0,Q220=0),\"N.M.\",IF(ABS(S220/R220)>=10,\"N.M.\",S220/(-R220)))),IF(S220=0,0,IF(OR(R220=0,Q220=0),\"N.M.\",IF(ABS(S220/R220)>=10,\"N.M.\",S220/R220))))","v":0},null,0,0,{"$f":"+V220-W220","v":0},{"$f":"IF(W220<0,IF(X220=0,0,IF(OR(W220=0,V220=0),\"N.M.\",IF(ABS(X220/W220)>=10,\"N.M.\",X220/(-W220)))),IF(X220=0,0,IF(OR(W220=0,V220=0),\"N.M.\",IF(ABS(X220/W220)>=10,\"N.M.\",X220/W220))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5520","Line 70","(552) Maintenance of Structures",null,null,0,0,{"$f":"+F221-G221","v":0},{"$f":"IF(G221<0,IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/(-G221)))),IF(H221=0,0,IF(OR(G221=0,F221=0),\"N.M.\",IF(ABS(H221/G221)>=10,\"N.M.\",H221/G221))))","v":0},null,0,0,{"$f":"+K221-L221","v":0},{"$f":"IF(L221<0,IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/(-L221)))),IF(M221=0,0,IF(OR(L221=0,K221=0),\"N.M.\",IF(ABS(M221/L221)>=10,\"N.M.\",M221/L221))))","v":0},null,null,0,0,{"$f":"+Q221-R221","v":0},{"$f":"IF(R221<0,IF(S221=0,0,IF(OR(R221=0,Q221=0),\"N.M.\",IF(ABS(S221/R221)>=10,\"N.M.\",S221/(-R221)))),IF(S221=0,0,IF(OR(R221=0,Q221=0),\"N.M.\",IF(ABS(S221/R221)>=10,\"N.M.\",S221/R221))))","v":0},null,0,0,{"$f":"+V221-W221","v":0},{"$f":"IF(W221<0,IF(X221=0,0,IF(OR(W221=0,V221=0),\"N.M.\",IF(ABS(X221/W221)>=10,\"N.M.\",X221/(-W221)))),IF(X221=0,0,IF(OR(W221=0,V221=0),\"N.M.\",IF(ABS(X221/W221)>=10,\"N.M.\",X221/W221))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5530","Line 71","(553) Maintenance of Generating and Electric plant",null,null,0,0,{"$f":"+F222-G222","v":0},{"$f":"IF(G222<0,IF(H222=0,0,IF(OR(G222=0,F222=0),\"N.M.\",IF(ABS(H222/G222)>=10,\"N.M.\",H222/(-G222)))),IF(H222=0,0,IF(OR(G222=0,F222=0),\"N.M.\",IF(ABS(H222/G222)>=10,\"N.M.\",H222/G222))))","v":0},null,0,0,{"$f":"+K222-L222","v":0},{"$f":"IF(L222<0,IF(M222=0,0,IF(OR(L222=0,K222=0),\"N.M.\",IF(ABS(M222/L222)>=10,\"N.M.\",M222/(-L222)))),IF(M222=0,0,IF(OR(L222=0,K222=0),\"N.M.\",IF(ABS(M222/L222)>=10,\"N.M.\",M222/L222))))","v":0},null,null,0,0,{"$f":"+Q222-R222","v":0},{"$f":"IF(R222<0,IF(S222=0,0,IF(OR(R222=0,Q222=0),\"N.M.\",IF(ABS(S222/R222)>=10,\"N.M.\",S222/(-R222)))),IF(S222=0,0,IF(OR(R222=0,Q222=0),\"N.M.\",IF(ABS(S222/R222)>=10,\"N.M.\",S222/R222))))","v":0},null,0,0,{"$f":"+V222-W222","v":0},{"$f":"IF(W222<0,IF(X222=0,0,IF(OR(W222=0,V222=0),\"N.M.\",IF(ABS(X222/W222)>=10,\"N.M.\",X222/(-W222)))),IF(X222=0,0,IF(OR(W222=0,V222=0),\"N.M.\",IF(ABS(X222/W222)>=10,\"N.M.\",X222/W222))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5531","Line 71.1","(553.1) Maintenance of Computer Hardware [of Energy Storage Equipment]","m",null,0,0,{"$f":"+F223-G223","v":0},{"$f":"IF(G223<0,IF(H223=0,0,IF(OR(G223=0,F223=0),\"N.M.\",IF(ABS(H223/G223)>=10,\"N.M.\",H223/(-G223)))),IF(H223=0,0,IF(OR(G223=0,F223=0),\"N.M.\",IF(ABS(H223/G223)>=10,\"N.M.\",H223/G223))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5532","Line 71.2","(553.2) Maintenance of Computer Software","m",null,0,0,{"$f":"+F224-G224","v":0},{"$f":"IF(G224<0,IF(H224=0,0,IF(OR(G224=0,F224=0),\"N.M.\",IF(ABS(H224/G224)>=10,\"N.M.\",H224/(-G224)))),IF(H224=0,0,IF(OR(G224=0,F224=0),\"N.M.\",IF(ABS(H224/G224)>=10,\"N.M.\",H224/G224))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5533","Line 71.3","(553.3) Maintenance of Communication Equipment","m",null,0,0,{"$f":"+F225-G225","v":0},{"$f":"IF(G225<0,IF(H225=0,0,IF(OR(G225=0,F225=0),\"N.M.\",IF(ABS(H225/G225)>=10,\"N.M.\",H225/(-G225)))),IF(H225=0,0,IF(OR(G225=0,F225=0),\"N.M.\",IF(ABS(H225/G225)>=10,\"N.M.\",H225/G225))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5540","Line 72","(554) Maintenance of Miscellaneous Other Power Generation Plant",null,null,0,0,{"$f":"+F226-G226","v":0},{"$f":"IF(G226<0,IF(H226=0,0,IF(OR(G226=0,F226=0),\"N.M.\",IF(ABS(H226/G226)>=10,\"N.M.\",H226/(-G226)))),IF(H226=0,0,IF(OR(G226=0,F226=0),\"N.M.\",IF(ABS(H226/G226)>=10,\"N.M.\",H226/G226))))","v":0},null,0,0,{"$f":"+K226-L226","v":0},{"$f":"IF(L226<0,IF(M226=0,0,IF(OR(L226=0,K226=0),\"N.M.\",IF(ABS(M226/L226)>=10,\"N.M.\",M226/(-L226)))),IF(M226=0,0,IF(OR(L226=0,K226=0),\"N.M.\",IF(ABS(M226/L226)>=10,\"N.M.\",M226/L226))))","v":0},null,null,0,0,{"$f":"+Q226-R226","v":0},{"$f":"IF(R226<0,IF(S226=0,0,IF(OR(R226=0,Q226=0),\"N.M.\",IF(ABS(S226/R226)>=10,\"N.M.\",S226/(-R226)))),IF(S226=0,0,IF(OR(R226=0,Q226=0),\"N.M.\",IF(ABS(S226/R226)>=10,\"N.M.\",S226/R226))))","v":0},null,0,0,{"$f":"+V226-W226","v":0},{"$f":"IF(W226<0,IF(X226=0,0,IF(OR(W226=0,V226=0),\"N.M.\",IF(ABS(X226/W226)>=10,\"N.M.\",X226/(-W226)))),IF(X226=0,0,IF(OR(W226=0,V226=0),\"N.M.\",IF(ABS(X226/W226)>=10,\"N.M.\",X226/W226))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5510,N5520,N5530,N5531,N5532,N5533,N5540","Line 73","TOTAL Maintenance (Enter Total of lines 69 thru 72)","m",null,0,0,{"$f":"+F227-G227","v":0},{"$f":"IF(G227<0,IF(H227=0,0,IF(OR(G227=0,F227=0),\"N.M.\",IF(ABS(H227/G227)>=10,\"N.M.\",H227/(-G227)))),IF(H227=0,0,IF(OR(G227=0,F227=0),\"N.M.\",IF(ABS(H227/G227)>=10,\"N.M.\",H227/G227))))","v":0},null,0,0,{"$f":"+K227-L227","v":0},{"$f":"IF(L227<0,IF(M227=0,0,IF(OR(L227=0,K227=0),\"N.M.\",IF(ABS(M227/L227)>=10,\"N.M.\",M227/(-L227)))),IF(M227=0,0,IF(OR(L227=0,K227=0),\"N.M.\",IF(ABS(M227/L227)>=10,\"N.M.\",M227/L227))))","v":0},null,null,0,0,{"$f":"+Q227-R227","v":0},{"$f":"IF(R227<0,IF(S227=0,0,IF(OR(R227=0,Q227=0),\"N.M.\",IF(ABS(S227/R227)>=10,\"N.M.\",S227/(-R227)))),IF(S227=0,0,IF(OR(R227=0,Q227=0),\"N.M.\",IF(ABS(S227/R227)>=10,\"N.M.\",S227/R227))))","v":0},null,0,0,{"$f":"+V227-W227","v":0},{"$f":"IF(W227<0,IF(X227=0,0,IF(OR(W227=0,V227=0),\"N.M.\",IF(ABS(X227/W227)>=10,\"N.M.\",X227/(-W227)))),IF(X227=0,0,IF(OR(W227=0,V227=0),\"N.M.\",IF(ABS(X227/W227)>=10,\"N.M.\",X227/W227))))","v":0}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F228-G228","v":0},{"$f":"IF(G228<0,IF(H228=0,0,IF(OR(G228=0,F228=0),\"N.M.\",IF(ABS(H228/G228)>=10,\"N.M.\",H228/(-G228)))),IF(H228=0,0,IF(OR(G228=0,F228=0),\"N.M.\",IF(ABS(H228/G228)>=10,\"N.M.\",H228/G228))))","v":0},null,0.01,0,{"$f":"+K228-L228","v":0.01},{"$f":"IF(L228<0,IF(M228=0,0,IF(OR(L228=0,K228=0),\"N.M.\",IF(ABS(M228/L228)>=10,\"N.M.\",M228/(-L228)))),IF(M228=0,0,IF(OR(L228=0,K228=0),\"N.M.\",IF(ABS(M228/L228)>=10,\"N.M.\",M228/L228))))","v":"N.M."},null,null,0.01,0,{"$f":"+Q228-R228","v":0.01},{"$f":"IF(R228<0,IF(S228=0,0,IF(OR(R228=0,Q228=0),\"N.M.\",IF(ABS(S228/R228)>=10,\"N.M.\",S228/(-R228)))),IF(S228=0,0,IF(OR(R228=0,Q228=0),\"N.M.\",IF(ABS(S228/R228)>=10,\"N.M.\",S228/R228))))","v":"N.M."},null,0.01,0,{"$f":"+V228-W228","v":0.01},{"$f":"IF(W228<0,IF(X228=0,0,IF(OR(W228=0,V228=0),\"N.M.\",IF(ABS(X228/W228)>=10,\"N.M.\",X228/(-W228)))),IF(X228=0,0,IF(OR(W228=0,V228=0),\"N.M.\",IF(ABS(X228/W228)>=10,\"N.M.\",X228/W228))))","v":"N.M."}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F229-G229","v":0},{"$f":"IF(G229<0,IF(H229=0,0,IF(OR(G229=0,F229=0),\"N.M.\",IF(ABS(H229/G229)>=10,\"N.M.\",H229/(-G229)))),IF(H229=0,0,IF(OR(G229=0,F229=0),\"N.M.\",IF(ABS(H229/G229)>=10,\"N.M.\",H229/G229))))","v":0},null,0,1637.46,{"$f":"+K229-L229","v":-1637.46},{"$f":"IF(L229<0,IF(M229=0,0,IF(OR(L229=0,K229=0),\"N.M.\",IF(ABS(M229/L229)>=10,\"N.M.\",M229/(-L229)))),IF(M229=0,0,IF(OR(L229=0,K229=0),\"N.M.\",IF(ABS(M229/L229)>=10,\"N.M.\",M229/L229))))","v":"N.M."},null,null,0,0,{"$f":"+Q229-R229","v":0},{"$f":"IF(R229<0,IF(S229=0,0,IF(OR(R229=0,Q229=0),\"N.M.\",IF(ABS(S229/R229)>=10,\"N.M.\",S229/(-R229)))),IF(S229=0,0,IF(OR(R229=0,Q229=0),\"N.M.\",IF(ABS(S229/R229)>=10,\"N.M.\",S229/R229))))","v":0},null,-1637.46,1637.46,{"$f":"+V229-W229","v":-3274.92},{"$f":"IF(W229<0,IF(X229=0,0,IF(OR(W229=0,V229=0),\"N.M.\",IF(ABS(X229/W229)>=10,\"N.M.\",X229/(-W229)))),IF(X229=0,0,IF(OR(W229=0,V229=0),\"N.M.\",IF(ABS(X229/W229)>=10,\"N.M.\",X229/W229))))","v":-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5460,N5470,N5480,N5490,N5500,N5510,N5520,N5530,N5531,N5532,N5533,N5540","Line 74","TOTAL Power Production Expenses-Other Power (Enter Tot of 67 & 73)",null,null,0,0,{"$f":"+F230-G230","v":0},{"$f":"IF(G230<0,IF(H230=0,0,IF(OR(G230=0,F230=0),\"N.M.\",IF(ABS(H230/G230)>=10,\"N.M.\",H230/(-G230)))),IF(H230=0,0,IF(OR(G230=0,F230=0),\"N.M.\",IF(ABS(H230/G230)>=10,\"N.M.\",H230/G230))))","v":0},null,0.01,1637.46,{"$f":"+K230-L230","v":-1637.45},{"$f":"IF(L230<0,IF(M230=0,0,IF(OR(L230=0,K230=0),\"N.M.\",IF(ABS(M230/L230)>=10,\"N.M.\",M230/(-L230)))),IF(M230=0,0,IF(OR(L230=0,K230=0),\"N.M.\",IF(ABS(M230/L230)>=10,\"N.M.\",M230/L230))))","v":-0.99999389298059194},null,null,0.01,0,{"$f":"+Q230-R230","v":0.01},{"$f":"IF(R230<0,IF(S230=0,0,IF(OR(R230=0,Q230=0),\"N.M.\",IF(ABS(S230/R230)>=10,\"N.M.\",S230/(-R230)))),IF(S230=0,0,IF(OR(R230=0,Q230=0),\"N.M.\",IF(ABS(S230/R230)>=10,\"N.M.\",S230/R230))))","v":"N.M."},null,-1637.45,1637.46,{"$f":"+V230-W230","v":-3274.91},{"$f":"IF(W230<0,IF(X230=0,0,IF(OR(W230=0,V230=0),\"N.M.\",IF(ABS(X230/W230)>=10,\"N.M.\",X230/(-W230)))),IF(X230=0,0,IF(OR(W230=0,V230=0),\"N.M.\",IF(ABS(X230/W230)>=10,\"N.M.\",X230/W230))))","v":-1.9999938929805918}]
[null,"Line 75","E. OTHER POWER SUPPLY EXP",null,null,null,null,{"$f":"+F231-G231","v":0},{"$f":"IF(G231<0,IF(H231=0,0,IF(OR(G231=0,F231=0),\"N.M.\",IF(ABS(H231/G231)>=10,\"N.M.\",H231/(-G231)))),IF(H231=0,0,IF(OR(G231=0,F231=0),\"N.M.\",IF(ABS(H231/G231)>=10,\"N.M.\",H231/G231))))","v":0},null,null,null,{"$f":"+K231-L231","v":0},{"$f":"IF(L231<0,IF(M231=0,0,IF(OR(L231=0,K231=0),\"N.M.\",IF(ABS(M231/L231)>=10,\"N.M.\",M231/(-L231)))),IF(M231=0,0,IF(OR(L231=0,K231=0),\"N.M.\",IF(ABS(M231/L231)>=10,\"N.M.\",M231/L231))))","v":0},null,null,null,null,{"$f":"+Q231-R231","v":0},{"$f":"IF(R231<0,IF(S231=0,0,IF(OR(R231=0,Q231=0),\"N.M.\",IF(ABS(S231/R231)>=10,\"N.M.\",S231/(-R231)))),IF(S231=0,0,IF(OR(R231=0,Q231=0),\"N.M.\",IF(ABS(S231/R231)>=10,\"N.M.\",S231/R231))))","v":0},null,null,null,{"$f":"+V231-W231","v":0},{"$f":"IF(W231<0,IF(X231=0,0,IF(OR(W231=0,V231=0),\"N.M.\",IF(ABS(X231/W231)>=10,\"N.M.\",X231/(-W231)))),IF(X231=0,0,IF(OR(W231=0,V231=0),\"N.M.\",IF(ABS(X231/W231)>=10,\"N.M.\",X231/W231))))","v":0}]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,8213710.3700000001,8938031.0199999996,{"$f":"+F232-G232","v":-724320.64999999944},{"$f":"IF(G232<0,IF(H232=0,0,IF(OR(G232=0,F232=0),\"N.M.\",IF(ABS(H232/G232)>=10,\"N.M.\",H232/(-G232)))),IF(H232=0,0,IF(OR(G232=0,F232=0),\"N.M.\",IF(ABS(H232/G232)>=10,\"N.M.\",H232/G232))))","v":-8.1038055068195489E-2},null,98834824.829999998,75101853.079999998,{"$f":"+K232-L232","v":23732971.75},{"$f":"IF(L232<0,IF(M232=0,0,IF(OR(L232=0,K232=0),\"N.M.\",IF(ABS(M232/L232)>=10,\"N.M.\",M232/(-L232)))),IF(M232=0,0,IF(OR(L232=0,K232=0),\"N.M.\",IF(ABS(M232/L232)>=10,\"N.M.\",M232/L232))))","v":0.31601046814010253},null,null,22438980.91,26381437.350000001,{"$f":"+Q232-R232","v":-3942456.4400000013},{"$f":"IF(R232<0,IF(S232=0,0,IF(OR(R232=0,Q232=0),\"N.M.\",IF(ABS(S232/R232)>=10,\"N.M.\",S232/(-R232)))),IF(S232=0,0,IF(OR(R232=0,Q232=0),\"N.M.\",IF(ABS(S232/R232)>=10,\"N.M.\",S232/R232))))","v":-0.14944054744613833},null,112740687.61,94803085.359999999,{"$f":"+V232-W232","v":17937602.25},{"$f":"IF(W232<0,IF(X232=0,0,IF(OR(W232=0,V232=0),\"N.M.\",IF(ABS(X232/W232)>=10,\"N.M.\",X232/(-W232)))),IF(X232=0,0,IF(OR(W232=0,V232=0),\"N.M.\",IF(ABS(X232/W232)>=10,\"N.M.\",X232/W232))))","v":0.18920905561126772}]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F233-G233","v":32587.75},{"$f":"IF(G233<0,IF(H233=0,0,IF(OR(G233=0,F233=0),\"N.M.\",IF(ABS(H233/G233)>=10,\"N.M.\",H233/(-G233)))),IF(H233=0,0,IF(OR(G233=0,F233=0),\"N.M.\",IF(ABS(H233/G233)>=10,\"N.M.\",H233/G233))))","v":"N.M."},null,160836.33000000002,373078.23,{"$f":"+K233-L233","v":-212241.89999999997},{"$f":"IF(L233<0,IF(M233=0,0,IF(OR(L233=0,K233=0),\"N.M.\",IF(ABS(M233/L233)>=10,\"N.M.\",M233/(-L233)))),IF(M233=0,0,IF(OR(L233=0,K233=0),\"N.M.\",IF(ABS(M233/L233)>=10,\"N.M.\",M233/L233))))","v":-0.56889382154514878},null,null,96712.040000000008,0,{"$f":"+Q233-R233","v":96712.040000000008},{"$f":"IF(R233<0,IF(S233=0,0,IF(OR(R233=0,Q233=0),\"N.M.\",IF(ABS(S233/R233)>=10,\"N.M.\",S233/(-R233)))),IF(S233=0,0,IF(OR(R233=0,Q233=0),\"N.M.\",IF(ABS(S233/R233)>=10,\"N.M.\",S233/R233))))","v":"N.M."},null,160836.33000000002,522800.41,{"$f":"+V233-W233","v":-361964.07999999996},{"$f":"IF(W233<0,IF(X233=0,0,IF(OR(W233=0,V233=0),\"N.M.\",IF(ABS(X233/W233)>=10,\"N.M.\",X233/(-W233)))),IF(X233=0,0,IF(OR(W233=0,V233=0),\"N.M.\",IF(ABS(X233/W233)>=10,\"N.M.\",X233/W233))))","v":-0.69235615174823595}]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-32126.82,201548.44,{"$f":"+F234-G234","v":-233675.26},{"$f":"IF(G234<0,IF(H234=0,0,IF(OR(G234=0,F234=0),\"N.M.\",IF(ABS(H234/G234)>=10,\"N.M.\",H234/(-G234)))),IF(H234=0,0,IF(OR(G234=0,F234=0),\"N.M.\",IF(ABS(H234/G234)>=10,\"N.M.\",H234/G234))))","v":-1.1593999933713206},null,1852152.69,1016160.01,{"$f":"+K234-L234","v":835992.67999999993},{"$f":"IF(L234<0,IF(M234=0,0,IF(OR(L234=0,K234=0),\"N.M.\",IF(ABS(M234/L234)>=10,\"N.M.\",M234/(-L234)))),IF(M234=0,0,IF(OR(L234=0,K234=0),\"N.M.\",IF(ABS(M234/L234)>=10,\"N.M.\",M234/L234))))","v":0.8226978741271268},null,null,-480389.31,604645.32000000007,{"$f":"+Q234-R234","v":-1085034.6300000001},{"$f":"IF(R234<0,IF(S234=0,0,IF(OR(R234=0,Q234=0),\"N.M.\",IF(ABS(S234/R234)>=10,\"N.M.\",S234/(-R234)))),IF(S234=0,0,IF(OR(R234=0,Q234=0),\"N.M.\",IF(ABS(S234/R234)>=10,\"N.M.\",S234/R234))))","v":-1.7944976899846012},null,2255249.5699999998,1016160.01,{"$f":"+V234-W234","v":1239089.5599999998},{"$f":"IF(W234<0,IF(X234=0,0,IF(OR(W234=0,V234=0),\"N.M.\",IF(ABS(X234/W234)>=10,\"N.M.\",X234/(-W234)))),IF(X234=0,0,IF(OR(W234=0,V234=0),\"N.M.\",IF(ABS(X234/W234)>=10,\"N.M.\",X234/W234))))","v":1.2193842975576257}]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F235-G235","v":0},{"$f":"IF(G235<0,IF(H235=0,0,IF(OR(G235=0,F235=0),\"N.M.\",IF(ABS(H235/G235)>=10,\"N.M.\",H235/(-G235)))),IF(H235=0,0,IF(OR(G235=0,F235=0),\"N.M.\",IF(ABS(H235/G235)>=10,\"N.M.\",H235/G235))))","v":0},null,0,0,{"$f":"+K235-L235","v":0},{"$f":"IF(L235<0,IF(M235=0,0,IF(OR(L235=0,K235=0),\"N.M.\",IF(ABS(M235/L235)>=10,\"N.M.\",M235/(-L235)))),IF(M235=0,0,IF(OR(L235=0,K235=0),\"N.M.\",IF(ABS(M235/L235)>=10,\"N.M.\",M235/L235))))","v":0},null,null,0,0,{"$f":"+Q235-R235","v":0},{"$f":"IF(R235<0,IF(S235=0,0,IF(OR(R235=0,Q235=0),\"N.M.\",IF(ABS(S235/R235)>=10,\"N.M.\",S235/(-R235)))),IF(S235=0,0,IF(OR(R235=0,Q235=0),\"N.M.\",IF(ABS(S235/R235)>=10,\"N.M.\",S235/R235))))","v":0},null,0,0,{"$f":"+V235-W235","v":0},{"$f":"IF(W235<0,IF(X235=0,0,IF(OR(W235=0,V235=0),\"N.M.\",IF(ABS(X235/W235)>=10,\"N.M.\",X235/(-W235)))),IF(X235=0,0,IF(OR(W235=0,V235=0),\"N.M.\",IF(ABS(X235/W235)>=10,\"N.M.\",X235/W235))))","v":0}]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-993.12,224.95000000000002,{"$f":"+F236-G236","v":-1218.07},{"$f":"IF(G236<0,IF(H236=0,0,IF(OR(G236=0,F236=0),\"N.M.\",IF(ABS(H236/G236)>=10,\"N.M.\",H236/(-G236)))),IF(H236=0,0,IF(OR(G236=0,F236=0),\"N.M.\",IF(ABS(H236/G236)>=10,\"N.M.\",H236/G236))))","v":-5.4148477439430982},null,-2212.11,5604.8,{"$f":"+K236-L236","v":-7816.91},{"$f":"IF(L236<0,IF(M236=0,0,IF(OR(L236=0,K236=0),\"N.M.\",IF(ABS(M236/L236)>=10,\"N.M.\",M236/(-L236)))),IF(M236=0,0,IF(OR(L236=0,K236=0),\"N.M.\",IF(ABS(M236/L236)>=10,\"N.M.\",M236/L236))))","v":-1.394681344561804},null,null,-605.4,1257.42,{"$f":"+Q236-R236","v":-1862.8200000000002},{"$f":"IF(R236<0,IF(S236=0,0,IF(OR(R236=0,Q236=0),\"N.M.\",IF(ABS(S236/R236)>=10,\"N.M.\",S236/(-R236)))),IF(S236=0,0,IF(OR(R236=0,Q236=0),\"N.M.\",IF(ABS(S236/R236)>=10,\"N.M.\",S236/R236))))","v":-1.4814620413227084},null,-2904.62,5792.68,{"$f":"+V236-W236","v":-8697.2999999999993},{"$f":"IF(W236<0,IF(X236=0,0,IF(OR(W236=0,V236=0),\"N.M.\",IF(ABS(X236/W236)>=10,\"N.M.\",X236/(-W236)))),IF(X236=0,0,IF(OR(W236=0,V236=0),\"N.M.\",IF(ABS(X236/W236)>=10,\"N.M.\",X236/W236))))","v":-1.5014293901959022}]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-8561.5,2240.5,{"$f":"+F237-G237","v":-10802},{"$f":"IF(G237<0,IF(H237=0,0,IF(OR(G237=0,F237=0),\"N.M.\",IF(ABS(H237/G237)>=10,\"N.M.\",H237/(-G237)))),IF(H237=0,0,IF(OR(G237=0,F237=0),\"N.M.\",IF(ABS(H237/G237)>=10,\"N.M.\",H237/G237))))","v":-4.8212452577549652},null,-50600.93,59909.81,{"$f":"+K237-L237","v":-110510.73999999999},{"$f":"IF(L237<0,IF(M237=0,0,IF(OR(L237=0,K237=0),\"N.M.\",IF(ABS(M237/L237)>=10,\"N.M.\",M237/(-L237)))),IF(M237=0,0,IF(OR(L237=0,K237=0),\"N.M.\",IF(ABS(M237/L237)>=10,\"N.M.\",M237/L237))))","v":-1.8446184356117969},null,null,-9898.0300000000007,16217.11,{"$f":"+Q237-R237","v":-26115.14},{"$f":"IF(R237<0,IF(S237=0,0,IF(OR(R237=0,Q237=0),\"N.M.\",IF(ABS(S237/R237)>=10,\"N.M.\",S237/(-R237)))),IF(S237=0,0,IF(OR(R237=0,Q237=0),\"N.M.\",IF(ABS(S237/R237)>=10,\"N.M.\",S237/R237))))","v":-1.6103448764915573},null,-54444.74,68136.239999999991,{"$f":"+V237-W237","v":-122580.97999999998},{"$f":"IF(W237<0,IF(X237=0,0,IF(OR(W237=0,V237=0),\"N.M.\",IF(ABS(X237/W237)>=10,\"N.M.\",X237/(-W237)))),IF(X237=0,0,IF(OR(W237=0,V237=0),\"N.M.\",IF(ABS(X237/W237)>=10,\"N.M.\",X237/W237))))","v":-1.7990570069613467}]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,262768.59999999998,282186.28000000003,{"$f":"+F238-G238","v":-19417.680000000051},{"$f":"IF(G238<0,IF(H238=0,0,IF(OR(G238=0,F238=0),\"N.M.\",IF(ABS(H238/G238)>=10,\"N.M.\",H238/(-G238)))),IF(H238=0,0,IF(OR(G238=0,F238=0),\"N.M.\",IF(ABS(H238/G238)>=10,\"N.M.\",H238/G238))))","v":-6.8811566600615909E-2},null,2713469.56,2990777.1,{"$f":"+K238-L238","v":-277307.54000000004},{"$f":"IF(L238<0,IF(M238=0,0,IF(OR(L238=0,K238=0),\"N.M.\",IF(ABS(M238/L238)>=10,\"N.M.\",M238/(-L238)))),IF(M238=0,0,IF(OR(L238=0,K238=0),\"N.M.\",IF(ABS(M238/L238)>=10,\"N.M.\",M238/L238))))","v":-9.2720898525002093E-2},null,null,797563.63,865147.27,{"$f":"+Q238-R238","v":-67583.640000000014},{"$f":"IF(R238<0,IF(S238=0,0,IF(OR(R238=0,Q238=0),\"N.M.\",IF(ABS(S238/R238)>=10,\"N.M.\",S238/(-R238)))),IF(S238=0,0,IF(OR(R238=0,Q238=0),\"N.M.\",IF(ABS(S238/R238)>=10,\"N.M.\",S238/R238))))","v":-7.811807578147939E-2},null,3310163.94,3423273.9,{"$f":"+V238-W238","v":-113109.95999999996},{"$f":"IF(W238<0,IF(X238=0,0,IF(OR(W238=0,V238=0),\"N.M.\",IF(ABS(X238/W238)>=10,\"N.M.\",X238/(-W238)))),IF(X238=0,0,IF(OR(W238=0,V238=0),\"N.M.\",IF(ABS(X238/W238)>=10,\"N.M.\",X238/W238))))","v":-3.3041457769417741E-2}]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F239-G239","v":0},{"$f":"IF(G239<0,IF(H239=0,0,IF(OR(G239=0,F239=0),\"N.M.\",IF(ABS(H239/G239)>=10,\"N.M.\",H239/(-G239)))),IF(H239=0,0,IF(OR(G239=0,F239=0),\"N.M.\",IF(ABS(H239/G239)>=10,\"N.M.\",H239/G239))))","v":0},null,-1195730,-1195730,{"$f":"+K239-L239","v":0},{"$f":"IF(L239<0,IF(M239=0,0,IF(OR(L239=0,K239=0),\"N.M.\",IF(ABS(M239/L239)>=10,\"N.M.\",M239/(-L239)))),IF(M239=0,0,IF(OR(L239=0,K239=0),\"N.M.\",IF(ABS(M239/L239)>=10,\"N.M.\",M239/L239))))","v":0},null,null,-358719,-358719,{"$f":"+Q239-R239","v":0},{"$f":"IF(R239<0,IF(S239=0,0,IF(OR(R239=0,Q239=0),\"N.M.\",IF(ABS(S239/R239)>=10,\"N.M.\",S239/(-R239)))),IF(S239=0,0,IF(OR(R239=0,Q239=0),\"N.M.\",IF(ABS(S239/R239)>=10,\"N.M.\",S239/R239))))","v":0},null,-1434876,-1434876,{"$f":"+V239-W239","v":0},{"$f":"IF(W239<0,IF(X239=0,0,IF(OR(W239=0,V239=0),\"N.M.\",IF(ABS(X239/W239)>=10,\"N.M.\",X239/(-W239)))),IF(X239=0,0,IF(OR(W239=0,V239=0),\"N.M.\",IF(ABS(X239/W239)>=10,\"N.M.\",X239/W239))))","v":0}]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,46995.64,95438.39,{"$f":"+F240-G240","v":-48442.75},{"$f":"IF(G240<0,IF(H240=0,0,IF(OR(G240=0,F240=0),\"N.M.\",IF(ABS(H240/G240)>=10,\"N.M.\",H240/(-G240)))),IF(H240=0,0,IF(OR(G240=0,F240=0),\"N.M.\",IF(ABS(H240/G240)>=10,\"N.M.\",H240/G240))))","v":-0.50758138313104406},null,378428.73,906888.32000000007,{"$f":"+K240-L240","v":-528459.59000000008},{"$f":"IF(L240<0,IF(M240=0,0,IF(OR(L240=0,K240=0),\"N.M.\",IF(ABS(M240/L240)>=10,\"N.M.\",M240/(-L240)))),IF(M240=0,0,IF(OR(L240=0,K240=0),\"N.M.\",IF(ABS(M240/L240)>=10,\"N.M.\",M240/L240))))","v":-0.58271738464996448},null,null,142930,286640.57,{"$f":"+Q240-R240","v":-143710.57},{"$f":"IF(R240<0,IF(S240=0,0,IF(OR(R240=0,Q240=0),\"N.M.\",IF(ABS(S240/R240)>=10,\"N.M.\",S240/(-R240)))),IF(S240=0,0,IF(OR(R240=0,Q240=0),\"N.M.\",IF(ABS(S240/R240)>=10,\"N.M.\",S240/R240))))","v":-0.50136158325389879},null,570355.67999999993,1051474.51,{"$f":"+V240-W240","v":-481118.83000000007},{"$f":"IF(W240<0,IF(X240=0,0,IF(OR(W240=0,V240=0),\"N.M.\",IF(ABS(X240/W240)>=10,\"N.M.\",X240/(-W240)))),IF(X240=0,0,IF(OR(W240=0,V240=0),\"N.M.\",IF(ABS(X240/W240)>=10,\"N.M.\",X240/W240))))","v":-0.45756585197676364}]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,395562.56,67924.42,{"$f":"+F241-G241","v":327638.14},{"$f":"IF(G241<0,IF(H241=0,0,IF(OR(G241=0,F241=0),\"N.M.\",IF(ABS(H241/G241)>=10,\"N.M.\",H241/(-G241)))),IF(H241=0,0,IF(OR(G241=0,F241=0),\"N.M.\",IF(ABS(H241/G241)>=10,\"N.M.\",H241/G241))))","v":4.8235691964686636},null,1085202.1200000001,529653.51,{"$f":"+K241-L241","v":555548.6100000001},{"$f":"IF(L241<0,IF(M241=0,0,IF(OR(L241=0,K241=0),\"N.M.\",IF(ABS(M241/L241)>=10,\"N.M.\",M241/(-L241)))),IF(M241=0,0,IF(OR(L241=0,K241=0),\"N.M.\",IF(ABS(M241/L241)>=10,\"N.M.\",M241/L241))))","v":1.0488906417329322},null,null,505209.06,160793.26,{"$f":"+Q241-R241","v":344415.8},{"$f":"IF(R241<0,IF(S241=0,0,IF(OR(R241=0,Q241=0),\"N.M.\",IF(ABS(S241/R241)>=10,\"N.M.\",S241/(-R241)))),IF(S241=0,0,IF(OR(R241=0,Q241=0),\"N.M.\",IF(ABS(S241/R241)>=10,\"N.M.\",S241/R241))))","v":2.1419790854417653},null,1154071.7000000002,619995.80000000005,{"$f":"+V241-W241","v":534075.90000000014},{"$f":"IF(W241<0,IF(X241=0,0,IF(OR(W241=0,V241=0),\"N.M.\",IF(ABS(X241/W241)>=10,\"N.M.\",X241/(-W241)))),IF(X241=0,0,IF(OR(W241=0,V241=0),\"N.M.\",IF(ABS(X241/W241)>=10,\"N.M.\",X241/W241))))","v":0.86141857735165317}]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-384669.63,-838.15,{"$f":"+F242-G242","v":-383831.48},{"$f":"IF(G242<0,IF(H242=0,0,IF(OR(G242=0,F242=0),\"N.M.\",IF(ABS(H242/G242)>=10,\"N.M.\",H242/(-G242)))),IF(H242=0,0,IF(OR(G242=0,F242=0),\"N.M.\",IF(ABS(H242/G242)>=10,\"N.M.\",H242/G242))))","v":"N.M."},null,-180755.66,-13013.32,{"$f":"+K242-L242","v":-167742.34},{"$f":"IF(L242<0,IF(M242=0,0,IF(OR(L242=0,K242=0),\"N.M.\",IF(ABS(M242/L242)>=10,\"N.M.\",M242/(-L242)))),IF(M242=0,0,IF(OR(L242=0,K242=0),\"N.M.\",IF(ABS(M242/L242)>=10,\"N.M.\",M242/L242))))","v":"N.M."},null,null,-388655.51,-2169.27,{"$f":"+Q242-R242","v":-386486.24},{"$f":"IF(R242<0,IF(S242=0,0,IF(OR(R242=0,Q242=0),\"N.M.\",IF(ABS(S242/R242)>=10,\"N.M.\",S242/(-R242)))),IF(S242=0,0,IF(OR(R242=0,Q242=0),\"N.M.\",IF(ABS(S242/R242)>=10,\"N.M.\",S242/R242))))","v":"N.M."},null,-407381.33999999997,-14907.539999999999,{"$f":"+V242-W242","v":-392473.8},{"$f":"IF(W242<0,IF(X242=0,0,IF(OR(W242=0,V242=0),\"N.M.\",IF(ABS(X242/W242)>=10,\"N.M.\",X242/(-W242)))),IF(X242=0,0,IF(OR(W242=0,V242=0),\"N.M.\",IF(ABS(X242/W242)>=10,\"N.M.\",X242/W242))))","v":"N.M."}]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,2318897.42,892702.71999999997,{"$f":"+F243-G243","v":1426194.7},{"$f":"IF(G243<0,IF(H243=0,0,IF(OR(G243=0,F243=0),\"N.M.\",IF(ABS(H243/G243)>=10,\"N.M.\",H243/(-G243)))),IF(H243=0,0,IF(OR(G243=0,F243=0),\"N.M.\",IF(ABS(H243/G243)>=10,\"N.M.\",H243/G243))))","v":1.5976143771579412},null,12893116.630000001,6720215.71,{"$f":"+K243-L243","v":6172900.9200000009},{"$f":"IF(L243<0,IF(M243=0,0,IF(OR(L243=0,K243=0),\"N.M.\",IF(ABS(M243/L243)>=10,\"N.M.\",M243/(-L243)))),IF(M243=0,0,IF(OR(L243=0,K243=0),\"N.M.\",IF(ABS(M243/L243)>=10,\"N.M.\",M243/L243))))","v":0.9185569610235027},null,null,4555637.75,2366926.11,{"$f":"+Q243-R243","v":2188711.64},{"$f":"IF(R243<0,IF(S243=0,0,IF(OR(R243=0,Q243=0),\"N.M.\",IF(ABS(S243/R243)>=10,\"N.M.\",S243/(-R243)))),IF(S243=0,0,IF(OR(R243=0,Q243=0),\"N.M.\",IF(ABS(S243/R243)>=10,\"N.M.\",S243/R243))))","v":0.92470636525277938},null,14785347.99,8187253.7000000002,{"$f":"+V243-W243","v":6598094.29},{"$f":"IF(W243<0,IF(X243=0,0,IF(OR(W243=0,V243=0),\"N.M.\",IF(ABS(X243/W243)>=10,\"N.M.\",X243/(-W243)))),IF(X243=0,0,IF(OR(W243=0,V243=0),\"N.M.\",IF(ABS(X243/W243)>=10,\"N.M.\",X243/W243))))","v":0.80589835514685471}]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,77606.97,70002.990000000005,{"$f":"+F244-G244","v":7603.9799999999959},{"$f":"IF(G244<0,IF(H244=0,0,IF(OR(G244=0,F244=0),\"N.M.\",IF(ABS(H244/G244)>=10,\"N.M.\",H244/(-G244)))),IF(H244=0,0,IF(OR(G244=0,F244=0),\"N.M.\",IF(ABS(H244/G244)>=10,\"N.M.\",H244/G244))))","v":0.10862364593283795},null,925206.03,428912.02,{"$f":"+K244-L244","v":496294.01},{"$f":"IF(L244<0,IF(M244=0,0,IF(OR(L244=0,K244=0),\"N.M.\",IF(ABS(M244/L244)>=10,\"N.M.\",M244/(-L244)))),IF(M244=0,0,IF(OR(L244=0,K244=0),\"N.M.\",IF(ABS(M244/L244)>=10,\"N.M.\",M244/L244))))","v":1.157099794032352},null,null,239888,159653.35,{"$f":"+Q244-R244","v":80234.649999999994},{"$f":"IF(R244<0,IF(S244=0,0,IF(OR(R244=0,Q244=0),\"N.M.\",IF(ABS(S244/R244)>=10,\"N.M.\",S244/(-R244)))),IF(S244=0,0,IF(OR(R244=0,Q244=0),\"N.M.\",IF(ABS(S244/R244)>=10,\"N.M.\",S244/R244))))","v":0.50255538014078627},null,966270.04,515794.24,{"$f":"+V244-W244","v":450475.80000000005},{"$f":"IF(W244<0,IF(X244=0,0,IF(OR(W244=0,V244=0),\"N.M.\",IF(ABS(X244/W244)>=10,\"N.M.\",X244/(-W244)))),IF(X244=0,0,IF(OR(W244=0,V244=0),\"N.M.\",IF(ABS(X244/W244)>=10,\"N.M.\",X244/W244))))","v":0.87336337838902589}]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-27942.9,-9647.17,{"$f":"+F245-G245","v":-18295.730000000003},{"$f":"IF(G245<0,IF(H245=0,0,IF(OR(G245=0,F245=0),\"N.M.\",IF(ABS(H245/G245)>=10,\"N.M.\",H245/(-G245)))),IF(H245=0,0,IF(OR(G245=0,F245=0),\"N.M.\",IF(ABS(H245/G245)>=10,\"N.M.\",H245/G245))))","v":-1.8964867417076721},null,-151551.01,-42496.69,{"$f":"+K245-L245","v":-109054.32},{"$f":"IF(L245<0,IF(M245=0,0,IF(OR(L245=0,K245=0),\"N.M.\",IF(ABS(M245/L245)>=10,\"N.M.\",M245/(-L245)))),IF(M245=0,0,IF(OR(L245=0,K245=0),\"N.M.\",IF(ABS(M245/L245)>=10,\"N.M.\",M245/L245))))","v":-2.5661838604371305},null,null,-39635.85,-14967.470000000001,{"$f":"+Q245-R245","v":-24668.379999999997},{"$f":"IF(R245<0,IF(S245=0,0,IF(OR(R245=0,Q245=0),\"N.M.\",IF(ABS(S245/R245)>=10,\"N.M.\",S245/(-R245)))),IF(S245=0,0,IF(OR(R245=0,Q245=0),\"N.M.\",IF(ABS(S245/R245)>=10,\"N.M.\",S245/R245))))","v":-1.6481329175872739},null,-144939.48000000001,-36186.870000000003,{"$f":"+V245-W245","v":-108752.61000000002},{"$f":"IF(W245<0,IF(X245=0,0,IF(OR(W245=0,V245=0),\"N.M.\",IF(ABS(X245/W245)>=10,\"N.M.\",X245/(-W245)))),IF(X245=0,0,IF(OR(W245=0,V245=0),\"N.M.\",IF(ABS(X245/W245)>=10,\"N.M.\",X245/W245))))","v":-3.0053057918521278}]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F246-G246","v":0},{"$f":"IF(G246<0,IF(H246=0,0,IF(OR(G246=0,F246=0),\"N.M.\",IF(ABS(H246/G246)>=10,\"N.M.\",H246/(-G246)))),IF(H246=0,0,IF(OR(G246=0,F246=0),\"N.M.\",IF(ABS(H246/G246)>=10,\"N.M.\",H246/G246))))","v":0},null,0,0,{"$f":"+K246-L246","v":0},{"$f":"IF(L246<0,IF(M246=0,0,IF(OR(L246=0,K246=0),\"N.M.\",IF(ABS(M246/L246)>=10,\"N.M.\",M246/(-L246)))),IF(M246=0,0,IF(OR(L246=0,K246=0),\"N.M.\",IF(ABS(M246/L246)>=10,\"N.M.\",M246/L246))))","v":0},null,null,0,0,{"$f":"+Q246-R246","v":0},{"$f":"IF(R246<0,IF(S246=0,0,IF(OR(R246=0,Q246=0),\"N.M.\",IF(ABS(S246/R246)>=10,\"N.M.\",S246/(-R246)))),IF(S246=0,0,IF(OR(R246=0,Q246=0),\"N.M.\",IF(ABS(S246/R246)>=10,\"N.M.\",S246/R246))))","v":0},null,0,0,{"$f":"+V246-W246","v":0},{"$f":"IF(W246<0,IF(X246=0,0,IF(OR(W246=0,V246=0),\"N.M.\",IF(ABS(X246/W246)>=10,\"N.M.\",X246/(-W246)))),IF(X246=0,0,IF(OR(W246=0,V246=0),\"N.M.\",IF(ABS(X246/W246)>=10,\"N.M.\",X246/W246))))","v":0}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,229398.45,73840.56,{"$f":"+F247-G247","v":155557.89000000001},{"$f":"IF(G247<0,IF(H247=0,0,IF(OR(G247=0,F247=0),\"N.M.\",IF(ABS(H247/G247)>=10,\"N.M.\",H247/(-G247)))),IF(H247=0,0,IF(OR(G247=0,F247=0),\"N.M.\",IF(ABS(H247/G247)>=10,\"N.M.\",H247/G247))))","v":2.1066726742050714},null,4270355.43,1096543.18,{"$f":"+K247-L247","v":3173812.25},{"$f":"IF(L247<0,IF(M247=0,0,IF(OR(L247=0,K247=0),\"N.M.\",IF(ABS(M247/L247)>=10,\"N.M.\",M247/(-L247)))),IF(M247=0,0,IF(OR(L247=0,K247=0),\"N.M.\",IF(ABS(M247/L247)>=10,\"N.M.\",M247/L247))))","v":2.894379635829754},null,null,350060.95,203555.97,{"$f":"+Q247-R247","v":146504.98000000001},{"$f":"IF(R247<0,IF(S247=0,0,IF(OR(R247=0,Q247=0),\"N.M.\",IF(ABS(S247/R247)>=10,\"N.M.\",S247/(-R247)))),IF(S247=0,0,IF(OR(R247=0,Q247=0),\"N.M.\",IF(ABS(S247/R247)>=10,\"N.M.\",S247/R247))))","v":0.71972823985462087},null,4464209.6399999997,1189743.22,{"$f":"+V247-W247","v":3274466.42},{"$f":"IF(W247<0,IF(X247=0,0,IF(OR(W247=0,V247=0),\"N.M.\",IF(ABS(X247/W247)>=10,\"N.M.\",X247/(-W247)))),IF(X247=0,0,IF(OR(W247=0,V247=0),\"N.M.\",IF(ABS(X247/W247)>=10,\"N.M.\",X247/W247))))","v":2.7522463376593143}]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,352130.73,853123.14,{"$f":"+F248-G248","v":-500992.41000000003},{"$f":"IF(G248<0,IF(H248=0,0,IF(OR(G248=0,F248=0),\"N.M.\",IF(ABS(H248/G248)>=10,\"N.M.\",H248/(-G248)))),IF(H248=0,0,IF(OR(G248=0,F248=0),\"N.M.\",IF(ABS(H248/G248)>=10,\"N.M.\",H248/G248))))","v":-0.58724513087290076},null,3796126.06,5783557.2000000002,{"$f":"+K248-L248","v":-1987431.1400000001},{"$f":"IF(L248<0,IF(M248=0,0,IF(OR(L248=0,K248=0),\"N.M.\",IF(ABS(M248/L248)>=10,\"N.M.\",M248/(-L248)))),IF(M248=0,0,IF(OR(L248=0,K248=0),\"N.M.\",IF(ABS(M248/L248)>=10,\"N.M.\",M248/L248))))","v":-0.34363473400072886},null,null,1035957.23,1641070.48,{"$f":"+Q248-R248","v":-605113.25},{"$f":"IF(R248<0,IF(S248=0,0,IF(OR(R248=0,Q248=0),\"N.M.\",IF(ABS(S248/R248)>=10,\"N.M.\",S248/(-R248)))),IF(S248=0,0,IF(OR(R248=0,Q248=0),\"N.M.\",IF(ABS(S248/R248)>=10,\"N.M.\",S248/R248))))","v":-0.36873081161023624},null,4956312.22,6530244.1400000006,{"$f":"+V248-W248","v":-1573931.9200000009},{"$f":"IF(W248<0,IF(X248=0,0,IF(OR(W248=0,V248=0),\"N.M.\",IF(ABS(X248/W248)>=10,\"N.M.\",X248/(-W248)))),IF(X248=0,0,IF(OR(W248=0,V248=0),\"N.M.\",IF(ABS(X248/W248)>=10,\"N.M.\",X248/W248))))","v":-0.24102191070608284}]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-933982.99,-1162769.67,{"$f":"+F249-G249","v":228786.67999999993},{"$f":"IF(G249<0,IF(H249=0,0,IF(OR(G249=0,F249=0),\"N.M.\",IF(ABS(H249/G249)>=10,\"N.M.\",H249/(-G249)))),IF(H249=0,0,IF(OR(G249=0,F249=0),\"N.M.\",IF(ABS(H249/G249)>=10,\"N.M.\",H249/G249))))","v":0.19676010297035004},null,-7827862.0999999996,-6522722.2800000003,{"$f":"+K249-L249","v":-1305139.8199999994},{"$f":"IF(L249<0,IF(M249=0,0,IF(OR(L249=0,K249=0),\"N.M.\",IF(ABS(M249/L249)>=10,\"N.M.\",M249/(-L249)))),IF(M249=0,0,IF(OR(L249=0,K249=0),\"N.M.\",IF(ABS(M249/L249)>=10,\"N.M.\",M249/L249))))","v":-0.20009127538693849},null,null,-1478689.93,-2014194.79,{"$f":"+Q249-R249","v":535504.8600000001},{"$f":"IF(R249<0,IF(S249=0,0,IF(OR(R249=0,Q249=0),\"N.M.\",IF(ABS(S249/R249)>=10,\"N.M.\",S249/(-R249)))),IF(S249=0,0,IF(OR(R249=0,Q249=0),\"N.M.\",IF(ABS(S249/R249)>=10,\"N.M.\",S249/R249))))","v":0.26586547768798474},null,-8860266.1400000006,-7028387.3900000006,{"$f":"+V249-W249","v":-1831878.75},{"$f":"IF(W249<0,IF(X249=0,0,IF(OR(W249=0,V249=0),\"N.M.\",IF(ABS(X249/W249)>=10,\"N.M.\",X249/(-W249)))),IF(X249=0,0,IF(OR(W249=0,V249=0),\"N.M.\",IF(ABS(X249/W249)>=10,\"N.M.\",X249/W249))))","v":-0.26063998017616385}]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-53378.42,-5.95,{"$f":"+F250-G250","v":-53372.47},{"$f":"IF(G250<0,IF(H250=0,0,IF(OR(G250=0,F250=0),\"N.M.\",IF(ABS(H250/G250)>=10,\"N.M.\",H250/(-G250)))),IF(H250=0,0,IF(OR(G250=0,F250=0),\"N.M.\",IF(ABS(H250/G250)>=10,\"N.M.\",H250/G250))))","v":"N.M."},null,-131714.01,-56271.56,{"$f":"+K250-L250","v":-75442.450000000012},{"$f":"IF(L250<0,IF(M250=0,0,IF(OR(L250=0,K250=0),\"N.M.\",IF(ABS(M250/L250)>=10,\"N.M.\",M250/(-L250)))),IF(M250=0,0,IF(OR(L250=0,K250=0),\"N.M.\",IF(ABS(M250/L250)>=10,\"N.M.\",M250/L250))))","v":-1.3406852413546029},null,null,-81857.48,-20202.52,{"$f":"+Q250-R250","v":-61654.959999999992},{"$f":"IF(R250<0,IF(S250=0,0,IF(OR(R250=0,Q250=0),\"N.M.\",IF(ABS(S250/R250)>=10,\"N.M.\",S250/(-R250)))),IF(S250=0,0,IF(OR(R250=0,Q250=0),\"N.M.\",IF(ABS(S250/R250)>=10,\"N.M.\",S250/R250))))","v":-3.0518450173542702},null,-139716.77000000002,-46376.909999999996,{"$f":"+V250-W250","v":-93339.860000000015},{"$f":"IF(W250<0,IF(X250=0,0,IF(OR(W250=0,V250=0),\"N.M.\",IF(ABS(X250/W250)>=10,\"N.M.\",X250/(-W250)))),IF(X250=0,0,IF(OR(W250=0,V250=0),\"N.M.\",IF(ABS(X250/W250)>=10,\"N.M.\",X250/W250))))","v":-2.0126364606870104}]
["%,V5550139","5550139","Generation Deactivation expens",null,null,48466.54,0,{"$f":"+F251-G251","v":48466.54},{"$f":"IF(G251<0,IF(H251=0,0,IF(OR(G251=0,F251=0),\"N.M.\",IF(ABS(H251/G251)>=10,\"N.M.\",H251/(-G251)))),IF(H251=0,0,IF(OR(G251=0,F251=0),\"N.M.\",IF(ABS(H251/G251)>=10,\"N.M.\",H251/G251))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+K251-L251","v":63951.450000000004},{"$f":"IF(L251<0,IF(M251=0,0,IF(OR(L251=0,K251=0),\"N.M.\",IF(ABS(M251/L251)>=10,\"N.M.\",M251/(-L251)))),IF(M251=0,0,IF(OR(L251=0,K251=0),\"N.M.\",IF(ABS(M251/L251)>=10,\"N.M.\",M251/L251))))","v":"N.M."},null,null,64236.72,0,{"$f":"+Q251-R251","v":64236.72},{"$f":"IF(R251<0,IF(S251=0,0,IF(OR(R251=0,Q251=0),\"N.M.\",IF(ABS(S251/R251)>=10,\"N.M.\",S251/(-R251)))),IF(S251=0,0,IF(OR(R251=0,Q251=0),\"N.M.\",IF(ABS(S251/R251)>=10,\"N.M.\",S251/R251))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+V251-W251","v":63951.450000000004},{"$f":"IF(W251<0,IF(X251=0,0,IF(OR(W251=0,V251=0),\"N.M.\",IF(ABS(X251/W251)>=10,\"N.M.\",X251/(-W251)))),IF(X251=0,0,IF(OR(W251=0,V251=0),\"N.M.\",IF(ABS(X251/W251)>=10,\"N.M.\",X251/W251))))","v":"N.M."}]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F252-G252","v":0},{"$f":"IF(G252<0,IF(H252=0,0,IF(OR(G252=0,F252=0),\"N.M.\",IF(ABS(H252/G252)>=10,\"N.M.\",H252/(-G252)))),IF(H252=0,0,IF(OR(G252=0,F252=0),\"N.M.\",IF(ABS(H252/G252)>=10,\"N.M.\",H252/G252))))","v":0},null,0,152679.92000000001,{"$f":"+K252-L252","v":-152679.92000000001},{"$f":"IF(L252<0,IF(M252=0,0,IF(OR(L252=0,K252=0),\"N.M.\",IF(ABS(M252/L252)>=10,\"N.M.\",M252/(-L252)))),IF(M252=0,0,IF(OR(L252=0,K252=0),\"N.M.\",IF(ABS(M252/L252)>=10,\"N.M.\",M252/L252))))","v":"N.M."},null,null,0,0,{"$f":"+Q252-R252","v":0},{"$f":"IF(R252<0,IF(S252=0,0,IF(OR(R252=0,Q252=0),\"N.M.\",IF(ABS(S252/R252)>=10,\"N.M.\",S252/(-R252)))),IF(S252=0,0,IF(OR(R252=0,Q252=0),\"N.M.\",IF(ABS(S252/R252)>=10,\"N.M.\",S252/R252))))","v":0},null,0,1631169.17,{"$f":"+V252-W252","v":-1631169.17},{"$f":"IF(W252<0,IF(X252=0,0,IF(OR(W252=0,V252=0),\"N.M.\",IF(ABS(X252/W252)>=10,\"N.M.\",X252/(-W252)))),IF(X252=0,0,IF(OR(W252=0,V252=0),\"N.M.\",IF(ABS(X252/W252)>=10,\"N.M.\",X252/W252))))","v":"N.M."}]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,169132.19,399474.89,{"$f":"+F253-G253","v":-230342.7},{"$f":"IF(G253<0,IF(H253=0,0,IF(OR(G253=0,F253=0),\"N.M.\",IF(ABS(H253/G253)>=10,\"N.M.\",H253/(-G253)))),IF(H253=0,0,IF(OR(G253=0,F253=0),\"N.M.\",IF(ABS(H253/G253)>=10,\"N.M.\",H253/G253))))","v":-0.57661371406848627},null,5909375.9000000004,4615130.0199999996,{"$f":"+K253-L253","v":1294245.8800000008},{"$f":"IF(L253<0,IF(M253=0,0,IF(OR(L253=0,K253=0),\"N.M.\",IF(ABS(M253/L253)>=10,\"N.M.\",M253/(-L253)))),IF(M253=0,0,IF(OR(L253=0,K253=0),\"N.M.\",IF(ABS(M253/L253)>=10,\"N.M.\",M253/L253))))","v":0.28043541013823936},null,null,1278474.93,1162666.6400000001,{"$f":"+Q253-R253","v":115808.2899999998},{"$f":"IF(R253<0,IF(S253=0,0,IF(OR(R253=0,Q253=0),\"N.M.\",IF(ABS(S253/R253)>=10,\"N.M.\",S253/(-R253)))),IF(S253=0,0,IF(OR(R253=0,Q253=0),\"N.M.\",IF(ABS(S253/R253)>=10,\"N.M.\",S253/R253))))","v":9.9605756298296988E-2},null,6945687.5300000003,5457284.0599999996,{"$f":"+V253-W253","v":1488403.4700000007},{"$f":"IF(W253<0,IF(X253=0,0,IF(OR(W253=0,V253=0),\"N.M.\",IF(ABS(X253/W253)>=10,\"N.M.\",X253/(-W253)))),IF(X253=0,0,IF(OR(W253=0,V253=0),\"N.M.\",IF(ABS(X253/W253)>=10,\"N.M.\",X253/W253))))","v":0.27273703432619206}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-249617.73,-174055.51,{"$f":"+F254-G254","v":-75562.22},{"$f":"IF(G254<0,IF(H254=0,0,IF(OR(G254=0,F254=0),\"N.M.\",IF(ABS(H254/G254)>=10,\"N.M.\",H254/(-G254)))),IF(H254=0,0,IF(OR(G254=0,F254=0),\"N.M.\",IF(ABS(H254/G254)>=10,\"N.M.\",H254/G254))))","v":-0.43412713564770228},null,-3002185.32,-1924550.37,{"$f":"+K254-L254","v":-1077634.9499999997},{"$f":"IF(L254<0,IF(M254=0,0,IF(OR(L254=0,K254=0),\"N.M.\",IF(ABS(M254/L254)>=10,\"N.M.\",M254/(-L254)))),IF(M254=0,0,IF(OR(L254=0,K254=0),\"N.M.\",IF(ABS(M254/L254)>=10,\"N.M.\",M254/L254))))","v":-0.55994115134539169},null,null,-687187.37,-560385.93000000005,{"$f":"+Q254-R254","v":-126801.43999999994},{"$f":"IF(R254<0,IF(S254=0,0,IF(OR(R254=0,Q254=0),\"N.M.\",IF(ABS(S254/R254)>=10,\"N.M.\",S254/(-R254)))),IF(S254=0,0,IF(OR(R254=0,Q254=0),\"N.M.\",IF(ABS(S254/R254)>=10,\"N.M.\",S254/R254))))","v":-0.22627520287670308},null,-3412209.71,-2261254.8000000003,{"$f":"+V254-W254","v":-1150954.9099999997},{"$f":"IF(W254<0,IF(X254=0,0,IF(OR(W254=0,V254=0),\"N.M.\",IF(ABS(X254/W254)>=10,\"N.M.\",X254/(-W254)))),IF(X254=0,0,IF(OR(W254=0,V254=0),\"N.M.\",IF(ABS(X254/W254)>=10,\"N.M.\",X254/W254))))","v":-0.50898948229982732}]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-5.0600000000000005,{"$f":"+F255-G255","v":5.0600000000000005},{"$f":"IF(G255<0,IF(H255=0,0,IF(OR(G255=0,F255=0),\"N.M.\",IF(ABS(H255/G255)>=10,\"N.M.\",H255/(-G255)))),IF(H255=0,0,IF(OR(G255=0,F255=0),\"N.M.\",IF(ABS(H255/G255)>=10,\"N.M.\",H255/G255))))","v":"N.M."},null,-2584.2400000000002,-2883.27,{"$f":"+K255-L255","v":299.02999999999975},{"$f":"IF(L255<0,IF(M255=0,0,IF(OR(L255=0,K255=0),\"N.M.\",IF(ABS(M255/L255)>=10,\"N.M.\",M255/(-L255)))),IF(M255=0,0,IF(OR(L255=0,K255=0),\"N.M.\",IF(ABS(M255/L255)>=10,\"N.M.\",M255/L255))))","v":0.10371210465894617},null,null,-327.29000000000002,-430.18,{"$f":"+Q255-R255","v":102.88999999999999},{"$f":"IF(R255<0,IF(S255=0,0,IF(OR(R255=0,Q255=0),\"N.M.\",IF(ABS(S255/R255)>=10,\"N.M.\",S255/(-R255)))),IF(S255=0,0,IF(OR(R255=0,Q255=0),\"N.M.\",IF(ABS(S255/R255)>=10,\"N.M.\",S255/R255))))","v":0.23917894834720346},null,-2618.7500000000005,-3175.2799999999997,{"$f":"+V255-W255","v":556.52999999999929},{"$f":"IF(W255<0,IF(X255=0,0,IF(OR(W255=0,V255=0),\"N.M.\",IF(ABS(X255/W255)>=10,\"N.M.\",X255/(-W255)))),IF(X255=0,0,IF(OR(W255=0,V255=0),\"N.M.\",IF(ABS(X255/W255)>=10,\"N.M.\",X255/W255))))","v":0.17526958252500546}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550","Line 76","(555) Purchased Power",null,null,10336411.109999998,10409843.790000001,{"$f":"+F256-G256","v":-73432.680000003427},{"$f":"IF(G256<0,IF(H256=0,0,IF(OR(G256=0,F256=0),\"N.M.\",IF(ABS(H256/G256)>=10,\"N.M.\",H256/(-G256)))),IF(H256=0,0,IF(OR(G256=0,F256=0),\"N.M.\",IF(ABS(H256/G256)>=10,\"N.M.\",H256/G256))))","v":-7.0541577262230384E-3},null,120337850.38000001,90023295.420000002,{"$f":"+K256-L256","v":30314554.960000008},{"$f":"IF(L256<0,IF(M256=0,0,IF(OR(L256=0,K256=0),\"N.M.\",IF(ABS(M256/L256)>=10,\"N.M.\",M256/(-L256)))),IF(M256=0,0,IF(OR(L256=0,K256=0),\"N.M.\",IF(ABS(M256/L256)>=10,\"N.M.\",M256/L256))))","v":0.33674122701872544},null,null,27979686.049999993,30878941.690000009,{"$f":"+Q256-R256","v":-2899255.6400000155},{"$f":"IF(R256<0,IF(S256=0,0,IF(OR(R256=0,Q256=0),\"N.M.\",IF(ABS(S256/R256)>=10,\"N.M.\",S256/(-R256)))),IF(S256=0,0,IF(OR(R256=0,Q256=0),\"N.M.\",IF(ABS(S256/R256)>=10,\"N.M.\",S256/R256))))","v":-9.3891029981086588E-2},null,137913786.15000001,114197042.65000001,{"$f":"+V256-W256","v":23716743.5},{"$f":"IF(W256<0,IF(X256=0,0,IF(OR(W256=0,V256=0),\"N.M.\",IF(ABS(X256/W256)>=10,\"N.M.\",X256/(-W256)))),IF(X256=0,0,IF(OR(W256=0,V256=0),\"N.M.\",IF(ABS(X256/W256)>=10,\"N.M.\",X256/W256))))","v":0.20768264177110893}]
[null,"Line 76.1","(555.1) Power Purchased for Storage Operations",null,null,null,null,{"$f":"+F257-G257","v":0},{"$f":"IF(G257<0,IF(H257=0,0,IF(OR(G257=0,F257=0),\"N.M.\",IF(ABS(H257/G257)>=10,\"N.M.\",H257/(-G257)))),IF(H257=0,0,IF(OR(G257=0,F257=0),\"N.M.\",IF(ABS(H257/G257)>=10,\"N.M.\",H257/G257))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5552","Line 76.2","(555.2) Bundled Environmental Credits",null,null,0,0,{"$f":"+F258-G258","v":0},{"$f":"IF(G258<0,IF(H258=0,0,IF(OR(G258=0,F258=0),\"N.M.\",IF(ABS(H258/G258)>=10,\"N.M.\",H258/(-G258)))),IF(H258=0,0,IF(OR(G258=0,F258=0),\"N.M.\",IF(ABS(H258/G258)>=10,\"N.M.\",H258/G258))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5553","Line 76.3","(555.3) Unbundled Environmental Credits",null,null,0,0,{"$f":"+F259-G259","v":0},{"$f":"IF(G259<0,IF(H259=0,0,IF(OR(G259=0,F259=0),\"N.M.\",IF(ABS(H259/G259)>=10,\"N.M.\",H259/(-G259)))),IF(H259=0,0,IF(OR(G259=0,F259=0),\"N.M.\",IF(ABS(H259/G259)>=10,\"N.M.\",H259/G259))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F260-G260","v":-3180.7},{"$f":"IF(G260<0,IF(H260=0,0,IF(OR(G260=0,F260=0),\"N.M.\",IF(ABS(H260/G260)>=10,\"N.M.\",H260/(-G260)))),IF(H260=0,0,IF(OR(G260=0,F260=0),\"N.M.\",IF(ABS(H260/G260)>=10,\"N.M.\",H260/G260))))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K260-L260","v":-14901.620000000003},{"$f":"IF(L260<0,IF(M260=0,0,IF(OR(L260=0,K260=0),\"N.M.\",IF(ABS(M260/L260)>=10,\"N.M.\",M260/(-L260)))),IF(M260=0,0,IF(OR(L260=0,K260=0),\"N.M.\",IF(ABS(M260/L260)>=10,\"N.M.\",M260/L260))))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q260-R260","v":-7549.98},{"$f":"IF(R260<0,IF(S260=0,0,IF(OR(R260=0,Q260=0),\"N.M.\",IF(ABS(S260/R260)>=10,\"N.M.\",S260/(-R260)))),IF(S260=0,0,IF(OR(R260=0,Q260=0),\"N.M.\",IF(ABS(S260/R260)>=10,\"N.M.\",S260/R260))))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V260-W260","v":-17495.159999999996},{"$f":"IF(W260<0,IF(X260=0,0,IF(OR(W260=0,V260=0),\"N.M.\",IF(ABS(X260/W260)>=10,\"N.M.\",X260/(-W260)))),IF(X260=0,0,IF(OR(W260=0,V260=0),\"N.M.\",IF(ABS(X260/W260)>=10,\"N.M.\",X260/W260))))","v":-0.24141641072897427}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560","Line 77","(556) System Control and Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F261-G261","v":-3180.7},{"$f":"IF(G261<0,IF(H261=0,0,IF(OR(G261=0,F261=0),\"N.M.\",IF(ABS(H261/G261)>=10,\"N.M.\",H261/(-G261)))),IF(H261=0,0,IF(OR(G261=0,F261=0),\"N.M.\",IF(ABS(H261/G261)>=10,\"N.M.\",H261/G261))))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K261-L261","v":-14901.620000000003},{"$f":"IF(L261<0,IF(M261=0,0,IF(OR(L261=0,K261=0),\"N.M.\",IF(ABS(M261/L261)>=10,\"N.M.\",M261/(-L261)))),IF(M261=0,0,IF(OR(L261=0,K261=0),\"N.M.\",IF(ABS(M261/L261)>=10,\"N.M.\",M261/L261))))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q261-R261","v":-7549.98},{"$f":"IF(R261<0,IF(S261=0,0,IF(OR(R261=0,Q261=0),\"N.M.\",IF(ABS(S261/R261)>=10,\"N.M.\",S261/(-R261)))),IF(S261=0,0,IF(OR(R261=0,Q261=0),\"N.M.\",IF(ABS(S261/R261)>=10,\"N.M.\",S261/R261))))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V261-W261","v":-17495.159999999996},{"$f":"IF(W261<0,IF(X261=0,0,IF(OR(W261=0,V261=0),\"N.M.\",IF(ABS(X261/W261)>=10,\"N.M.\",X261/(-W261)))),IF(X261=0,0,IF(OR(W261=0,V261=0),\"N.M.\",IF(ABS(X261/W261)>=10,\"N.M.\",X261/W261))))","v":-0.24141641072897427}]
["%,V5570000","5570000","Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F262-G262","v":9792.9000000000087},{"$f":"IF(G262<0,IF(H262=0,0,IF(OR(G262=0,F262=0),\"N.M.\",IF(ABS(H262/G262)>=10,\"N.M.\",H262/(-G262)))),IF(H262=0,0,IF(OR(G262=0,F262=0),\"N.M.\",IF(ABS(H262/G262)>=10,\"N.M.\",H262/G262))))","v":0.16756788296787617},null,655694.9,693511.07000000007,{"$f":"+K262-L262","v":-37816.170000000042},{"$f":"IF(L262<0,IF(M262=0,0,IF(OR(L262=0,K262=0),\"N.M.\",IF(ABS(M262/L262)>=10,\"N.M.\",M262/(-L262)))),IF(M262=0,0,IF(OR(L262=0,K262=0),\"N.M.\",IF(ABS(M262/L262)>=10,\"N.M.\",M262/L262))))","v":-5.452857443212844E-2},null,null,196407.32,179830.93,{"$f":"+Q262-R262","v":16576.390000000014},{"$f":"IF(R262<0,IF(S262=0,0,IF(OR(R262=0,Q262=0),\"N.M.\",IF(ABS(S262/R262)>=10,\"N.M.\",S262/(-R262)))),IF(S262=0,0,IF(OR(R262=0,Q262=0),\"N.M.\",IF(ABS(S262/R262)>=10,\"N.M.\",S262/R262))))","v":9.2177635960621535E-2},null,760493.38,801151.79,{"$f":"+V262-W262","v":-40658.410000000033},{"$f":"IF(W262<0,IF(X262=0,0,IF(OR(W262=0,V262=0),\"N.M.\",IF(ABS(X262/W262)>=10,\"N.M.\",X262/(-W262)))),IF(X262=0,0,IF(OR(W262=0,V262=0),\"N.M.\",IF(ABS(X262/W262)>=10,\"N.M.\",X262/W262))))","v":-5.0749945899765177E-2}]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F263-G263","v":0},{"$f":"IF(G263<0,IF(H263=0,0,IF(OR(G263=0,F263=0),\"N.M.\",IF(ABS(H263/G263)>=10,\"N.M.\",H263/(-G263)))),IF(H263=0,0,IF(OR(G263=0,F263=0),\"N.M.\",IF(ABS(H263/G263)>=10,\"N.M.\",H263/G263))))","v":0},null,243.15,245.05,{"$f":"+K263-L263","v":-1.9000000000000057},{"$f":"IF(L263<0,IF(M263=0,0,IF(OR(L263=0,K263=0),\"N.M.\",IF(ABS(M263/L263)>=10,\"N.M.\",M263/(-L263)))),IF(M263=0,0,IF(OR(L263=0,K263=0),\"N.M.\",IF(ABS(M263/L263)>=10,\"N.M.\",M263/L263))))","v":-7.7535196898592352E-3},null,null,0,0,{"$f":"+Q263-R263","v":0},{"$f":"IF(R263<0,IF(S263=0,0,IF(OR(R263=0,Q263=0),\"N.M.\",IF(ABS(S263/R263)>=10,\"N.M.\",S263/(-R263)))),IF(S263=0,0,IF(OR(R263=0,Q263=0),\"N.M.\",IF(ABS(S263/R263)>=10,\"N.M.\",S263/R263))))","v":0},null,243.15,245.05,{"$f":"+V263-W263","v":-1.9000000000000057},{"$f":"IF(W263<0,IF(X263=0,0,IF(OR(W263=0,V263=0),\"N.M.\",IF(ABS(X263/W263)>=10,\"N.M.\",X263/(-W263)))),IF(X263=0,0,IF(OR(W263=0,V263=0),\"N.M.\",IF(ABS(X263/W263)>=10,\"N.M.\",X263/W263))))","v":-7.7535196898592352E-3}]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,{"$f":"+F264-G264","v":0},{"$f":"IF(G264<0,IF(H264=0,0,IF(OR(G264=0,F264=0),\"N.M.\",IF(ABS(H264/G264)>=10,\"N.M.\",H264/(-G264)))),IF(H264=0,0,IF(OR(G264=0,F264=0),\"N.M.\",IF(ABS(H264/G264)>=10,\"N.M.\",H264/G264))))","v":0},null,0,446.40000000000003,{"$f":"+K264-L264","v":-446.40000000000003},{"$f":"IF(L264<0,IF(M264=0,0,IF(OR(L264=0,K264=0),\"N.M.\",IF(ABS(M264/L264)>=10,\"N.M.\",M264/(-L264)))),IF(M264=0,0,IF(OR(L264=0,K264=0),\"N.M.\",IF(ABS(M264/L264)>=10,\"N.M.\",M264/L264))))","v":"N.M."},null,null,0,0,{"$f":"+Q264-R264","v":0},{"$f":"IF(R264<0,IF(S264=0,0,IF(OR(R264=0,Q264=0),\"N.M.\",IF(ABS(S264/R264)>=10,\"N.M.\",S264/(-R264)))),IF(S264=0,0,IF(OR(R264=0,Q264=0),\"N.M.\",IF(ABS(S264/R264)>=10,\"N.M.\",S264/R264))))","v":0},null,0,446.40000000000003,{"$f":"+V264-W264","v":-446.40000000000003},{"$f":"IF(W264<0,IF(X264=0,0,IF(OR(W264=0,V264=0),\"N.M.\",IF(ABS(X264/W264)>=10,\"N.M.\",X264/(-W264)))),IF(X264=0,0,IF(OR(W264=0,V264=0),\"N.M.\",IF(ABS(X264/W264)>=10,\"N.M.\",X264/W264))))","v":"N.M."}]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,{"$f":"+F265-G265","v":0},{"$f":"IF(G265<0,IF(H265=0,0,IF(OR(G265=0,F265=0),\"N.M.\",IF(ABS(H265/G265)>=10,\"N.M.\",H265/(-G265)))),IF(H265=0,0,IF(OR(G265=0,F265=0),\"N.M.\",IF(ABS(H265/G265)>=10,\"N.M.\",H265/G265))))","v":0},null,0,5.79,{"$f":"+K265-L265","v":-5.79},{"$f":"IF(L265<0,IF(M265=0,0,IF(OR(L265=0,K265=0),\"N.M.\",IF(ABS(M265/L265)>=10,\"N.M.\",M265/(-L265)))),IF(M265=0,0,IF(OR(L265=0,K265=0),\"N.M.\",IF(ABS(M265/L265)>=10,\"N.M.\",M265/L265))))","v":"N.M."},null,null,0,0,{"$f":"+Q265-R265","v":0},{"$f":"IF(R265<0,IF(S265=0,0,IF(OR(R265=0,Q265=0),\"N.M.\",IF(ABS(S265/R265)>=10,\"N.M.\",S265/(-R265)))),IF(S265=0,0,IF(OR(R265=0,Q265=0),\"N.M.\",IF(ABS(S265/R265)>=10,\"N.M.\",S265/R265))))","v":0},null,0,5.94,{"$f":"+V265-W265","v":-5.94},{"$f":"IF(W265<0,IF(X265=0,0,IF(OR(W265=0,V265=0),\"N.M.\",IF(ABS(X265/W265)>=10,\"N.M.\",X265/(-W265)))),IF(X265=0,0,IF(OR(W265=0,V265=0),\"N.M.\",IF(ABS(X265/W265)>=10,\"N.M.\",X265/W265))))","v":"N.M."}]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,{"$f":"+F266-G266","v":0},{"$f":"IF(G266<0,IF(H266=0,0,IF(OR(G266=0,F266=0),\"N.M.\",IF(ABS(H266/G266)>=10,\"N.M.\",H266/(-G266)))),IF(H266=0,0,IF(OR(G266=0,F266=0),\"N.M.\",IF(ABS(H266/G266)>=10,\"N.M.\",H266/G266))))","v":0},null,0.93,0,{"$f":"+K266-L266","v":0.93},{"$f":"IF(L266<0,IF(M266=0,0,IF(OR(L266=0,K266=0),\"N.M.\",IF(ABS(M266/L266)>=10,\"N.M.\",M266/(-L266)))),IF(M266=0,0,IF(OR(L266=0,K266=0),\"N.M.\",IF(ABS(M266/L266)>=10,\"N.M.\",M266/L266))))","v":"N.M."},null,null,0,0,{"$f":"+Q266-R266","v":0},{"$f":"IF(R266<0,IF(S266=0,0,IF(OR(R266=0,Q266=0),\"N.M.\",IF(ABS(S266/R266)>=10,\"N.M.\",S266/(-R266)))),IF(S266=0,0,IF(OR(R266=0,Q266=0),\"N.M.\",IF(ABS(S266/R266)>=10,\"N.M.\",S266/R266))))","v":0},null,0.93,0,{"$f":"+V266-W266","v":0.93},{"$f":"IF(W266<0,IF(X266=0,0,IF(OR(W266=0,V266=0),\"N.M.\",IF(ABS(X266/W266)>=10,\"N.M.\",X266/(-W266)))),IF(X266=0,0,IF(OR(W266=0,V266=0),\"N.M.\",IF(ABS(X266/W266)>=10,\"N.M.\",X266/W266))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5570","Line 78","(557) Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F267-G267","v":9792.9000000000087},{"$f":"IF(G267<0,IF(H267=0,0,IF(OR(G267=0,F267=0),\"N.M.\",IF(ABS(H267/G267)>=10,\"N.M.\",H267/(-G267)))),IF(H267=0,0,IF(OR(G267=0,F267=0),\"N.M.\",IF(ABS(H267/G267)>=10,\"N.M.\",H267/G267))))","v":0.16756788296787617},null,655938.9800000001,694208.31000000017,{"$f":"+K267-L267","v":-38269.330000000075},{"$f":"IF(L267<0,IF(M267=0,0,IF(OR(L267=0,K267=0),\"N.M.\",IF(ABS(M267/L267)>=10,\"N.M.\",M267/(-L267)))),IF(M267=0,0,IF(OR(L267=0,K267=0),\"N.M.\",IF(ABS(M267/L267)>=10,\"N.M.\",M267/L267))))","v":-5.5126580089483609E-2},null,null,196407.32,179830.93,{"$f":"+Q267-R267","v":16576.390000000014},{"$f":"IF(R267<0,IF(S267=0,0,IF(OR(R267=0,Q267=0),\"N.M.\",IF(ABS(S267/R267)>=10,\"N.M.\",S267/(-R267)))),IF(S267=0,0,IF(OR(R267=0,Q267=0),\"N.M.\",IF(ABS(S267/R267)>=10,\"N.M.\",S267/R267))))","v":9.2177635960621535E-2},null,760737.46000000008,801849.18000000017,{"$f":"+V267-W267","v":-41111.720000000088},{"$f":"IF(W267<0,IF(X267=0,0,IF(OR(W267=0,V267=0),\"N.M.\",IF(ABS(X267/W267)>=10,\"N.M.\",X267/(-W267)))),IF(X267=0,0,IF(OR(W267=0,V267=0),\"N.M.\",IF(ABS(X267/W267)>=10,\"N.M.\",X267/W267))))","v":-5.1271138046184793E-2}]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,8213710.3700000001,8938031.0199999996,{"$f":"+F268-G268","v":-724320.64999999944},{"$f":"IF(G268<0,IF(H268=0,0,IF(OR(G268=0,F268=0),\"N.M.\",IF(ABS(H268/G268)>=10,\"N.M.\",H268/(-G268)))),IF(H268=0,0,IF(OR(G268=0,F268=0),\"N.M.\",IF(ABS(H268/G268)>=10,\"N.M.\",H268/G268))))","v":-8.1038055068195489E-2},null,98834824.829999998,75101853.079999998,{"$f":"+K268-L268","v":23732971.75},{"$f":"IF(L268<0,IF(M268=0,0,IF(OR(L268=0,K268=0),\"N.M.\",IF(ABS(M268/L268)>=10,\"N.M.\",M268/(-L268)))),IF(M268=0,0,IF(OR(L268=0,K268=0),\"N.M.\",IF(ABS(M268/L268)>=10,\"N.M.\",M268/L268))))","v":0.31601046814010253},null,null,22438980.91,26381437.350000001,{"$f":"+Q268-R268","v":-3942456.4400000013},{"$f":"IF(R268<0,IF(S268=0,0,IF(OR(R268=0,Q268=0),\"N.M.\",IF(ABS(S268/R268)>=10,\"N.M.\",S268/(-R268)))),IF(S268=0,0,IF(OR(R268=0,Q268=0),\"N.M.\",IF(ABS(S268/R268)>=10,\"N.M.\",S268/R268))))","v":-0.14944054744613833},null,112740687.61,94803085.359999999,{"$f":"+V268-W268","v":17937602.25},{"$f":"IF(W268<0,IF(X268=0,0,IF(OR(W268=0,V268=0),\"N.M.\",IF(ABS(X268/W268)>=10,\"N.M.\",X268/(-W268)))),IF(X268=0,0,IF(OR(W268=0,V268=0),\"N.M.\",IF(ABS(X268/W268)>=10,\"N.M.\",X268/W268))))","v":0.18920905561126772}]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F269-G269","v":32587.75},{"$f":"IF(G269<0,IF(H269=0,0,IF(OR(G269=0,F269=0),\"N.M.\",IF(ABS(H269/G269)>=10,\"N.M.\",H269/(-G269)))),IF(H269=0,0,IF(OR(G269=0,F269=0),\"N.M.\",IF(ABS(H269/G269)>=10,\"N.M.\",H269/G269))))","v":"N.M."},null,160836.33000000002,373078.23,{"$f":"+K269-L269","v":-212241.89999999997},{"$f":"IF(L269<0,IF(M269=0,0,IF(OR(L269=0,K269=0),\"N.M.\",IF(ABS(M269/L269)>=10,\"N.M.\",M269/(-L269)))),IF(M269=0,0,IF(OR(L269=0,K269=0),\"N.M.\",IF(ABS(M269/L269)>=10,\"N.M.\",M269/L269))))","v":-0.56889382154514878},null,null,96712.040000000008,0,{"$f":"+Q269-R269","v":96712.040000000008},{"$f":"IF(R269<0,IF(S269=0,0,IF(OR(R269=0,Q269=0),\"N.M.\",IF(ABS(S269/R269)>=10,\"N.M.\",S269/(-R269)))),IF(S269=0,0,IF(OR(R269=0,Q269=0),\"N.M.\",IF(ABS(S269/R269)>=10,\"N.M.\",S269/R269))))","v":"N.M."},null,160836.33000000002,522800.41,{"$f":"+V269-W269","v":-361964.07999999996},{"$f":"IF(W269<0,IF(X269=0,0,IF(OR(W269=0,V269=0),\"N.M.\",IF(ABS(X269/W269)>=10,\"N.M.\",X269/(-W269)))),IF(X269=0,0,IF(OR(W269=0,V269=0),\"N.M.\",IF(ABS(X269/W269)>=10,\"N.M.\",X269/W269))))","v":-0.69235615174823595}]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-32126.82,201548.44,{"$f":"+F270-G270","v":-233675.26},{"$f":"IF(G270<0,IF(H270=0,0,IF(OR(G270=0,F270=0),\"N.M.\",IF(ABS(H270/G270)>=10,\"N.M.\",H270/(-G270)))),IF(H270=0,0,IF(OR(G270=0,F270=0),\"N.M.\",IF(ABS(H270/G270)>=10,\"N.M.\",H270/G270))))","v":-1.1593999933713206},null,1852152.69,1016160.01,{"$f":"+K270-L270","v":835992.67999999993},{"$f":"IF(L270<0,IF(M270=0,0,IF(OR(L270=0,K270=0),\"N.M.\",IF(ABS(M270/L270)>=10,\"N.M.\",M270/(-L270)))),IF(M270=0,0,IF(OR(L270=0,K270=0),\"N.M.\",IF(ABS(M270/L270)>=10,\"N.M.\",M270/L270))))","v":0.8226978741271268},null,null,-480389.31,604645.32000000007,{"$f":"+Q270-R270","v":-1085034.6300000001},{"$f":"IF(R270<0,IF(S270=0,0,IF(OR(R270=0,Q270=0),\"N.M.\",IF(ABS(S270/R270)>=10,\"N.M.\",S270/(-R270)))),IF(S270=0,0,IF(OR(R270=0,Q270=0),\"N.M.\",IF(ABS(S270/R270)>=10,\"N.M.\",S270/R270))))","v":-1.7944976899846012},null,2255249.5699999998,1016160.01,{"$f":"+V270-W270","v":1239089.5599999998},{"$f":"IF(W270<0,IF(X270=0,0,IF(OR(W270=0,V270=0),\"N.M.\",IF(ABS(X270/W270)>=10,\"N.M.\",X270/(-W270)))),IF(X270=0,0,IF(OR(W270=0,V270=0),\"N.M.\",IF(ABS(X270/W270)>=10,\"N.M.\",X270/W270))))","v":1.2193842975576257}]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F271-G271","v":0},{"$f":"IF(G271<0,IF(H271=0,0,IF(OR(G271=0,F271=0),\"N.M.\",IF(ABS(H271/G271)>=10,\"N.M.\",H271/(-G271)))),IF(H271=0,0,IF(OR(G271=0,F271=0),\"N.M.\",IF(ABS(H271/G271)>=10,\"N.M.\",H271/G271))))","v":0},null,0,0,{"$f":"+K271-L271","v":0},{"$f":"IF(L271<0,IF(M271=0,0,IF(OR(L271=0,K271=0),\"N.M.\",IF(ABS(M271/L271)>=10,\"N.M.\",M271/(-L271)))),IF(M271=0,0,IF(OR(L271=0,K271=0),\"N.M.\",IF(ABS(M271/L271)>=10,\"N.M.\",M271/L271))))","v":0},null,null,0,0,{"$f":"+Q271-R271","v":0},{"$f":"IF(R271<0,IF(S271=0,0,IF(OR(R271=0,Q271=0),\"N.M.\",IF(ABS(S271/R271)>=10,\"N.M.\",S271/(-R271)))),IF(S271=0,0,IF(OR(R271=0,Q271=0),\"N.M.\",IF(ABS(S271/R271)>=10,\"N.M.\",S271/R271))))","v":0},null,0,0,{"$f":"+V271-W271","v":0},{"$f":"IF(W271<0,IF(X271=0,0,IF(OR(W271=0,V271=0),\"N.M.\",IF(ABS(X271/W271)>=10,\"N.M.\",X271/(-W271)))),IF(X271=0,0,IF(OR(W271=0,V271=0),\"N.M.\",IF(ABS(X271/W271)>=10,\"N.M.\",X271/W271))))","v":0}]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-993.12,224.95000000000002,{"$f":"+F272-G272","v":-1218.07},{"$f":"IF(G272<0,IF(H272=0,0,IF(OR(G272=0,F272=0),\"N.M.\",IF(ABS(H272/G272)>=10,\"N.M.\",H272/(-G272)))),IF(H272=0,0,IF(OR(G272=0,F272=0),\"N.M.\",IF(ABS(H272/G272)>=10,\"N.M.\",H272/G272))))","v":-5.4148477439430982},null,-2212.11,5604.8,{"$f":"+K272-L272","v":-7816.91},{"$f":"IF(L272<0,IF(M272=0,0,IF(OR(L272=0,K272=0),\"N.M.\",IF(ABS(M272/L272)>=10,\"N.M.\",M272/(-L272)))),IF(M272=0,0,IF(OR(L272=0,K272=0),\"N.M.\",IF(ABS(M272/L272)>=10,\"N.M.\",M272/L272))))","v":-1.394681344561804},null,null,-605.4,1257.42,{"$f":"+Q272-R272","v":-1862.8200000000002},{"$f":"IF(R272<0,IF(S272=0,0,IF(OR(R272=0,Q272=0),\"N.M.\",IF(ABS(S272/R272)>=10,\"N.M.\",S272/(-R272)))),IF(S272=0,0,IF(OR(R272=0,Q272=0),\"N.M.\",IF(ABS(S272/R272)>=10,\"N.M.\",S272/R272))))","v":-1.4814620413227084},null,-2904.62,5792.68,{"$f":"+V272-W272","v":-8697.2999999999993},{"$f":"IF(W272<0,IF(X272=0,0,IF(OR(W272=0,V272=0),\"N.M.\",IF(ABS(X272/W272)>=10,\"N.M.\",X272/(-W272)))),IF(X272=0,0,IF(OR(W272=0,V272=0),\"N.M.\",IF(ABS(X272/W272)>=10,\"N.M.\",X272/W272))))","v":-1.5014293901959022}]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-8561.5,2240.5,{"$f":"+F273-G273","v":-10802},{"$f":"IF(G273<0,IF(H273=0,0,IF(OR(G273=0,F273=0),\"N.M.\",IF(ABS(H273/G273)>=10,\"N.M.\",H273/(-G273)))),IF(H273=0,0,IF(OR(G273=0,F273=0),\"N.M.\",IF(ABS(H273/G273)>=10,\"N.M.\",H273/G273))))","v":-4.8212452577549652},null,-50600.93,59909.81,{"$f":"+K273-L273","v":-110510.73999999999},{"$f":"IF(L273<0,IF(M273=0,0,IF(OR(L273=0,K273=0),\"N.M.\",IF(ABS(M273/L273)>=10,\"N.M.\",M273/(-L273)))),IF(M273=0,0,IF(OR(L273=0,K273=0),\"N.M.\",IF(ABS(M273/L273)>=10,\"N.M.\",M273/L273))))","v":-1.8446184356117969},null,null,-9898.0300000000007,16217.11,{"$f":"+Q273-R273","v":-26115.14},{"$f":"IF(R273<0,IF(S273=0,0,IF(OR(R273=0,Q273=0),\"N.M.\",IF(ABS(S273/R273)>=10,\"N.M.\",S273/(-R273)))),IF(S273=0,0,IF(OR(R273=0,Q273=0),\"N.M.\",IF(ABS(S273/R273)>=10,\"N.M.\",S273/R273))))","v":-1.6103448764915573},null,-54444.74,68136.239999999991,{"$f":"+V273-W273","v":-122580.97999999998},{"$f":"IF(W273<0,IF(X273=0,0,IF(OR(W273=0,V273=0),\"N.M.\",IF(ABS(X273/W273)>=10,\"N.M.\",X273/(-W273)))),IF(X273=0,0,IF(OR(W273=0,V273=0),\"N.M.\",IF(ABS(X273/W273)>=10,\"N.M.\",X273/W273))))","v":-1.7990570069613467}]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,262768.59999999998,282186.28000000003,{"$f":"+F274-G274","v":-19417.680000000051},{"$f":"IF(G274<0,IF(H274=0,0,IF(OR(G274=0,F274=0),\"N.M.\",IF(ABS(H274/G274)>=10,\"N.M.\",H274/(-G274)))),IF(H274=0,0,IF(OR(G274=0,F274=0),\"N.M.\",IF(ABS(H274/G274)>=10,\"N.M.\",H274/G274))))","v":-6.8811566600615909E-2},null,2713469.56,2990777.1,{"$f":"+K274-L274","v":-277307.54000000004},{"$f":"IF(L274<0,IF(M274=0,0,IF(OR(L274=0,K274=0),\"N.M.\",IF(ABS(M274/L274)>=10,\"N.M.\",M274/(-L274)))),IF(M274=0,0,IF(OR(L274=0,K274=0),\"N.M.\",IF(ABS(M274/L274)>=10,\"N.M.\",M274/L274))))","v":-9.2720898525002093E-2},null,null,797563.63,865147.27,{"$f":"+Q274-R274","v":-67583.640000000014},{"$f":"IF(R274<0,IF(S274=0,0,IF(OR(R274=0,Q274=0),\"N.M.\",IF(ABS(S274/R274)>=10,\"N.M.\",S274/(-R274)))),IF(S274=0,0,IF(OR(R274=0,Q274=0),\"N.M.\",IF(ABS(S274/R274)>=10,\"N.M.\",S274/R274))))","v":-7.811807578147939E-2},null,3310163.94,3423273.9,{"$f":"+V274-W274","v":-113109.95999999996},{"$f":"IF(W274<0,IF(X274=0,0,IF(OR(W274=0,V274=0),\"N.M.\",IF(ABS(X274/W274)>=10,\"N.M.\",X274/(-W274)))),IF(X274=0,0,IF(OR(W274=0,V274=0),\"N.M.\",IF(ABS(X274/W274)>=10,\"N.M.\",X274/W274))))","v":-3.3041457769417741E-2}]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F275-G275","v":0},{"$f":"IF(G275<0,IF(H275=0,0,IF(OR(G275=0,F275=0),\"N.M.\",IF(ABS(H275/G275)>=10,\"N.M.\",H275/(-G275)))),IF(H275=0,0,IF(OR(G275=0,F275=0),\"N.M.\",IF(ABS(H275/G275)>=10,\"N.M.\",H275/G275))))","v":0},null,-1195730,-1195730,{"$f":"+K275-L275","v":0},{"$f":"IF(L275<0,IF(M275=0,0,IF(OR(L275=0,K275=0),\"N.M.\",IF(ABS(M275/L275)>=10,\"N.M.\",M275/(-L275)))),IF(M275=0,0,IF(OR(L275=0,K275=0),\"N.M.\",IF(ABS(M275/L275)>=10,\"N.M.\",M275/L275))))","v":0},null,null,-358719,-358719,{"$f":"+Q275-R275","v":0},{"$f":"IF(R275<0,IF(S275=0,0,IF(OR(R275=0,Q275=0),\"N.M.\",IF(ABS(S275/R275)>=10,\"N.M.\",S275/(-R275)))),IF(S275=0,0,IF(OR(R275=0,Q275=0),\"N.M.\",IF(ABS(S275/R275)>=10,\"N.M.\",S275/R275))))","v":0},null,-1434876,-1434876,{"$f":"+V275-W275","v":0},{"$f":"IF(W275<0,IF(X275=0,0,IF(OR(W275=0,V275=0),\"N.M.\",IF(ABS(X275/W275)>=10,\"N.M.\",X275/(-W275)))),IF(X275=0,0,IF(OR(W275=0,V275=0),\"N.M.\",IF(ABS(X275/W275)>=10,\"N.M.\",X275/W275))))","v":0}]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,46995.64,95438.39,{"$f":"+F276-G276","v":-48442.75},{"$f":"IF(G276<0,IF(H276=0,0,IF(OR(G276=0,F276=0),\"N.M.\",IF(ABS(H276/G276)>=10,\"N.M.\",H276/(-G276)))),IF(H276=0,0,IF(OR(G276=0,F276=0),\"N.M.\",IF(ABS(H276/G276)>=10,\"N.M.\",H276/G276))))","v":-0.50758138313104406},null,378428.73,906888.32000000007,{"$f":"+K276-L276","v":-528459.59000000008},{"$f":"IF(L276<0,IF(M276=0,0,IF(OR(L276=0,K276=0),\"N.M.\",IF(ABS(M276/L276)>=10,\"N.M.\",M276/(-L276)))),IF(M276=0,0,IF(OR(L276=0,K276=0),\"N.M.\",IF(ABS(M276/L276)>=10,\"N.M.\",M276/L276))))","v":-0.58271738464996448},null,null,142930,286640.57,{"$f":"+Q276-R276","v":-143710.57},{"$f":"IF(R276<0,IF(S276=0,0,IF(OR(R276=0,Q276=0),\"N.M.\",IF(ABS(S276/R276)>=10,\"N.M.\",S276/(-R276)))),IF(S276=0,0,IF(OR(R276=0,Q276=0),\"N.M.\",IF(ABS(S276/R276)>=10,\"N.M.\",S276/R276))))","v":-0.50136158325389879},null,570355.67999999993,1051474.51,{"$f":"+V276-W276","v":-481118.83000000007},{"$f":"IF(W276<0,IF(X276=0,0,IF(OR(W276=0,V276=0),\"N.M.\",IF(ABS(X276/W276)>=10,\"N.M.\",X276/(-W276)))),IF(X276=0,0,IF(OR(W276=0,V276=0),\"N.M.\",IF(ABS(X276/W276)>=10,\"N.M.\",X276/W276))))","v":-0.45756585197676364}]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,395562.56,67924.42,{"$f":"+F277-G277","v":327638.14},{"$f":"IF(G277<0,IF(H277=0,0,IF(OR(G277=0,F277=0),\"N.M.\",IF(ABS(H277/G277)>=10,\"N.M.\",H277/(-G277)))),IF(H277=0,0,IF(OR(G277=0,F277=0),\"N.M.\",IF(ABS(H277/G277)>=10,\"N.M.\",H277/G277))))","v":4.8235691964686636},null,1085202.1200000001,529653.51,{"$f":"+K277-L277","v":555548.6100000001},{"$f":"IF(L277<0,IF(M277=0,0,IF(OR(L277=0,K277=0),\"N.M.\",IF(ABS(M277/L277)>=10,\"N.M.\",M277/(-L277)))),IF(M277=0,0,IF(OR(L277=0,K277=0),\"N.M.\",IF(ABS(M277/L277)>=10,\"N.M.\",M277/L277))))","v":1.0488906417329322},null,null,505209.06,160793.26,{"$f":"+Q277-R277","v":344415.8},{"$f":"IF(R277<0,IF(S277=0,0,IF(OR(R277=0,Q277=0),\"N.M.\",IF(ABS(S277/R277)>=10,\"N.M.\",S277/(-R277)))),IF(S277=0,0,IF(OR(R277=0,Q277=0),\"N.M.\",IF(ABS(S277/R277)>=10,\"N.M.\",S277/R277))))","v":2.1419790854417653},null,1154071.7000000002,619995.80000000005,{"$f":"+V277-W277","v":534075.90000000014},{"$f":"IF(W277<0,IF(X277=0,0,IF(OR(W277=0,V277=0),\"N.M.\",IF(ABS(X277/W277)>=10,\"N.M.\",X277/(-W277)))),IF(X277=0,0,IF(OR(W277=0,V277=0),\"N.M.\",IF(ABS(X277/W277)>=10,\"N.M.\",X277/W277))))","v":0.86141857735165317}]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-384669.63,-838.15,{"$f":"+F278-G278","v":-383831.48},{"$f":"IF(G278<0,IF(H278=0,0,IF(OR(G278=0,F278=0),\"N.M.\",IF(ABS(H278/G278)>=10,\"N.M.\",H278/(-G278)))),IF(H278=0,0,IF(OR(G278=0,F278=0),\"N.M.\",IF(ABS(H278/G278)>=10,\"N.M.\",H278/G278))))","v":"N.M."},null,-180755.66,-13013.32,{"$f":"+K278-L278","v":-167742.34},{"$f":"IF(L278<0,IF(M278=0,0,IF(OR(L278=0,K278=0),\"N.M.\",IF(ABS(M278/L278)>=10,\"N.M.\",M278/(-L278)))),IF(M278=0,0,IF(OR(L278=0,K278=0),\"N.M.\",IF(ABS(M278/L278)>=10,\"N.M.\",M278/L278))))","v":"N.M."},null,null,-388655.51,-2169.27,{"$f":"+Q278-R278","v":-386486.24},{"$f":"IF(R278<0,IF(S278=0,0,IF(OR(R278=0,Q278=0),\"N.M.\",IF(ABS(S278/R278)>=10,\"N.M.\",S278/(-R278)))),IF(S278=0,0,IF(OR(R278=0,Q278=0),\"N.M.\",IF(ABS(S278/R278)>=10,\"N.M.\",S278/R278))))","v":"N.M."},null,-407381.33999999997,-14907.539999999999,{"$f":"+V278-W278","v":-392473.8},{"$f":"IF(W278<0,IF(X278=0,0,IF(OR(W278=0,V278=0),\"N.M.\",IF(ABS(X278/W278)>=10,\"N.M.\",X278/(-W278)))),IF(X278=0,0,IF(OR(W278=0,V278=0),\"N.M.\",IF(ABS(X278/W278)>=10,\"N.M.\",X278/W278))))","v":"N.M."}]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,2318897.42,892702.71999999997,{"$f":"+F279-G279","v":1426194.7},{"$f":"IF(G279<0,IF(H279=0,0,IF(OR(G279=0,F279=0),\"N.M.\",IF(ABS(H279/G279)>=10,\"N.M.\",H279/(-G279)))),IF(H279=0,0,IF(OR(G279=0,F279=0),\"N.M.\",IF(ABS(H279/G279)>=10,\"N.M.\",H279/G279))))","v":1.5976143771579412},null,12893116.630000001,6720215.71,{"$f":"+K279-L279","v":6172900.9200000009},{"$f":"IF(L279<0,IF(M279=0,0,IF(OR(L279=0,K279=0),\"N.M.\",IF(ABS(M279/L279)>=10,\"N.M.\",M279/(-L279)))),IF(M279=0,0,IF(OR(L279=0,K279=0),\"N.M.\",IF(ABS(M279/L279)>=10,\"N.M.\",M279/L279))))","v":0.9185569610235027},null,null,4555637.75,2366926.11,{"$f":"+Q279-R279","v":2188711.64},{"$f":"IF(R279<0,IF(S279=0,0,IF(OR(R279=0,Q279=0),\"N.M.\",IF(ABS(S279/R279)>=10,\"N.M.\",S279/(-R279)))),IF(S279=0,0,IF(OR(R279=0,Q279=0),\"N.M.\",IF(ABS(S279/R279)>=10,\"N.M.\",S279/R279))))","v":0.92470636525277938},null,14785347.99,8187253.7000000002,{"$f":"+V279-W279","v":6598094.29},{"$f":"IF(W279<0,IF(X279=0,0,IF(OR(W279=0,V279=0),\"N.M.\",IF(ABS(X279/W279)>=10,\"N.M.\",X279/(-W279)))),IF(X279=0,0,IF(OR(W279=0,V279=0),\"N.M.\",IF(ABS(X279/W279)>=10,\"N.M.\",X279/W279))))","v":0.80589835514685471}]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,77606.97,70002.990000000005,{"$f":"+F280-G280","v":7603.9799999999959},{"$f":"IF(G280<0,IF(H280=0,0,IF(OR(G280=0,F280=0),\"N.M.\",IF(ABS(H280/G280)>=10,\"N.M.\",H280/(-G280)))),IF(H280=0,0,IF(OR(G280=0,F280=0),\"N.M.\",IF(ABS(H280/G280)>=10,\"N.M.\",H280/G280))))","v":0.10862364593283795},null,925206.03,428912.02,{"$f":"+K280-L280","v":496294.01},{"$f":"IF(L280<0,IF(M280=0,0,IF(OR(L280=0,K280=0),\"N.M.\",IF(ABS(M280/L280)>=10,\"N.M.\",M280/(-L280)))),IF(M280=0,0,IF(OR(L280=0,K280=0),\"N.M.\",IF(ABS(M280/L280)>=10,\"N.M.\",M280/L280))))","v":1.157099794032352},null,null,239888,159653.35,{"$f":"+Q280-R280","v":80234.649999999994},{"$f":"IF(R280<0,IF(S280=0,0,IF(OR(R280=0,Q280=0),\"N.M.\",IF(ABS(S280/R280)>=10,\"N.M.\",S280/(-R280)))),IF(S280=0,0,IF(OR(R280=0,Q280=0),\"N.M.\",IF(ABS(S280/R280)>=10,\"N.M.\",S280/R280))))","v":0.50255538014078627},null,966270.04,515794.24,{"$f":"+V280-W280","v":450475.80000000005},{"$f":"IF(W280<0,IF(X280=0,0,IF(OR(W280=0,V280=0),\"N.M.\",IF(ABS(X280/W280)>=10,\"N.M.\",X280/(-W280)))),IF(X280=0,0,IF(OR(W280=0,V280=0),\"N.M.\",IF(ABS(X280/W280)>=10,\"N.M.\",X280/W280))))","v":0.87336337838902589}]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-27942.9,-9647.17,{"$f":"+F281-G281","v":-18295.730000000003},{"$f":"IF(G281<0,IF(H281=0,0,IF(OR(G281=0,F281=0),\"N.M.\",IF(ABS(H281/G281)>=10,\"N.M.\",H281/(-G281)))),IF(H281=0,0,IF(OR(G281=0,F281=0),\"N.M.\",IF(ABS(H281/G281)>=10,\"N.M.\",H281/G281))))","v":-1.8964867417076721},null,-151551.01,-42496.69,{"$f":"+K281-L281","v":-109054.32},{"$f":"IF(L281<0,IF(M281=0,0,IF(OR(L281=0,K281=0),\"N.M.\",IF(ABS(M281/L281)>=10,\"N.M.\",M281/(-L281)))),IF(M281=0,0,IF(OR(L281=0,K281=0),\"N.M.\",IF(ABS(M281/L281)>=10,\"N.M.\",M281/L281))))","v":-2.5661838604371305},null,null,-39635.85,-14967.470000000001,{"$f":"+Q281-R281","v":-24668.379999999997},{"$f":"IF(R281<0,IF(S281=0,0,IF(OR(R281=0,Q281=0),\"N.M.\",IF(ABS(S281/R281)>=10,\"N.M.\",S281/(-R281)))),IF(S281=0,0,IF(OR(R281=0,Q281=0),\"N.M.\",IF(ABS(S281/R281)>=10,\"N.M.\",S281/R281))))","v":-1.6481329175872739},null,-144939.48000000001,-36186.870000000003,{"$f":"+V281-W281","v":-108752.61000000002},{"$f":"IF(W281<0,IF(X281=0,0,IF(OR(W281=0,V281=0),\"N.M.\",IF(ABS(X281/W281)>=10,\"N.M.\",X281/(-W281)))),IF(X281=0,0,IF(OR(W281=0,V281=0),\"N.M.\",IF(ABS(X281/W281)>=10,\"N.M.\",X281/W281))))","v":-3.0053057918521278}]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F282-G282","v":0},{"$f":"IF(G282<0,IF(H282=0,0,IF(OR(G282=0,F282=0),\"N.M.\",IF(ABS(H282/G282)>=10,\"N.M.\",H282/(-G282)))),IF(H282=0,0,IF(OR(G282=0,F282=0),\"N.M.\",IF(ABS(H282/G282)>=10,\"N.M.\",H282/G282))))","v":0},null,0,0,{"$f":"+K282-L282","v":0},{"$f":"IF(L282<0,IF(M282=0,0,IF(OR(L282=0,K282=0),\"N.M.\",IF(ABS(M282/L282)>=10,\"N.M.\",M282/(-L282)))),IF(M282=0,0,IF(OR(L282=0,K282=0),\"N.M.\",IF(ABS(M282/L282)>=10,\"N.M.\",M282/L282))))","v":0},null,null,0,0,{"$f":"+Q282-R282","v":0},{"$f":"IF(R282<0,IF(S282=0,0,IF(OR(R282=0,Q282=0),\"N.M.\",IF(ABS(S282/R282)>=10,\"N.M.\",S282/(-R282)))),IF(S282=0,0,IF(OR(R282=0,Q282=0),\"N.M.\",IF(ABS(S282/R282)>=10,\"N.M.\",S282/R282))))","v":0},null,0,0,{"$f":"+V282-W282","v":0},{"$f":"IF(W282<0,IF(X282=0,0,IF(OR(W282=0,V282=0),\"N.M.\",IF(ABS(X282/W282)>=10,\"N.M.\",X282/(-W282)))),IF(X282=0,0,IF(OR(W282=0,V282=0),\"N.M.\",IF(ABS(X282/W282)>=10,\"N.M.\",X282/W282))))","v":0}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,229398.45,73840.56,{"$f":"+F283-G283","v":155557.89000000001},{"$f":"IF(G283<0,IF(H283=0,0,IF(OR(G283=0,F283=0),\"N.M.\",IF(ABS(H283/G283)>=10,\"N.M.\",H283/(-G283)))),IF(H283=0,0,IF(OR(G283=0,F283=0),\"N.M.\",IF(ABS(H283/G283)>=10,\"N.M.\",H283/G283))))","v":2.1066726742050714},null,4270355.43,1096543.18,{"$f":"+K283-L283","v":3173812.25},{"$f":"IF(L283<0,IF(M283=0,0,IF(OR(L283=0,K283=0),\"N.M.\",IF(ABS(M283/L283)>=10,\"N.M.\",M283/(-L283)))),IF(M283=0,0,IF(OR(L283=0,K283=0),\"N.M.\",IF(ABS(M283/L283)>=10,\"N.M.\",M283/L283))))","v":2.894379635829754},null,null,350060.95,203555.97,{"$f":"+Q283-R283","v":146504.98000000001},{"$f":"IF(R283<0,IF(S283=0,0,IF(OR(R283=0,Q283=0),\"N.M.\",IF(ABS(S283/R283)>=10,\"N.M.\",S283/(-R283)))),IF(S283=0,0,IF(OR(R283=0,Q283=0),\"N.M.\",IF(ABS(S283/R283)>=10,\"N.M.\",S283/R283))))","v":0.71972823985462087},null,4464209.6399999997,1189743.22,{"$f":"+V283-W283","v":3274466.42},{"$f":"IF(W283<0,IF(X283=0,0,IF(OR(W283=0,V283=0),\"N.M.\",IF(ABS(X283/W283)>=10,\"N.M.\",X283/(-W283)))),IF(X283=0,0,IF(OR(W283=0,V283=0),\"N.M.\",IF(ABS(X283/W283)>=10,\"N.M.\",X283/W283))))","v":2.7522463376593143}]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,352130.73,853123.14,{"$f":"+F284-G284","v":-500992.41000000003},{"$f":"IF(G284<0,IF(H284=0,0,IF(OR(G284=0,F284=0),\"N.M.\",IF(ABS(H284/G284)>=10,\"N.M.\",H284/(-G284)))),IF(H284=0,0,IF(OR(G284=0,F284=0),\"N.M.\",IF(ABS(H284/G284)>=10,\"N.M.\",H284/G284))))","v":-0.58724513087290076},null,3796126.06,5783557.2000000002,{"$f":"+K284-L284","v":-1987431.1400000001},{"$f":"IF(L284<0,IF(M284=0,0,IF(OR(L284=0,K284=0),\"N.M.\",IF(ABS(M284/L284)>=10,\"N.M.\",M284/(-L284)))),IF(M284=0,0,IF(OR(L284=0,K284=0),\"N.M.\",IF(ABS(M284/L284)>=10,\"N.M.\",M284/L284))))","v":-0.34363473400072886},null,null,1035957.23,1641070.48,{"$f":"+Q284-R284","v":-605113.25},{"$f":"IF(R284<0,IF(S284=0,0,IF(OR(R284=0,Q284=0),\"N.M.\",IF(ABS(S284/R284)>=10,\"N.M.\",S284/(-R284)))),IF(S284=0,0,IF(OR(R284=0,Q284=0),\"N.M.\",IF(ABS(S284/R284)>=10,\"N.M.\",S284/R284))))","v":-0.36873081161023624},null,4956312.22,6530244.1400000006,{"$f":"+V284-W284","v":-1573931.9200000009},{"$f":"IF(W284<0,IF(X284=0,0,IF(OR(W284=0,V284=0),\"N.M.\",IF(ABS(X284/W284)>=10,\"N.M.\",X284/(-W284)))),IF(X284=0,0,IF(OR(W284=0,V284=0),\"N.M.\",IF(ABS(X284/W284)>=10,\"N.M.\",X284/W284))))","v":-0.24102191070608284}]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-933982.99,-1162769.67,{"$f":"+F285-G285","v":228786.67999999993},{"$f":"IF(G285<0,IF(H285=0,0,IF(OR(G285=0,F285=0),\"N.M.\",IF(ABS(H285/G285)>=10,\"N.M.\",H285/(-G285)))),IF(H285=0,0,IF(OR(G285=0,F285=0),\"N.M.\",IF(ABS(H285/G285)>=10,\"N.M.\",H285/G285))))","v":0.19676010297035004},null,-7827862.0999999996,-6522722.2800000003,{"$f":"+K285-L285","v":-1305139.8199999994},{"$f":"IF(L285<0,IF(M285=0,0,IF(OR(L285=0,K285=0),\"N.M.\",IF(ABS(M285/L285)>=10,\"N.M.\",M285/(-L285)))),IF(M285=0,0,IF(OR(L285=0,K285=0),\"N.M.\",IF(ABS(M285/L285)>=10,\"N.M.\",M285/L285))))","v":-0.20009127538693849},null,null,-1478689.93,-2014194.79,{"$f":"+Q285-R285","v":535504.8600000001},{"$f":"IF(R285<0,IF(S285=0,0,IF(OR(R285=0,Q285=0),\"N.M.\",IF(ABS(S285/R285)>=10,\"N.M.\",S285/(-R285)))),IF(S285=0,0,IF(OR(R285=0,Q285=0),\"N.M.\",IF(ABS(S285/R285)>=10,\"N.M.\",S285/R285))))","v":0.26586547768798474},null,-8860266.1400000006,-7028387.3900000006,{"$f":"+V285-W285","v":-1831878.75},{"$f":"IF(W285<0,IF(X285=0,0,IF(OR(W285=0,V285=0),\"N.M.\",IF(ABS(X285/W285)>=10,\"N.M.\",X285/(-W285)))),IF(X285=0,0,IF(OR(W285=0,V285=0),\"N.M.\",IF(ABS(X285/W285)>=10,\"N.M.\",X285/W285))))","v":-0.26063998017616385}]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-53378.42,-5.95,{"$f":"+F286-G286","v":-53372.47},{"$f":"IF(G286<0,IF(H286=0,0,IF(OR(G286=0,F286=0),\"N.M.\",IF(ABS(H286/G286)>=10,\"N.M.\",H286/(-G286)))),IF(H286=0,0,IF(OR(G286=0,F286=0),\"N.M.\",IF(ABS(H286/G286)>=10,\"N.M.\",H286/G286))))","v":"N.M."},null,-131714.01,-56271.56,{"$f":"+K286-L286","v":-75442.450000000012},{"$f":"IF(L286<0,IF(M286=0,0,IF(OR(L286=0,K286=0),\"N.M.\",IF(ABS(M286/L286)>=10,\"N.M.\",M286/(-L286)))),IF(M286=0,0,IF(OR(L286=0,K286=0),\"N.M.\",IF(ABS(M286/L286)>=10,\"N.M.\",M286/L286))))","v":-1.3406852413546029},null,null,-81857.48,-20202.52,{"$f":"+Q286-R286","v":-61654.959999999992},{"$f":"IF(R286<0,IF(S286=0,0,IF(OR(R286=0,Q286=0),\"N.M.\",IF(ABS(S286/R286)>=10,\"N.M.\",S286/(-R286)))),IF(S286=0,0,IF(OR(R286=0,Q286=0),\"N.M.\",IF(ABS(S286/R286)>=10,\"N.M.\",S286/R286))))","v":-3.0518450173542702},null,-139716.77000000002,-46376.909999999996,{"$f":"+V286-W286","v":-93339.860000000015},{"$f":"IF(W286<0,IF(X286=0,0,IF(OR(W286=0,V286=0),\"N.M.\",IF(ABS(X286/W286)>=10,\"N.M.\",X286/(-W286)))),IF(X286=0,0,IF(OR(W286=0,V286=0),\"N.M.\",IF(ABS(X286/W286)>=10,\"N.M.\",X286/W286))))","v":-2.0126364606870104}]
["%,V5550139","5550139","Generation Deactivation expens",null,null,48466.54,0,{"$f":"+F287-G287","v":48466.54},{"$f":"IF(G287<0,IF(H287=0,0,IF(OR(G287=0,F287=0),\"N.M.\",IF(ABS(H287/G287)>=10,\"N.M.\",H287/(-G287)))),IF(H287=0,0,IF(OR(G287=0,F287=0),\"N.M.\",IF(ABS(H287/G287)>=10,\"N.M.\",H287/G287))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+K287-L287","v":63951.450000000004},{"$f":"IF(L287<0,IF(M287=0,0,IF(OR(L287=0,K287=0),\"N.M.\",IF(ABS(M287/L287)>=10,\"N.M.\",M287/(-L287)))),IF(M287=0,0,IF(OR(L287=0,K287=0),\"N.M.\",IF(ABS(M287/L287)>=10,\"N.M.\",M287/L287))))","v":"N.M."},null,null,64236.72,0,{"$f":"+Q287-R287","v":64236.72},{"$f":"IF(R287<0,IF(S287=0,0,IF(OR(R287=0,Q287=0),\"N.M.\",IF(ABS(S287/R287)>=10,\"N.M.\",S287/(-R287)))),IF(S287=0,0,IF(OR(R287=0,Q287=0),\"N.M.\",IF(ABS(S287/R287)>=10,\"N.M.\",S287/R287))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+V287-W287","v":63951.450000000004},{"$f":"IF(W287<0,IF(X287=0,0,IF(OR(W287=0,V287=0),\"N.M.\",IF(ABS(X287/W287)>=10,\"N.M.\",X287/(-W287)))),IF(X287=0,0,IF(OR(W287=0,V287=0),\"N.M.\",IF(ABS(X287/W287)>=10,\"N.M.\",X287/W287))))","v":"N.M."}]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F288-G288","v":0},{"$f":"IF(G288<0,IF(H288=0,0,IF(OR(G288=0,F288=0),\"N.M.\",IF(ABS(H288/G288)>=10,\"N.M.\",H288/(-G288)))),IF(H288=0,0,IF(OR(G288=0,F288=0),\"N.M.\",IF(ABS(H288/G288)>=10,\"N.M.\",H288/G288))))","v":0},null,0,152679.92000000001,{"$f":"+K288-L288","v":-152679.92000000001},{"$f":"IF(L288<0,IF(M288=0,0,IF(OR(L288=0,K288=0),\"N.M.\",IF(ABS(M288/L288)>=10,\"N.M.\",M288/(-L288)))),IF(M288=0,0,IF(OR(L288=0,K288=0),\"N.M.\",IF(ABS(M288/L288)>=10,\"N.M.\",M288/L288))))","v":"N.M."},null,null,0,0,{"$f":"+Q288-R288","v":0},{"$f":"IF(R288<0,IF(S288=0,0,IF(OR(R288=0,Q288=0),\"N.M.\",IF(ABS(S288/R288)>=10,\"N.M.\",S288/(-R288)))),IF(S288=0,0,IF(OR(R288=0,Q288=0),\"N.M.\",IF(ABS(S288/R288)>=10,\"N.M.\",S288/R288))))","v":0},null,0,1631169.17,{"$f":"+V288-W288","v":-1631169.17},{"$f":"IF(W288<0,IF(X288=0,0,IF(OR(W288=0,V288=0),\"N.M.\",IF(ABS(X288/W288)>=10,\"N.M.\",X288/(-W288)))),IF(X288=0,0,IF(OR(W288=0,V288=0),\"N.M.\",IF(ABS(X288/W288)>=10,\"N.M.\",X288/W288))))","v":"N.M."}]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,169132.19,399474.89,{"$f":"+F289-G289","v":-230342.7},{"$f":"IF(G289<0,IF(H289=0,0,IF(OR(G289=0,F289=0),\"N.M.\",IF(ABS(H289/G289)>=10,\"N.M.\",H289/(-G289)))),IF(H289=0,0,IF(OR(G289=0,F289=0),\"N.M.\",IF(ABS(H289/G289)>=10,\"N.M.\",H289/G289))))","v":-0.57661371406848627},null,5909375.9000000004,4615130.0199999996,{"$f":"+K289-L289","v":1294245.8800000008},{"$f":"IF(L289<0,IF(M289=0,0,IF(OR(L289=0,K289=0),\"N.M.\",IF(ABS(M289/L289)>=10,\"N.M.\",M289/(-L289)))),IF(M289=0,0,IF(OR(L289=0,K289=0),\"N.M.\",IF(ABS(M289/L289)>=10,\"N.M.\",M289/L289))))","v":0.28043541013823936},null,null,1278474.93,1162666.6400000001,{"$f":"+Q289-R289","v":115808.2899999998},{"$f":"IF(R289<0,IF(S289=0,0,IF(OR(R289=0,Q289=0),\"N.M.\",IF(ABS(S289/R289)>=10,\"N.M.\",S289/(-R289)))),IF(S289=0,0,IF(OR(R289=0,Q289=0),\"N.M.\",IF(ABS(S289/R289)>=10,\"N.M.\",S289/R289))))","v":9.9605756298296988E-2},null,6945687.5300000003,5457284.0599999996,{"$f":"+V289-W289","v":1488403.4700000007},{"$f":"IF(W289<0,IF(X289=0,0,IF(OR(W289=0,V289=0),\"N.M.\",IF(ABS(X289/W289)>=10,\"N.M.\",X289/(-W289)))),IF(X289=0,0,IF(OR(W289=0,V289=0),\"N.M.\",IF(ABS(X289/W289)>=10,\"N.M.\",X289/W289))))","v":0.27273703432619206}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-249617.73,-174055.51,{"$f":"+F290-G290","v":-75562.22},{"$f":"IF(G290<0,IF(H290=0,0,IF(OR(G290=0,F290=0),\"N.M.\",IF(ABS(H290/G290)>=10,\"N.M.\",H290/(-G290)))),IF(H290=0,0,IF(OR(G290=0,F290=0),\"N.M.\",IF(ABS(H290/G290)>=10,\"N.M.\",H290/G290))))","v":-0.43412713564770228},null,-3002185.32,-1924550.37,{"$f":"+K290-L290","v":-1077634.9499999997},{"$f":"IF(L290<0,IF(M290=0,0,IF(OR(L290=0,K290=0),\"N.M.\",IF(ABS(M290/L290)>=10,\"N.M.\",M290/(-L290)))),IF(M290=0,0,IF(OR(L290=0,K290=0),\"N.M.\",IF(ABS(M290/L290)>=10,\"N.M.\",M290/L290))))","v":-0.55994115134539169},null,null,-687187.37,-560385.93000000005,{"$f":"+Q290-R290","v":-126801.43999999994},{"$f":"IF(R290<0,IF(S290=0,0,IF(OR(R290=0,Q290=0),\"N.M.\",IF(ABS(S290/R290)>=10,\"N.M.\",S290/(-R290)))),IF(S290=0,0,IF(OR(R290=0,Q290=0),\"N.M.\",IF(ABS(S290/R290)>=10,\"N.M.\",S290/R290))))","v":-0.22627520287670308},null,-3412209.71,-2261254.8000000003,{"$f":"+V290-W290","v":-1150954.9099999997},{"$f":"IF(W290<0,IF(X290=0,0,IF(OR(W290=0,V290=0),\"N.M.\",IF(ABS(X290/W290)>=10,\"N.M.\",X290/(-W290)))),IF(X290=0,0,IF(OR(W290=0,V290=0),\"N.M.\",IF(ABS(X290/W290)>=10,\"N.M.\",X290/W290))))","v":-0.50898948229982732}]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-5.0600000000000005,{"$f":"+F291-G291","v":5.0600000000000005},{"$f":"IF(G291<0,IF(H291=0,0,IF(OR(G291=0,F291=0),\"N.M.\",IF(ABS(H291/G291)>=10,\"N.M.\",H291/(-G291)))),IF(H291=0,0,IF(OR(G291=0,F291=0),\"N.M.\",IF(ABS(H291/G291)>=10,\"N.M.\",H291/G291))))","v":"N.M."},null,-2584.2400000000002,-2883.27,{"$f":"+K291-L291","v":299.02999999999975},{"$f":"IF(L291<0,IF(M291=0,0,IF(OR(L291=0,K291=0),\"N.M.\",IF(ABS(M291/L291)>=10,\"N.M.\",M291/(-L291)))),IF(M291=0,0,IF(OR(L291=0,K291=0),\"N.M.\",IF(ABS(M291/L291)>=10,\"N.M.\",M291/L291))))","v":0.10371210465894617},null,null,-327.29000000000002,-430.18,{"$f":"+Q291-R291","v":102.88999999999999},{"$f":"IF(R291<0,IF(S291=0,0,IF(OR(R291=0,Q291=0),\"N.M.\",IF(ABS(S291/R291)>=10,\"N.M.\",S291/(-R291)))),IF(S291=0,0,IF(OR(R291=0,Q291=0),\"N.M.\",IF(ABS(S291/R291)>=10,\"N.M.\",S291/R291))))","v":0.23917894834720346},null,-2618.7500000000005,-3175.2799999999997,{"$f":"+V291-W291","v":556.52999999999929},{"$f":"IF(W291<0,IF(X291=0,0,IF(OR(W291=0,V291=0),\"N.M.\",IF(ABS(X291/W291)>=10,\"N.M.\",X291/(-W291)))),IF(X291=0,0,IF(OR(W291=0,V291=0),\"N.M.\",IF(ABS(X291/W291)>=10,\"N.M.\",X291/W291))))","v":0.17526958252500546}]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F292-G292","v":-3180.7},{"$f":"IF(G292<0,IF(H292=0,0,IF(OR(G292=0,F292=0),\"N.M.\",IF(ABS(H292/G292)>=10,\"N.M.\",H292/(-G292)))),IF(H292=0,0,IF(OR(G292=0,F292=0),\"N.M.\",IF(ABS(H292/G292)>=10,\"N.M.\",H292/G292))))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K292-L292","v":-14901.620000000003},{"$f":"IF(L292<0,IF(M292=0,0,IF(OR(L292=0,K292=0),\"N.M.\",IF(ABS(M292/L292)>=10,\"N.M.\",M292/(-L292)))),IF(M292=0,0,IF(OR(L292=0,K292=0),\"N.M.\",IF(ABS(M292/L292)>=10,\"N.M.\",M292/L292))))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q292-R292","v":-7549.98},{"$f":"IF(R292<0,IF(S292=0,0,IF(OR(R292=0,Q292=0),\"N.M.\",IF(ABS(S292/R292)>=10,\"N.M.\",S292/(-R292)))),IF(S292=0,0,IF(OR(R292=0,Q292=0),\"N.M.\",IF(ABS(S292/R292)>=10,\"N.M.\",S292/R292))))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V292-W292","v":-17495.159999999996},{"$f":"IF(W292<0,IF(X292=0,0,IF(OR(W292=0,V292=0),\"N.M.\",IF(ABS(X292/W292)>=10,\"N.M.\",X292/(-W292)))),IF(X292=0,0,IF(OR(W292=0,V292=0),\"N.M.\",IF(ABS(X292/W292)>=10,\"N.M.\",X292/W292))))","v":-0.24141641072897427}]
["%,V5570000","5570000","Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F293-G293","v":9792.9000000000087},{"$f":"IF(G293<0,IF(H293=0,0,IF(OR(G293=0,F293=0),\"N.M.\",IF(ABS(H293/G293)>=10,\"N.M.\",H293/(-G293)))),IF(H293=0,0,IF(OR(G293=0,F293=0),\"N.M.\",IF(ABS(H293/G293)>=10,\"N.M.\",H293/G293))))","v":0.16756788296787617},null,655694.9,693511.07000000007,{"$f":"+K293-L293","v":-37816.170000000042},{"$f":"IF(L293<0,IF(M293=0,0,IF(OR(L293=0,K293=0),\"N.M.\",IF(ABS(M293/L293)>=10,\"N.M.\",M293/(-L293)))),IF(M293=0,0,IF(OR(L293=0,K293=0),\"N.M.\",IF(ABS(M293/L293)>=10,\"N.M.\",M293/L293))))","v":-5.452857443212844E-2},null,null,196407.32,179830.93,{"$f":"+Q293-R293","v":16576.390000000014},{"$f":"IF(R293<0,IF(S293=0,0,IF(OR(R293=0,Q293=0),\"N.M.\",IF(ABS(S293/R293)>=10,\"N.M.\",S293/(-R293)))),IF(S293=0,0,IF(OR(R293=0,Q293=0),\"N.M.\",IF(ABS(S293/R293)>=10,\"N.M.\",S293/R293))))","v":9.2177635960621535E-2},null,760493.38,801151.79,{"$f":"+V293-W293","v":-40658.410000000033},{"$f":"IF(W293<0,IF(X293=0,0,IF(OR(W293=0,V293=0),\"N.M.\",IF(ABS(X293/W293)>=10,\"N.M.\",X293/(-W293)))),IF(X293=0,0,IF(OR(W293=0,V293=0),\"N.M.\",IF(ABS(X293/W293)>=10,\"N.M.\",X293/W293))))","v":-5.0749945899765177E-2}]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F294-G294","v":0},{"$f":"IF(G294<0,IF(H294=0,0,IF(OR(G294=0,F294=0),\"N.M.\",IF(ABS(H294/G294)>=10,\"N.M.\",H294/(-G294)))),IF(H294=0,0,IF(OR(G294=0,F294=0),\"N.M.\",IF(ABS(H294/G294)>=10,\"N.M.\",H294/G294))))","v":0},null,243.15,245.05,{"$f":"+K294-L294","v":-1.9000000000000057},{"$f":"IF(L294<0,IF(M294=0,0,IF(OR(L294=0,K294=0),\"N.M.\",IF(ABS(M294/L294)>=10,\"N.M.\",M294/(-L294)))),IF(M294=0,0,IF(OR(L294=0,K294=0),\"N.M.\",IF(ABS(M294/L294)>=10,\"N.M.\",M294/L294))))","v":-7.7535196898592352E-3},null,null,0,0,{"$f":"+Q294-R294","v":0},{"$f":"IF(R294<0,IF(S294=0,0,IF(OR(R294=0,Q294=0),\"N.M.\",IF(ABS(S294/R294)>=10,\"N.M.\",S294/(-R294)))),IF(S294=0,0,IF(OR(R294=0,Q294=0),\"N.M.\",IF(ABS(S294/R294)>=10,\"N.M.\",S294/R294))))","v":0},null,243.15,245.05,{"$f":"+V294-W294","v":-1.9000000000000057},{"$f":"IF(W294<0,IF(X294=0,0,IF(OR(W294=0,V294=0),\"N.M.\",IF(ABS(X294/W294)>=10,\"N.M.\",X294/(-W294)))),IF(X294=0,0,IF(OR(W294=0,V294=0),\"N.M.\",IF(ABS(X294/W294)>=10,\"N.M.\",X294/W294))))","v":-7.7535196898592352E-3}]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,{"$f":"+F295-G295","v":0},{"$f":"IF(G295<0,IF(H295=0,0,IF(OR(G295=0,F295=0),\"N.M.\",IF(ABS(H295/G295)>=10,\"N.M.\",H295/(-G295)))),IF(H295=0,0,IF(OR(G295=0,F295=0),\"N.M.\",IF(ABS(H295/G295)>=10,\"N.M.\",H295/G295))))","v":0},null,0,446.40000000000003,{"$f":"+K295-L295","v":-446.40000000000003},{"$f":"IF(L295<0,IF(M295=0,0,IF(OR(L295=0,K295=0),\"N.M.\",IF(ABS(M295/L295)>=10,\"N.M.\",M295/(-L295)))),IF(M295=0,0,IF(OR(L295=0,K295=0),\"N.M.\",IF(ABS(M295/L295)>=10,\"N.M.\",M295/L295))))","v":"N.M."},null,null,0,0,{"$f":"+Q295-R295","v":0},{"$f":"IF(R295<0,IF(S295=0,0,IF(OR(R295=0,Q295=0),\"N.M.\",IF(ABS(S295/R295)>=10,\"N.M.\",S295/(-R295)))),IF(S295=0,0,IF(OR(R295=0,Q295=0),\"N.M.\",IF(ABS(S295/R295)>=10,\"N.M.\",S295/R295))))","v":0},null,0,446.40000000000003,{"$f":"+V295-W295","v":-446.40000000000003},{"$f":"IF(W295<0,IF(X295=0,0,IF(OR(W295=0,V295=0),\"N.M.\",IF(ABS(X295/W295)>=10,\"N.M.\",X295/(-W295)))),IF(X295=0,0,IF(OR(W295=0,V295=0),\"N.M.\",IF(ABS(X295/W295)>=10,\"N.M.\",X295/W295))))","v":"N.M."}]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,{"$f":"+F296-G296","v":0},{"$f":"IF(G296<0,IF(H296=0,0,IF(OR(G296=0,F296=0),\"N.M.\",IF(ABS(H296/G296)>=10,\"N.M.\",H296/(-G296)))),IF(H296=0,0,IF(OR(G296=0,F296=0),\"N.M.\",IF(ABS(H296/G296)>=10,\"N.M.\",H296/G296))))","v":0},null,0,5.79,{"$f":"+K296-L296","v":-5.79},{"$f":"IF(L296<0,IF(M296=0,0,IF(OR(L296=0,K296=0),\"N.M.\",IF(ABS(M296/L296)>=10,\"N.M.\",M296/(-L296)))),IF(M296=0,0,IF(OR(L296=0,K296=0),\"N.M.\",IF(ABS(M296/L296)>=10,\"N.M.\",M296/L296))))","v":"N.M."},null,null,0,0,{"$f":"+Q296-R296","v":0},{"$f":"IF(R296<0,IF(S296=0,0,IF(OR(R296=0,Q296=0),\"N.M.\",IF(ABS(S296/R296)>=10,\"N.M.\",S296/(-R296)))),IF(S296=0,0,IF(OR(R296=0,Q296=0),\"N.M.\",IF(ABS(S296/R296)>=10,\"N.M.\",S296/R296))))","v":0},null,0,5.94,{"$f":"+V296-W296","v":-5.94},{"$f":"IF(W296<0,IF(X296=0,0,IF(OR(W296=0,V296=0),\"N.M.\",IF(ABS(X296/W296)>=10,\"N.M.\",X296/(-W296)))),IF(X296=0,0,IF(OR(W296=0,V296=0),\"N.M.\",IF(ABS(X296/W296)>=10,\"N.M.\",X296/W296))))","v":"N.M."}]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,{"$f":"+F297-G297","v":0},{"$f":"IF(G297<0,IF(H297=0,0,IF(OR(G297=0,F297=0),\"N.M.\",IF(ABS(H297/G297)>=10,\"N.M.\",H297/(-G297)))),IF(H297=0,0,IF(OR(G297=0,F297=0),\"N.M.\",IF(ABS(H297/G297)>=10,\"N.M.\",H297/G297))))","v":0},null,0.93,0,{"$f":"+K297-L297","v":0.93},{"$f":"IF(L297<0,IF(M297=0,0,IF(OR(L297=0,K297=0),\"N.M.\",IF(ABS(M297/L297)>=10,\"N.M.\",M297/(-L297)))),IF(M297=0,0,IF(OR(L297=0,K297=0),\"N.M.\",IF(ABS(M297/L297)>=10,\"N.M.\",M297/L297))))","v":"N.M."},null,null,0,0,{"$f":"+Q297-R297","v":0},{"$f":"IF(R297<0,IF(S297=0,0,IF(OR(R297=0,Q297=0),\"N.M.\",IF(ABS(S297/R297)>=10,\"N.M.\",S297/(-R297)))),IF(S297=0,0,IF(OR(R297=0,Q297=0),\"N.M.\",IF(ABS(S297/R297)>=10,\"N.M.\",S297/R297))))","v":0},null,0.93,0,{"$f":"+V297-W297","v":0.93},{"$f":"IF(W297<0,IF(X297=0,0,IF(OR(W297=0,V297=0),\"N.M.\",IF(ABS(X297/W297)>=10,\"N.M.\",X297/(-W297)))),IF(X297=0,0,IF(OR(W297=0,V297=0),\"N.M.\",IF(ABS(X297/W297)>=10,\"N.M.\",X297/W297))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N555-557","Line 79","TOTAL Other Power Supply Exp (Enter Total of lines 76 thru 78)","o",null,10408938.989999996,10475759.470000001,{"$f":"+F298-G298","v":-66820.480000004172},{"$f":"IF(G298<0,IF(H298=0,0,IF(OR(G298=0,F298=0),\"N.M.\",IF(ABS(H298/G298)>=10,\"N.M.\",H298/(-G298)))),IF(H298=0,0,IF(OR(G298=0,F298=0),\"N.M.\",IF(ABS(H298/G298)>=10,\"N.M.\",H298/G298))))","v":-6.3785809698439144E-3},null,121035664.83000003,90774280.820000008,{"$f":"+K298-L298","v":30261384.01000002},{"$f":"IF(L298<0,IF(M298=0,0,IF(OR(L298=0,K298=0),\"N.M.\",IF(ABS(M298/L298)>=10,\"N.M.\",M298/(-L298)))),IF(M298=0,0,IF(OR(L298=0,K298=0),\"N.M.\",IF(ABS(M298/L298)>=10,\"N.M.\",M298/L298))))","v":0.33336958152283841},null,null,28188648.959999993,31078878.190000009,{"$f":"+Q298-R298","v":-2890229.2300000153},{"$f":"IF(R298<0,IF(S298=0,0,IF(OR(R298=0,Q298=0),\"N.M.\",IF(ABS(S298/R298)>=10,\"N.M.\",S298/(-R298)))),IF(S298=0,0,IF(OR(R298=0,Q298=0),\"N.M.\",IF(ABS(S298/R298)>=10,\"N.M.\",S298/R298))))","v":-9.2996575112224616E-2},null,138729497.26000002,115071360.64,{"$f":"+V298-W298","v":23658136.62000002},{"$f":"IF(W298<0,IF(X298=0,0,IF(OR(W298=0,V298=0),\"N.M.\",IF(ABS(X298/W298)>=10,\"N.M.\",X298/(-W298)))),IF(X298=0,0,IF(OR(W298=0,V298=0),\"N.M.\",IF(ABS(X298/W298)>=10,\"N.M.\",X298/W298))))","v":0.20559534960235976}]
[null,"Line 79.1","F. Solar Generation"]
[null,"Line 79.2","Operation"]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,122.28,0,{"$f":"+F301-G301","v":122.28},{"$f":"IF(G301<0,IF(H301=0,0,IF(OR(G301=0,F301=0),\"N.M.\",IF(ABS(H301/G301)>=10,\"N.M.\",H301/(-G301)))),IF(H301=0,0,IF(OR(G301=0,F301=0),\"N.M.\",IF(ABS(H301/G301)>=10,\"N.M.\",H301/G301))))","v":"N.M."},null,993.55000000000007,0,null,null,null,null,525.54999999999995,0,null,null,null,993.55000000000007,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581","Line 79.3","(558.1) Operation Supervision and Engineering",null,null,122.28,0,{"$f":"+F302-G302","v":122.28},{"$f":"IF(G302<0,IF(H302=0,0,IF(OR(G302=0,F302=0),\"N.M.\",IF(ABS(H302/G302)>=10,\"N.M.\",H302/(-G302)))),IF(H302=0,0,IF(OR(G302=0,F302=0),\"N.M.\",IF(ABS(H302/G302)>=10,\"N.M.\",H302/G302))))","v":"N.M."},null,993.55000000000007,0,null,null,null,null,525.54999999999995,0,null,null,null,993.55000000000007,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,{"$f":"+F303-G303","v":0},{"$f":"IF(G303<0,IF(H303=0,0,IF(OR(G303=0,F303=0),\"N.M.\",IF(ABS(H303/G303)>=10,\"N.M.\",H303/(-G303)))),IF(H303=0,0,IF(OR(G303=0,F303=0),\"N.M.\",IF(ABS(H303/G303)>=10,\"N.M.\",H303/G303))))","v":0},null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5582","Line 79.4","(558.2) Solar Panel Generation and Other Plant Operating Expenses",null,null,0,0,{"$f":"+F304-G304","v":0},{"$f":"IF(G304<0,IF(H304=0,0,IF(OR(G304=0,F304=0),\"N.M.\",IF(ABS(H304/G304)>=10,\"N.M.\",H304/(-G304)))),IF(H304=0,0,IF(OR(G304=0,F304=0),\"N.M.\",IF(ABS(H304/G304)>=10,\"N.M.\",H304/G304))))","v":0},null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5584","Line 79.6","(558.4) Rents",null,null,0,0,{"$f":"+F305-G305","v":0},{"$f":"IF(G305<0,IF(H305=0,0,IF(OR(G305=0,F305=0),\"N.M.\",IF(ABS(H305/G305)>=10,\"N.M.\",H305/(-G305)))),IF(H305=0,0,IF(OR(G305=0,F305=0),\"N.M.\",IF(ABS(H305/G305)>=10,\"N.M.\",H305/G305))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,122.28,0,{"$f":"+F306-G306","v":122.28},{"$f":"IF(G306<0,IF(H306=0,0,IF(OR(G306=0,F306=0),\"N.M.\",IF(ABS(H306/G306)>=10,\"N.M.\",H306/(-G306)))),IF(H306=0,0,IF(OR(G306=0,F306=0),\"N.M.\",IF(ABS(H306/G306)>=10,\"N.M.\",H306/G306))))","v":"N.M."},null,993.55000000000007,0,null,null,null,null,525.54999999999995,0,null,null,null,993.55000000000007,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,{"$f":"+F307-G307","v":0},{"$f":"IF(G307<0,IF(H307=0,0,IF(OR(G307=0,F307=0),\"N.M.\",IF(ABS(H307/G307)>=10,\"N.M.\",H307/(-G307)))),IF(H307=0,0,IF(OR(G307=0,F307=0),\"N.M.\",IF(ABS(H307/G307)>=10,\"N.M.\",H307/G307))))","v":0},null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581,N5582,N5584","Line 79.7","TOTAL Operation (Enter Total of Lines 79.3 thru 79.6)",null,null,122.28,0,{"$f":"+F308-G308","v":122.28},{"$f":"IF(G308<0,IF(H308=0,0,IF(OR(G308=0,F308=0),\"N.M.\",IF(ABS(H308/G308)>=10,\"N.M.\",H308/(-G308)))),IF(H308=0,0,IF(OR(G308=0,F308=0),\"N.M.\",IF(ABS(H308/G308)>=10,\"N.M.\",H308/G308))))","v":"N.M."},null,995.62000000000012,0,null,null,null,null,525.54999999999995,0,null,null,null,995.62000000000012,0]
[null,"Line 79.8","Maintenance"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5585",null,"(558.5) Solar Operation Supplies & Expenses",null,null,0,0,{"$f":"+F310-G310","v":0},{"$f":"IF(G310<0,IF(H310=0,0,IF(OR(G310=0,F310=0),\"N.M.\",IF(ABS(H310/G310)>=10,\"N.M.\",H310/(-G310)))),IF(H310=0,0,IF(OR(G310=0,F310=0),\"N.M.\",IF(ABS(H310/G310)>=10,\"N.M.\",H310/G310))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5586","Line 79.9","(558.6) Maintenance Supervision and Engineering",null,null,0,0,{"$f":"+F311-G311","v":0},{"$f":"IF(G311<0,IF(H311=0,0,IF(OR(G311=0,F311=0),\"N.M.\",IF(ABS(H311/G311)>=10,\"N.M.\",H311/(-G311)))),IF(H311=0,0,IF(OR(G311=0,F311=0),\"N.M.\",IF(ABS(H311/G311)>=10,\"N.M.\",H311/G311))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.63,0,{"$f":"+F312-G312","v":2.63},{"$f":"IF(G312<0,IF(H312=0,0,IF(OR(G312=0,F312=0),\"N.M.\",IF(ABS(H312/G312)>=10,\"N.M.\",H312/(-G312)))),IF(H312=0,0,IF(OR(G312=0,F312=0),\"N.M.\",IF(ABS(H312/G312)>=10,\"N.M.\",H312/G312))))","v":"N.M."},null,2.63,0,null,null,null,null,2.1,0,null,null,null,2.63,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5587","Line 79.10","(558.7) Maintenance of Solar Panels, Structures, and Equipment",null,null,2.63,0,{"$f":"+F313-G313","v":2.63},{"$f":"IF(G313<0,IF(H313=0,0,IF(OR(G313=0,F313=0),\"N.M.\",IF(ABS(H313/G313)>=10,\"N.M.\",H313/(-G313)))),IF(H313=0,0,IF(OR(G313=0,F313=0),\"N.M.\",IF(ABS(H313/G313)>=10,\"N.M.\",H313/G313))))","v":"N.M."},null,2.63,0,null,null,null,null,2.1,0,null,null,null,2.63,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5588","Line 79.11","(558.8) Maintenance of Computer Hardware",null,null,0,0,{"$f":"+F314-G314","v":0},{"$f":"IF(G314<0,IF(H314=0,0,IF(OR(G314=0,F314=0),\"N.M.\",IF(ABS(H314/G314)>=10,\"N.M.\",H314/(-G314)))),IF(H314=0,0,IF(OR(G314=0,F314=0),\"N.M.\",IF(ABS(H314/G314)>=10,\"N.M.\",H314/G314))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5589","Line 79.12","(558.9) Maintenance of Computer Software",null,null,0,0,{"$f":"+F315-G315","v":0},{"$f":"IF(G315<0,IF(H315=0,0,IF(OR(G315=0,F315=0),\"N.M.\",IF(ABS(H315/G315)>=10,\"N.M.\",H315/(-G315)))),IF(H315=0,0,IF(OR(G315=0,F315=0),\"N.M.\",IF(ABS(H315/G315)>=10,\"N.M.\",H315/G315))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55810","Line 79.13","(558.10) Maintenance of Communication Equipment",null,null,0,0,{"$f":"+F316-G316","v":0},{"$f":"IF(G316<0,IF(H316=0,0,IF(OR(G316=0,F316=0),\"N.M.\",IF(ABS(H316/G316)>=10,\"N.M.\",H316/(-G316)))),IF(H316=0,0,IF(OR(G316=0,F316=0),\"N.M.\",IF(ABS(H316/G316)>=10,\"N.M.\",H316/G316))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55811","Line 79.14","(558.11) Maintenance of Miscellaneous Solar Generation Plant",null,null,0,0,{"$f":"+F317-G317","v":0},{"$f":"IF(G317<0,IF(H317=0,0,IF(OR(G317=0,F317=0),\"N.M.\",IF(ABS(H317/G317)>=10,\"N.M.\",H317/(-G317)))),IF(H317=0,0,IF(OR(G317=0,F317=0),\"N.M.\",IF(ABS(H317/G317)>=10,\"N.M.\",H317/G317))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55812",null,"(558.12) Maintenance of Solar Generation Plant",null,null,0,0,{"$f":"+F318-G318","v":0},{"$f":"IF(G318<0,IF(H318=0,0,IF(OR(G318=0,F318=0),\"N.M.\",IF(ABS(H318/G318)>=10,\"N.M.\",H318/(-G318)))),IF(H318=0,0,IF(OR(G318=0,F318=0),\"N.M.\",IF(ABS(H318/G318)>=10,\"N.M.\",H318/G318))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.63,0,{"$f":"+F319-G319","v":2.63},{"$f":"IF(G319<0,IF(H319=0,0,IF(OR(G319=0,F319=0),\"N.M.\",IF(ABS(H319/G319)>=10,\"N.M.\",H319/(-G319)))),IF(H319=0,0,IF(OR(G319=0,F319=0),\"N.M.\",IF(ABS(H319/G319)>=10,\"N.M.\",H319/G319))))","v":"N.M."},null,2.63,0,null,null,null,null,2.1,0,null,null,null,2.63,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5585,N5586,N5587,N5588,N5589,N55810,N55811,N55812","Line 79.15","TOTAL Maintenance (Total of lines 79.9 thru 79.14)",null,null,2.63,0,{"$f":"+F320-G320","v":2.63},{"$f":"IF(G320<0,IF(H320=0,0,IF(OR(G320=0,F320=0),\"N.M.\",IF(ABS(H320/G320)>=10,\"N.M.\",H320/(-G320)))),IF(H320=0,0,IF(OR(G320=0,F320=0),\"N.M.\",IF(ABS(H320/G320)>=10,\"N.M.\",H320/G320))))","v":"N.M."},null,2.63,0,null,null,null,null,2.1,0,null,null,null,2.63,0]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,122.28,0,{"$f":"+F321-G321","v":122.28},{"$f":"IF(G321<0,IF(H321=0,0,IF(OR(G321=0,F321=0),\"N.M.\",IF(ABS(H321/G321)>=10,\"N.M.\",H321/(-G321)))),IF(H321=0,0,IF(OR(G321=0,F321=0),\"N.M.\",IF(ABS(H321/G321)>=10,\"N.M.\",H321/G321))))","v":"N.M."},null,993.55000000000007,0,null,null,null,null,525.54999999999995,0,null,null,null,993.55000000000007,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,{"$f":"+F322-G322","v":0},{"$f":"IF(G322<0,IF(H322=0,0,IF(OR(G322=0,F322=0),\"N.M.\",IF(ABS(H322/G322)>=10,\"N.M.\",H322/(-G322)))),IF(H322=0,0,IF(OR(G322=0,F322=0),\"N.M.\",IF(ABS(H322/G322)>=10,\"N.M.\",H322/G322))))","v":0},null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.63,0,{"$f":"+F323-G323","v":2.63},{"$f":"IF(G323<0,IF(H323=0,0,IF(OR(G323=0,F323=0),\"N.M.\",IF(ABS(H323/G323)>=10,\"N.M.\",H323/(-G323)))),IF(H323=0,0,IF(OR(G323=0,F323=0),\"N.M.\",IF(ABS(H323/G323)>=10,\"N.M.\",H323/G323))))","v":"N.M."},null,2.63,0,null,null,null,null,2.1,0,null,null,null,2.63,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581,N5582,N5584,N5585,N5586,N5587,N5588,N5589,N55810,N55811,N55812","Line 79.16","TOTAL Power Production Expenses-Solar (Total of lines 79.7 & 79.15)",null,null,124.91,0,{"$f":"+F324-G324","v":124.91},{"$f":"IF(G324<0,IF(H324=0,0,IF(OR(G324=0,F324=0),\"N.M.\",IF(ABS(H324/G324)>=10,\"N.M.\",H324/(-G324)))),IF(H324=0,0,IF(OR(G324=0,F324=0),\"N.M.\",IF(ABS(H324/G324)>=10,\"N.M.\",H324/G324))))","v":"N.M."},null,998.25000000000011,0,null,null,null,null,527.65,0,null,null,null,998.25000000000011,0]
[null,"Line 79.17","G. Wind Generation"]
[null,"Line 79.18","Operation"]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,751.76,0,{"$f":"+F327-G327","v":751.76},{"$f":"IF(G327<0,IF(H327=0,0,IF(OR(G327=0,F327=0),\"N.M.\",IF(ABS(H327/G327)>=10,\"N.M.\",H327/(-G327)))),IF(H327=0,0,IF(OR(G327=0,F327=0),\"N.M.\",IF(ABS(H327/G327)>=10,\"N.M.\",H327/G327))))","v":"N.M."},null,6747.3,0,null,null,null,null,2000.19,0,null,null,null,6747.3,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813","Line 79.19","(558.13) Operation Supervision and Engineering",null,null,751.76,0,{"$f":"+F328-G328","v":751.76},{"$f":"IF(G328<0,IF(H328=0,0,IF(OR(G328=0,F328=0),\"N.M.\",IF(ABS(H328/G328)>=10,\"N.M.\",H328/(-G328)))),IF(H328=0,0,IF(OR(G328=0,F328=0),\"N.M.\",IF(ABS(H328/G328)>=10,\"N.M.\",H328/G328))))","v":"N.M."},null,6747.3,0,null,null,null,null,2000.19,0,null,null,null,6747.3,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-645.16,0,{"$f":"+F329-G329","v":-645.16},{"$f":"IF(G329<0,IF(H329=0,0,IF(OR(G329=0,F329=0),\"N.M.\",IF(ABS(H329/G329)>=10,\"N.M.\",H329/(-G329)))),IF(H329=0,0,IF(OR(G329=0,F329=0),\"N.M.\",IF(ABS(H329/G329)>=10,\"N.M.\",H329/G329))))","v":"N.M."},null,429.28000000000003,0,null,null,null,null,-166.74,0,null,null,null,429.28000000000003,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55814","Line 79.20","(558.14) Wind Turbine Generation and Other Plant Operating Expenses",null,null,-645.16,0,{"$f":"+F330-G330","v":-645.16},{"$f":"IF(G330<0,IF(H330=0,0,IF(OR(G330=0,F330=0),\"N.M.\",IF(ABS(H330/G330)>=10,\"N.M.\",H330/(-G330)))),IF(H330=0,0,IF(OR(G330=0,F330=0),\"N.M.\",IF(ABS(H330/G330)>=10,\"N.M.\",H330/G330))))","v":"N.M."},null,429.28000000000003,0,null,null,null,null,-166.74,0,null,null,null,429.28000000000003,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-62.92,0,{"$f":"+F331-G331","v":-62.92},{"$f":"IF(G331<0,IF(H331=0,0,IF(OR(G331=0,F331=0),\"N.M.\",IF(ABS(H331/G331)>=10,\"N.M.\",H331/(-G331)))),IF(H331=0,0,IF(OR(G331=0,F331=0),\"N.M.\",IF(ABS(H331/G331)>=10,\"N.M.\",H331/G331))))","v":"N.M."},null,46.27,0,null,null,null,null,-60.410000000000004,0,null,null,null,46.27,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55816","Line 79.21","(558.16) Rents",null,null,-62.92,0,{"$f":"+F332-G332","v":-62.92},{"$f":"IF(G332<0,IF(H332=0,0,IF(OR(G332=0,F332=0),\"N.M.\",IF(ABS(H332/G332)>=10,\"N.M.\",H332/(-G332)))),IF(H332=0,0,IF(OR(G332=0,F332=0),\"N.M.\",IF(ABS(H332/G332)>=10,\"N.M.\",H332/G332))))","v":"N.M."},null,46.27,0,null,null,null,null,-60.410000000000004,0,null,null,null,46.27,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,751.76,0,{"$f":"+F333-G333","v":751.76},{"$f":"IF(G333<0,IF(H333=0,0,IF(OR(G333=0,F333=0),\"N.M.\",IF(ABS(H333/G333)>=10,\"N.M.\",H333/(-G333)))),IF(H333=0,0,IF(OR(G333=0,F333=0),\"N.M.\",IF(ABS(H333/G333)>=10,\"N.M.\",H333/G333))))","v":"N.M."},null,6747.3,0,null,null,null,null,2000.19,0,null,null,null,6747.3,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-645.16,0,{"$f":"+F334-G334","v":-645.16},{"$f":"IF(G334<0,IF(H334=0,0,IF(OR(G334=0,F334=0),\"N.M.\",IF(ABS(H334/G334)>=10,\"N.M.\",H334/(-G334)))),IF(H334=0,0,IF(OR(G334=0,F334=0),\"N.M.\",IF(ABS(H334/G334)>=10,\"N.M.\",H334/G334))))","v":"N.M."},null,429.28000000000003,0,null,null,null,null,-166.74,0,null,null,null,429.28000000000003,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-62.92,0,{"$f":"+F335-G335","v":-62.92},{"$f":"IF(G335<0,IF(H335=0,0,IF(OR(G335=0,F335=0),\"N.M.\",IF(ABS(H335/G335)>=10,\"N.M.\",H335/(-G335)))),IF(H335=0,0,IF(OR(G335=0,F335=0),\"N.M.\",IF(ABS(H335/G335)>=10,\"N.M.\",H335/G335))))","v":"N.M."},null,46.27,0,null,null,null,null,-60.410000000000004,0,null,null,null,46.27,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816","Line 79.22","TOTAL Operation (Total of Lines 79.19 thru 79.21)",null,null,43.680000000000021,0,{"$f":"+F336-G336","v":43.680000000000021},{"$f":"IF(G336<0,IF(H336=0,0,IF(OR(G336=0,F336=0),\"N.M.\",IF(ABS(H336/G336)>=10,\"N.M.\",H336/(-G336)))),IF(H336=0,0,IF(OR(G336=0,F336=0),\"N.M.\",IF(ABS(H336/G336)>=10,\"N.M.\",H336/G336))))","v":"N.M."},null,7222.85,0,null,null,null,null,1773.04,0,null,null,null,7222.85,0]
[null,"Line79.23","Maintenance"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55817",null,"(558.17) Not on FERC form",null,null,0,0,{"$f":"+F338-G338","v":0},{"$f":"IF(G338<0,IF(H338=0,0,IF(OR(G338=0,F338=0),\"N.M.\",IF(ABS(H338/G338)>=10,\"N.M.\",H338/(-G338)))),IF(H338=0,0,IF(OR(G338=0,F338=0),\"N.M.\",IF(ABS(H338/G338)>=10,\"N.M.\",H338/G338))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55818","Line 79.24","(558.18) Maintenance Supervision and Engineering",null,null,0,0,{"$f":"+F339-G339","v":0},{"$f":"IF(G339<0,IF(H339=0,0,IF(OR(G339=0,F339=0),\"N.M.\",IF(ABS(H339/G339)>=10,\"N.M.\",H339/(-G339)))),IF(H339=0,0,IF(OR(G339=0,F339=0),\"N.M.\",IF(ABS(H339/G339)>=10,\"N.M.\",H339/G339))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F340-G340","v":0},{"$f":"IF(G340<0,IF(H340=0,0,IF(OR(G340=0,F340=0),\"N.M.\",IF(ABS(H340/G340)>=10,\"N.M.\",H340/(-G340)))),IF(H340=0,0,IF(OR(G340=0,F340=0),\"N.M.\",IF(ABS(H340/G340)>=10,\"N.M.\",H340/G340))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55819","Line 79.25","(558.19) Maintenance of Wind Turbines, Structures, and Equipment",null,null,0,0,{"$f":"+F341-G341","v":0},{"$f":"IF(G341<0,IF(H341=0,0,IF(OR(G341=0,F341=0),\"N.M.\",IF(ABS(H341/G341)>=10,\"N.M.\",H341/(-G341)))),IF(H341=0,0,IF(OR(G341=0,F341=0),\"N.M.\",IF(ABS(H341/G341)>=10,\"N.M.\",H341/G341))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55820","Line 79.26","(558.20) Maintenance of Computer Hardware",null,null,0,0,{"$f":"+F342-G342","v":0},{"$f":"IF(G342<0,IF(H342=0,0,IF(OR(G342=0,F342=0),\"N.M.\",IF(ABS(H342/G342)>=10,\"N.M.\",H342/(-G342)))),IF(H342=0,0,IF(OR(G342=0,F342=0),\"N.M.\",IF(ABS(H342/G342)>=10,\"N.M.\",H342/G342))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55821","Line 79.27","(558.21) Maintenance of Computer Software",null,null,0,0,{"$f":"+F343-G343","v":0},{"$f":"IF(G343<0,IF(H343=0,0,IF(OR(G343=0,F343=0),\"N.M.\",IF(ABS(H343/G343)>=10,\"N.M.\",H343/(-G343)))),IF(H343=0,0,IF(OR(G343=0,F343=0),\"N.M.\",IF(ABS(H343/G343)>=10,\"N.M.\",H343/G343))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55822","Line 79.28","(558.22) Maintenance of Communication Equipment",null,null,0,0,{"$f":"+F344-G344","v":0},{"$f":"IF(G344<0,IF(H344=0,0,IF(OR(G344=0,F344=0),\"N.M.\",IF(ABS(H344/G344)>=10,\"N.M.\",H344/(-G344)))),IF(H344=0,0,IF(OR(G344=0,F344=0),\"N.M.\",IF(ABS(H344/G344)>=10,\"N.M.\",H344/G344))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55823","Line 79.29","(558.23) Maintenance of Miscellaneous Wind Generation Plant",null,null,0,0,{"$f":"+F345-G345","v":0},{"$f":"IF(G345<0,IF(H345=0,0,IF(OR(G345=0,F345=0),\"N.M.\",IF(ABS(H345/G345)>=10,\"N.M.\",H345/(-G345)))),IF(H345=0,0,IF(OR(G345=0,F345=0),\"N.M.\",IF(ABS(H345/G345)>=10,\"N.M.\",H345/G345))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55824",null,"(558.24) Not on FERC form",null,null,0,0,{"$f":"+F346-G346","v":0},{"$f":"IF(G346<0,IF(H346=0,0,IF(OR(G346=0,F346=0),\"N.M.\",IF(ABS(H346/G346)>=10,\"N.M.\",H346/(-G346)))),IF(H346=0,0,IF(OR(G346=0,F346=0),\"N.M.\",IF(ABS(H346/G346)>=10,\"N.M.\",H346/G346))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F347-G347","v":0},{"$f":"IF(G347<0,IF(H347=0,0,IF(OR(G347=0,F347=0),\"N.M.\",IF(ABS(H347/G347)>=10,\"N.M.\",H347/(-G347)))),IF(H347=0,0,IF(OR(G347=0,F347=0),\"N.M.\",IF(ABS(H347/G347)>=10,\"N.M.\",H347/G347))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55817,N55818,N55819,N55820,N55821,N55822,N55823,N55824","Line 79.30","TOTAL Maintenance (Total of lines 79.24 thru 79.29)",null,null,0,0,{"$f":"+F348-G348","v":0},{"$f":"IF(G348<0,IF(H348=0,0,IF(OR(G348=0,F348=0),\"N.M.\",IF(ABS(H348/G348)>=10,\"N.M.\",H348/(-G348)))),IF(H348=0,0,IF(OR(G348=0,F348=0),\"N.M.\",IF(ABS(H348/G348)>=10,\"N.M.\",H348/G348))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,751.76,0,{"$f":"+F349-G349","v":751.76},{"$f":"IF(G349<0,IF(H349=0,0,IF(OR(G349=0,F349=0),\"N.M.\",IF(ABS(H349/G349)>=10,\"N.M.\",H349/(-G349)))),IF(H349=0,0,IF(OR(G349=0,F349=0),\"N.M.\",IF(ABS(H349/G349)>=10,\"N.M.\",H349/G349))))","v":"N.M."},null,6747.3,0,null,null,null,null,2000.19,0,null,null,null,6747.3,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-645.16,0,{"$f":"+F350-G350","v":-645.16},{"$f":"IF(G350<0,IF(H350=0,0,IF(OR(G350=0,F350=0),\"N.M.\",IF(ABS(H350/G350)>=10,\"N.M.\",H350/(-G350)))),IF(H350=0,0,IF(OR(G350=0,F350=0),\"N.M.\",IF(ABS(H350/G350)>=10,\"N.M.\",H350/G350))))","v":"N.M."},null,429.28000000000003,0,null,null,null,null,-166.74,0,null,null,null,429.28000000000003,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-62.92,0,{"$f":"+F351-G351","v":-62.92},{"$f":"IF(G351<0,IF(H351=0,0,IF(OR(G351=0,F351=0),\"N.M.\",IF(ABS(H351/G351)>=10,\"N.M.\",H351/(-G351)))),IF(H351=0,0,IF(OR(G351=0,F351=0),\"N.M.\",IF(ABS(H351/G351)>=10,\"N.M.\",H351/G351))))","v":"N.M."},null,46.27,0,null,null,null,null,-60.410000000000004,0,null,null,null,46.27,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F352-G352","v":0},{"$f":"IF(G352<0,IF(H352=0,0,IF(OR(G352=0,F352=0),\"N.M.\",IF(ABS(H352/G352)>=10,\"N.M.\",H352/(-G352)))),IF(H352=0,0,IF(OR(G352=0,F352=0),\"N.M.\",IF(ABS(H352/G352)>=10,\"N.M.\",H352/G352))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816,N55817,N55818,N55819,N55820,N55821,N55822,N55823,N55824","Line 79.31","TOTAL Power Production Expenses-Wind (Total of lines 79.22 & 79.30)",null,null,43.680000000000021,0,{"$f":"+F353-G353","v":43.680000000000021},{"$f":"IF(G353<0,IF(H353=0,0,IF(OR(G353=0,F353=0),\"N.M.\",IF(ABS(H353/G353)>=10,\"N.M.\",H353/(-G353)))),IF(H353=0,0,IF(OR(G353=0,F353=0),\"N.M.\",IF(ABS(H353/G353)>=10,\"N.M.\",H353/G353))))","v":"N.M."},null,7222.85,0,null,null,null,null,1773.04,0,null,null,null,7222.85,0]
[null,"Line 79.32","H. Other Renewable Generation",null,null,null,null,{"$f":"+F354-G354","v":0},{"$f":"IF(G354<0,IF(H354=0,0,IF(OR(G354=0,F354=0),\"N.M.\",IF(ABS(H354/G354)>=10,\"N.M.\",H354/(-G354)))),IF(H354=0,0,IF(OR(G354=0,F354=0),\"N.M.\",IF(ABS(H354/G354)>=10,\"N.M.\",H354/G354))))","v":0}]
[null,"Line 79.33","Operation"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5591","Line 79.34","(559.1) Operation Supervision and Engineering",null,null,0,0,{"$f":"+F356-G356","v":0},{"$f":"IF(G356<0,IF(H356=0,0,IF(OR(G356=0,F356=0),\"N.M.\",IF(ABS(H356/G356)>=10,\"N.M.\",H356/(-G356)))),IF(H356=0,0,IF(OR(G356=0,F356=0),\"N.M.\",IF(ABS(H356/G356)>=10,\"N.M.\",H356/G356))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5592","Line 79.35","(559.2) Other Miscellaneous Generation and Other Plant Operating Expenses",null,null,0,0,{"$f":"+F357-G357","v":0},{"$f":"IF(G357<0,IF(H357=0,0,IF(OR(G357=0,F357=0),\"N.M.\",IF(ABS(H357/G357)>=10,\"N.M.\",H357/(-G357)))),IF(H357=0,0,IF(OR(G357=0,F357=0),\"N.M.\",IF(ABS(H357/G357)>=10,\"N.M.\",H357/G357))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5593","Line 79.36","(559.3) Fuel",null,null,0,0,{"$f":"+F358-G358","v":0},{"$f":"IF(G358<0,IF(H358=0,0,IF(OR(G358=0,F358=0),\"N.M.\",IF(ABS(H358/G358)>=10,\"N.M.\",H358/(-G358)))),IF(H358=0,0,IF(OR(G358=0,F358=0),\"N.M.\",IF(ABS(H358/G358)>=10,\"N.M.\",H358/G358))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5594","Line 79.37","(559.4) Rents",null,null,0,0,{"$f":"+F359-G359","v":0},{"$f":"IF(G359<0,IF(H359=0,0,IF(OR(G359=0,F359=0),\"N.M.\",IF(ABS(H359/G359)>=10,\"N.M.\",H359/(-G359)))),IF(H359=0,0,IF(OR(G359=0,F359=0),\"N.M.\",IF(ABS(H359/G359)>=10,\"N.M.\",H359/G359))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5595",null,"(559.5) not on FERC form",null,null,0,0,{"$f":"+F360-G360","v":0},{"$f":"IF(G360<0,IF(H360=0,0,IF(OR(G360=0,F360=0),\"N.M.\",IF(ABS(H360/G360)>=10,\"N.M.\",H360/(-G360)))),IF(H360=0,0,IF(OR(G360=0,F360=0),\"N.M.\",IF(ABS(H360/G360)>=10,\"N.M.\",H360/G360))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5591,N5592,N5593,N5594,N5595","Line 79.38","TOTAL Operation (Total of Lines 79.34 thru 79.37)",null,null,0,0,{"$f":"+F361-G361","v":0},{"$f":"IF(G361<0,IF(H361=0,0,IF(OR(G361=0,F361=0),\"N.M.\",IF(ABS(H361/G361)>=10,\"N.M.\",H361/(-G361)))),IF(H361=0,0,IF(OR(G361=0,F361=0),\"N.M.\",IF(ABS(H361/G361)>=10,\"N.M.\",H361/G361))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"Line 79.39","Maintenance",null,null,null,null,{"$f":"+F362-G362","v":0},{"$f":"IF(G362<0,IF(H362=0,0,IF(OR(G362=0,F362=0),\"N.M.\",IF(ABS(H362/G362)>=10,\"N.M.\",H362/(-G362)))),IF(H362=0,0,IF(OR(G362=0,F362=0),\"N.M.\",IF(ABS(H362/G362)>=10,\"N.M.\",H362/G362))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5596","Line 79.40","(559.6) Maintenance Supervision and Engineering",null,null,0,0,{"$f":"+F363-G363","v":0},{"$f":"IF(G363<0,IF(H363=0,0,IF(OR(G363=0,F363=0),\"N.M.\",IF(ABS(H363/G363)>=10,\"N.M.\",H363/(-G363)))),IF(H363=0,0,IF(OR(G363=0,F363=0),\"N.M.\",IF(ABS(H363/G363)>=10,\"N.M.\",H363/G363))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5597","Line 79.41","(559.7) Maintenance of Structures",null,null,0,0,{"$f":"+F364-G364","v":0},{"$f":"IF(G364<0,IF(H364=0,0,IF(OR(G364=0,F364=0),\"N.M.\",IF(ABS(H364/G364)>=10,\"N.M.\",H364/(-G364)))),IF(H364=0,0,IF(OR(G364=0,F364=0),\"N.M.\",IF(ABS(H364/G364)>=10,\"N.M.\",H364/G364))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5599","Line 79.42","(559.9) Maintenance of Boilers",null,null,0,0,{"$f":"+F365-G365","v":0},{"$f":"IF(G365<0,IF(H365=0,0,IF(OR(G365=0,F365=0),\"N.M.\",IF(ABS(H365/G365)>=10,\"N.M.\",H365/(-G365)))),IF(H365=0,0,IF(OR(G365=0,F365=0),\"N.M.\",IF(ABS(H365/G365)>=10,\"N.M.\",H365/G365))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55910","Line 79.43","(559.10) Maintenance of Generating and Electric Equipment",null,null,0,0,{"$f":"+F366-G366","v":0},{"$f":"IF(G366<0,IF(H366=0,0,IF(OR(G366=0,F366=0),\"N.M.\",IF(ABS(H366/G366)>=10,\"N.M.\",H366/(-G366)))),IF(H366=0,0,IF(OR(G366=0,F366=0),\"N.M.\",IF(ABS(H366/G366)>=10,\"N.M.\",H366/G366))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55912","Line 79.44","(559.12) Maintenance of Computer Hardware",null,null,0,0,{"$f":"+F367-G367","v":0},{"$f":"IF(G367<0,IF(H367=0,0,IF(OR(G367=0,F367=0),\"N.M.\",IF(ABS(H367/G367)>=10,\"N.M.\",H367/(-G367)))),IF(H367=0,0,IF(OR(G367=0,F367=0),\"N.M.\",IF(ABS(H367/G367)>=10,\"N.M.\",H367/G367))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55913","Line 79.45","(559.13) Maintenance of Computer Software",null,null,0,0,{"$f":"+F368-G368","v":0},{"$f":"IF(G368<0,IF(H368=0,0,IF(OR(G368=0,F368=0),\"N.M.\",IF(ABS(H368/G368)>=10,\"N.M.\",H368/(-G368)))),IF(H368=0,0,IF(OR(G368=0,F368=0),\"N.M.\",IF(ABS(H368/G368)>=10,\"N.M.\",H368/G368))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55914","Line 79.46","(559.14) Maintenance of Communication Equipment",null,null,0,0,{"$f":"+F369-G369","v":0},{"$f":"IF(G369<0,IF(H369=0,0,IF(OR(G369=0,F369=0),\"N.M.\",IF(ABS(H369/G369)>=10,\"N.M.\",H369/(-G369)))),IF(H369=0,0,IF(OR(G369=0,F369=0),\"N.M.\",IF(ABS(H369/G369)>=10,\"N.M.\",H369/G369))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55915","Line 79.47","(559.15) Maintenance of Miscellaneous Renewable Production Plant",null,null,0,0,{"$f":"+F370-G370","v":0},{"$f":"IF(G370<0,IF(H370=0,0,IF(OR(G370=0,F370=0),\"N.M.\",IF(ABS(H370/G370)>=10,\"N.M.\",H370/(-G370)))),IF(H370=0,0,IF(OR(G370=0,F370=0),\"N.M.\",IF(ABS(H370/G370)>=10,\"N.M.\",H370/G370))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55916",null,"(559.16) not on FERC form",null,null,0,0,{"$f":"+F371-G371","v":0},{"$f":"IF(G371<0,IF(H371=0,0,IF(OR(G371=0,F371=0),\"N.M.\",IF(ABS(H371/G371)>=10,\"N.M.\",H371/(-G371)))),IF(H371=0,0,IF(OR(G371=0,F371=0),\"N.M.\",IF(ABS(H371/G371)>=10,\"N.M.\",H371/G371))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5596,N5597,N5599,N55910,N55912,N55913,N55914,N55915,N55916","Line 79.48","TOTAL Maintenance (Total of lines 79.40 thru 79.47)",null,null,0,0,{"$f":"+F372-G372","v":0},{"$f":"IF(G372<0,IF(H372=0,0,IF(OR(G372=0,F372=0),\"N.M.\",IF(ABS(H372/G372)>=10,\"N.M.\",H372/(-G372)))),IF(H372=0,0,IF(OR(G372=0,F372=0),\"N.M.\",IF(ABS(H372/G372)>=10,\"N.M.\",H372/G372))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5591,N5592,N5593,N5594,N5595,N5596,N5597,N5599,N55910,N55912,N55913,N55914,N55915,N55916","Line 79.49","TOTAL Power Prod Exp-Other Renewable (Total of lines 79.38 & 79.48)",null,null,0,0,{"$f":"+F373-G373","v":0},{"$f":"IF(G373<0,IF(H373=0,0,IF(OR(G373=0,F373=0),\"N.M.\",IF(ABS(H373/G373)>=10,\"N.M.\",H373/(-G373)))),IF(H373=0,0,IF(OR(G373=0,F373=0),\"N.M.\",IF(ABS(H373/G373)>=10,\"N.M.\",H373/G373))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F374-G374","v":118207.77000000002},{"$f":"IF(G374<0,IF(H374=0,0,IF(OR(G374=0,F374=0),\"N.M.\",IF(ABS(H374/G374)>=10,\"N.M.\",H374/(-G374)))),IF(H374=0,0,IF(OR(G374=0,F374=0),\"N.M.\",IF(ABS(H374/G374)>=10,\"N.M.\",H374/G374))))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K374-L374","v":-240837.27000000002},{"$f":"IF(L374<0,IF(M374=0,0,IF(OR(L374=0,K374=0),\"N.M.\",IF(ABS(M374/L374)>=10,\"N.M.\",M374/(-L374)))),IF(M374=0,0,IF(OR(L374=0,K374=0),\"N.M.\",IF(ABS(M374/L374)>=10,\"N.M.\",M374/L374))))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q374-R374","v":107578.06000000006},{"$f":"IF(R374<0,IF(S374=0,0,IF(OR(R374=0,Q374=0),\"N.M.\",IF(ABS(S374/R374)>=10,\"N.M.\",S374/(-R374)))),IF(S374=0,0,IF(OR(R374=0,Q374=0),\"N.M.\",IF(ABS(S374/R374)>=10,\"N.M.\",S374/R374))))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V374-W374","v":-403223.14999999944},{"$f":"IF(W374<0,IF(X374=0,0,IF(OR(W374=0,V374=0),\"N.M.\",IF(ABS(X374/W374)>=10,\"N.M.\",X374/(-W374)))),IF(X374=0,0,IF(OR(W374=0,V374=0),\"N.M.\",IF(ABS(X374/W374)>=10,\"N.M.\",X374/W374))))","v":-8.7861377262196963E-2}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F375-G375","v":0},{"$f":"IF(G375<0,IF(H375=0,0,IF(OR(G375=0,F375=0),\"N.M.\",IF(ABS(H375/G375)>=10,\"N.M.\",H375/(-G375)))),IF(H375=0,0,IF(OR(G375=0,F375=0),\"N.M.\",IF(ABS(H375/G375)>=10,\"N.M.\",H375/G375))))","v":0},null,64.34,0,{"$f":"+K375-L375","v":64.34},{"$f":"IF(L375<0,IF(M375=0,0,IF(OR(L375=0,K375=0),\"N.M.\",IF(ABS(M375/L375)>=10,\"N.M.\",M375/(-L375)))),IF(M375=0,0,IF(OR(L375=0,K375=0),\"N.M.\",IF(ABS(M375/L375)>=10,\"N.M.\",M375/L375))))","v":"N.M."},null,null,64.34,0,{"$f":"+Q375-R375","v":64.34},{"$f":"IF(R375<0,IF(S375=0,0,IF(OR(R375=0,Q375=0),\"N.M.\",IF(ABS(S375/R375)>=10,\"N.M.\",S375/(-R375)))),IF(S375=0,0,IF(OR(R375=0,Q375=0),\"N.M.\",IF(ABS(S375/R375)>=10,\"N.M.\",S375/R375))))","v":"N.M."},null,64.34,0,{"$f":"+V375-W375","v":64.34},{"$f":"IF(W375<0,IF(X375=0,0,IF(OR(W375=0,V375=0),\"N.M.\",IF(ABS(X375/W375)>=10,\"N.M.\",X375/(-W375)))),IF(X375=0,0,IF(OR(W375=0,V375=0),\"N.M.\",IF(ABS(X375/W375)>=10,\"N.M.\",X375/W375))))","v":"N.M."}]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F376-G376","v":0},{"$f":"IF(G376<0,IF(H376=0,0,IF(OR(G376=0,F376=0),\"N.M.\",IF(ABS(H376/G376)>=10,\"N.M.\",H376/(-G376)))),IF(H376=0,0,IF(OR(G376=0,F376=0),\"N.M.\",IF(ABS(H376/G376)>=10,\"N.M.\",H376/G376))))","v":0},null,0,0,{"$f":"+K376-L376","v":0},{"$f":"IF(L376<0,IF(M376=0,0,IF(OR(L376=0,K376=0),\"N.M.\",IF(ABS(M376/L376)>=10,\"N.M.\",M376/(-L376)))),IF(M376=0,0,IF(OR(L376=0,K376=0),\"N.M.\",IF(ABS(M376/L376)>=10,\"N.M.\",M376/L376))))","v":0},null,null,0,0,{"$f":"+Q376-R376","v":0},{"$f":"IF(R376<0,IF(S376=0,0,IF(OR(R376=0,Q376=0),\"N.M.\",IF(ABS(S376/R376)>=10,\"N.M.\",S376/(-R376)))),IF(S376=0,0,IF(OR(R376=0,Q376=0),\"N.M.\",IF(ABS(S376/R376)>=10,\"N.M.\",S376/R376))))","v":0},null,0,0,{"$f":"+V376-W376","v":0},{"$f":"IF(W376<0,IF(X376=0,0,IF(OR(W376=0,V376=0),\"N.M.\",IF(ABS(X376/W376)>=10,\"N.M.\",X376/(-W376)))),IF(X376=0,0,IF(OR(W376=0,V376=0),\"N.M.\",IF(ABS(X376/W376)>=10,\"N.M.\",X376/W376))))","v":0}]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F377-G377","v":326066.78999999998},{"$f":"IF(G377<0,IF(H377=0,0,IF(OR(G377=0,F377=0),\"N.M.\",IF(ABS(H377/G377)>=10,\"N.M.\",H377/(-G377)))),IF(H377=0,0,IF(OR(G377=0,F377=0),\"N.M.\",IF(ABS(H377/G377)>=10,\"N.M.\",H377/G377))))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K377-L377","v":1097277.7199999997},{"$f":"IF(L377<0,IF(M377=0,0,IF(OR(L377=0,K377=0),\"N.M.\",IF(ABS(M377/L377)>=10,\"N.M.\",M377/(-L377)))),IF(M377=0,0,IF(OR(L377=0,K377=0),\"N.M.\",IF(ABS(M377/L377)>=10,\"N.M.\",M377/L377))))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q377-R377","v":-124313.43999999994},{"$f":"IF(R377<0,IF(S377=0,0,IF(OR(R377=0,Q377=0),\"N.M.\",IF(ABS(S377/R377)>=10,\"N.M.\",S377/(-R377)))),IF(S377=0,0,IF(OR(R377=0,Q377=0),\"N.M.\",IF(ABS(S377/R377)>=10,\"N.M.\",S377/R377))))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V377-W377","v":148659.76999999955},{"$f":"IF(W377<0,IF(X377=0,0,IF(OR(W377=0,V377=0),\"N.M.\",IF(ABS(X377/W377)>=10,\"N.M.\",X377/(-W377)))),IF(X377=0,0,IF(OR(W377=0,V377=0),\"N.M.\",IF(ABS(X377/W377)>=10,\"N.M.\",X377/W377))))","v":2.037144589456457E-2}]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F378-G378","v":4027895.2199999997},{"$f":"IF(G378<0,IF(H378=0,0,IF(OR(G378=0,F378=0),\"N.M.\",IF(ABS(H378/G378)>=10,\"N.M.\",H378/(-G378)))),IF(H378=0,0,IF(OR(G378=0,F378=0),\"N.M.\",IF(ABS(H378/G378)>=10,\"N.M.\",H378/G378))))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K378-L378","v":-6076761.3999999985},{"$f":"IF(L378<0,IF(M378=0,0,IF(OR(L378=0,K378=0),\"N.M.\",IF(ABS(M378/L378)>=10,\"N.M.\",M378/(-L378)))),IF(M378=0,0,IF(OR(L378=0,K378=0),\"N.M.\",IF(ABS(M378/L378)>=10,\"N.M.\",M378/L378))))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q378-R378","v":3980802.5999999978},{"$f":"IF(R378<0,IF(S378=0,0,IF(OR(R378=0,Q378=0),\"N.M.\",IF(ABS(S378/R378)>=10,\"N.M.\",S378/(-R378)))),IF(S378=0,0,IF(OR(R378=0,Q378=0),\"N.M.\",IF(ABS(S378/R378)>=10,\"N.M.\",S378/R378))))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V378-W378","v":3997906.6900000125},{"$f":"IF(W378<0,IF(X378=0,0,IF(OR(W378=0,V378=0),\"N.M.\",IF(ABS(X378/W378)>=10,\"N.M.\",X378/(-W378)))),IF(X378=0,0,IF(OR(W378=0,V378=0),\"N.M.\",IF(ABS(X378/W378)>=10,\"N.M.\",X378/W378))))","v":5.5432357500841599E-2}]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F379-G379","v":184586.83000000002},{"$f":"IF(G379<0,IF(H379=0,0,IF(OR(G379=0,F379=0),\"N.M.\",IF(ABS(H379/G379)>=10,\"N.M.\",H379/(-G379)))),IF(H379=0,0,IF(OR(G379=0,F379=0),\"N.M.\",IF(ABS(H379/G379)>=10,\"N.M.\",H379/G379))))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K379-L379","v":583619.10999999987},{"$f":"IF(L379<0,IF(M379=0,0,IF(OR(L379=0,K379=0),\"N.M.\",IF(ABS(M379/L379)>=10,\"N.M.\",M379/(-L379)))),IF(M379=0,0,IF(OR(L379=0,K379=0),\"N.M.\",IF(ABS(M379/L379)>=10,\"N.M.\",M379/L379))))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q379-R379","v":258196.29999999993},{"$f":"IF(R379<0,IF(S379=0,0,IF(OR(R379=0,Q379=0),\"N.M.\",IF(ABS(S379/R379)>=10,\"N.M.\",S379/(-R379)))),IF(S379=0,0,IF(OR(R379=0,Q379=0),\"N.M.\",IF(ABS(S379/R379)>=10,\"N.M.\",S379/R379))))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V379-W379","v":1200131.92},{"$f":"IF(W379<0,IF(X379=0,0,IF(OR(W379=0,V379=0),\"N.M.\",IF(ABS(X379/W379)>=10,\"N.M.\",X379/(-W379)))),IF(X379=0,0,IF(OR(W379=0,V379=0),\"N.M.\",IF(ABS(X379/W379)>=10,\"N.M.\",X379/W379))))","v":0.40900426563983161}]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F380-G380","v":-4832659.551},{"$f":"IF(G380<0,IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/(-G380)))),IF(H380=0,0,IF(OR(G380=0,F380=0),\"N.M.\",IF(ABS(H380/G380)>=10,\"N.M.\",H380/G380))))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K380-L380","v":406514.93000000017},{"$f":"IF(L380<0,IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/(-L380)))),IF(M380=0,0,IF(OR(L380=0,K380=0),\"N.M.\",IF(ABS(M380/L380)>=10,\"N.M.\",M380/L380))))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q380-R380","v":642314},{"$f":"IF(R380<0,IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/(-R380)))),IF(S380=0,0,IF(OR(R380=0,Q380=0),\"N.M.\",IF(ABS(S380/R380)>=10,\"N.M.\",S380/R380))))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V380-W380","v":5247813},{"$f":"IF(W380<0,IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/(-W380)))),IF(X380=0,0,IF(OR(W380=0,V380=0),\"N.M.\",IF(ABS(X380/W380)>=10,\"N.M.\",X380/W380))))","v":1.8822359090899305}]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F381-G381","v":296.13},{"$f":"IF(G381<0,IF(H381=0,0,IF(OR(G381=0,F381=0),\"N.M.\",IF(ABS(H381/G381)>=10,\"N.M.\",H381/(-G381)))),IF(H381=0,0,IF(OR(G381=0,F381=0),\"N.M.\",IF(ABS(H381/G381)>=10,\"N.M.\",H381/G381))))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K381-L381","v":-10563.79},{"$f":"IF(L381<0,IF(M381=0,0,IF(OR(L381=0,K381=0),\"N.M.\",IF(ABS(M381/L381)>=10,\"N.M.\",M381/(-L381)))),IF(M381=0,0,IF(OR(L381=0,K381=0),\"N.M.\",IF(ABS(M381/L381)>=10,\"N.M.\",M381/L381))))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q381-R381","v":-2909.5},{"$f":"IF(R381<0,IF(S381=0,0,IF(OR(R381=0,Q381=0),\"N.M.\",IF(ABS(S381/R381)>=10,\"N.M.\",S381/(-R381)))),IF(S381=0,0,IF(OR(R381=0,Q381=0),\"N.M.\",IF(ABS(S381/R381)>=10,\"N.M.\",S381/R381))))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V381-W381","v":-7383.0300000000007},{"$f":"IF(W381<0,IF(X381=0,0,IF(OR(W381=0,V381=0),\"N.M.\",IF(ABS(X381/W381)>=10,\"N.M.\",X381/(-W381)))),IF(X381=0,0,IF(OR(W381=0,V381=0),\"N.M.\",IF(ABS(X381/W381)>=10,\"N.M.\",X381/W381))))","v":-0.47105808671950816}]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F382-G382","v":0},{"$f":"IF(G382<0,IF(H382=0,0,IF(OR(G382=0,F382=0),\"N.M.\",IF(ABS(H382/G382)>=10,\"N.M.\",H382/(-G382)))),IF(H382=0,0,IF(OR(G382=0,F382=0),\"N.M.\",IF(ABS(H382/G382)>=10,\"N.M.\",H382/G382))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+K382-L382","v":4086757.3000000003},{"$f":"IF(L382<0,IF(M382=0,0,IF(OR(L382=0,K382=0),\"N.M.\",IF(ABS(M382/L382)>=10,\"N.M.\",M382/(-L382)))),IF(M382=0,0,IF(OR(L382=0,K382=0),\"N.M.\",IF(ABS(M382/L382)>=10,\"N.M.\",M382/L382))))","v":"N.M."},null,null,0,0,{"$f":"+Q382-R382","v":0},{"$f":"IF(R382<0,IF(S382=0,0,IF(OR(R382=0,Q382=0),\"N.M.\",IF(ABS(S382/R382)>=10,\"N.M.\",S382/(-R382)))),IF(S382=0,0,IF(OR(R382=0,Q382=0),\"N.M.\",IF(ABS(S382/R382)>=10,\"N.M.\",S382/R382))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+V382-W382","v":4086757.3000000003},{"$f":"IF(W382<0,IF(X382=0,0,IF(OR(W382=0,V382=0),\"N.M.\",IF(ABS(X382/W382)>=10,\"N.M.\",X382/(-W382)))),IF(X382=0,0,IF(OR(W382=0,V382=0),\"N.M.\",IF(ABS(X382/W382)>=10,\"N.M.\",X382/W382))))","v":"N.M."}]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F383-G383","v":-412912.23000000004},{"$f":"IF(G383<0,IF(H383=0,0,IF(OR(G383=0,F383=0),\"N.M.\",IF(ABS(H383/G383)>=10,\"N.M.\",H383/(-G383)))),IF(H383=0,0,IF(OR(G383=0,F383=0),\"N.M.\",IF(ABS(H383/G383)>=10,\"N.M.\",H383/G383))))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K383-L383","v":-6165},{"$f":"IF(L383<0,IF(M383=0,0,IF(OR(L383=0,K383=0),\"N.M.\",IF(ABS(M383/L383)>=10,\"N.M.\",M383/(-L383)))),IF(M383=0,0,IF(OR(L383=0,K383=0),\"N.M.\",IF(ABS(M383/L383)>=10,\"N.M.\",M383/L383))))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q383-R383","v":-544929.66999999993},{"$f":"IF(R383<0,IF(S383=0,0,IF(OR(R383=0,Q383=0),\"N.M.\",IF(ABS(S383/R383)>=10,\"N.M.\",S383/(-R383)))),IF(S383=0,0,IF(OR(R383=0,Q383=0),\"N.M.\",IF(ABS(S383/R383)>=10,\"N.M.\",S383/R383))))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V383-W383","v":-474512.23},{"$f":"IF(W383<0,IF(X383=0,0,IF(OR(W383=0,V383=0),\"N.M.\",IF(ABS(X383/W383)>=10,\"N.M.\",X383/(-W383)))),IF(X383=0,0,IF(OR(W383=0,V383=0),\"N.M.\",IF(ABS(X383/W383)>=10,\"N.M.\",X383/W383))))","v":-0.11304158342472413}]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F384-G384","v":10366.93},{"$f":"IF(G384<0,IF(H384=0,0,IF(OR(G384=0,F384=0),\"N.M.\",IF(ABS(H384/G384)>=10,\"N.M.\",H384/(-G384)))),IF(H384=0,0,IF(OR(G384=0,F384=0),\"N.M.\",IF(ABS(H384/G384)>=10,\"N.M.\",H384/G384))))","v":"N.M."},null,30926113.949999999,24588025.920000002,{"$f":"+K384-L384","v":6338088.0299999975},{"$f":"IF(L384<0,IF(M384=0,0,IF(OR(L384=0,K384=0),\"N.M.\",IF(ABS(M384/L384)>=10,\"N.M.\",M384/(-L384)))),IF(M384=0,0,IF(OR(L384=0,K384=0),\"N.M.\",IF(ABS(M384/L384)>=10,\"N.M.\",M384/L384))))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q384-R384","v":1185086.5099999998},{"$f":"IF(R384<0,IF(S384=0,0,IF(OR(R384=0,Q384=0),\"N.M.\",IF(ABS(S384/R384)>=10,\"N.M.\",S384/(-R384)))),IF(S384=0,0,IF(OR(R384=0,Q384=0),\"N.M.\",IF(ABS(S384/R384)>=10,\"N.M.\",S384/R384))))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V384-W384","v":5395436.3999999948},{"$f":"IF(W384<0,IF(X384=0,0,IF(OR(W384=0,V384=0),\"N.M.\",IF(ABS(X384/W384)>=10,\"N.M.\",X384/(-W384)))),IF(X384=0,0,IF(OR(W384=0,V384=0),\"N.M.\",IF(ABS(X384/W384)>=10,\"N.M.\",X384/W384))))","v":0.18794336241636847}]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F385-G385","v":39293.279999999999},{"$f":"IF(G385<0,IF(H385=0,0,IF(OR(G385=0,F385=0),\"N.M.\",IF(ABS(H385/G385)>=10,\"N.M.\",H385/(-G385)))),IF(H385=0,0,IF(OR(G385=0,F385=0),\"N.M.\",IF(ABS(H385/G385)>=10,\"N.M.\",H385/G385))))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K385-L385","v":-122262.25},{"$f":"IF(L385<0,IF(M385=0,0,IF(OR(L385=0,K385=0),\"N.M.\",IF(ABS(M385/L385)>=10,\"N.M.\",M385/(-L385)))),IF(M385=0,0,IF(OR(L385=0,K385=0),\"N.M.\",IF(ABS(M385/L385)>=10,\"N.M.\",M385/L385))))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q385-R385","v":137682.88},{"$f":"IF(R385<0,IF(S385=0,0,IF(OR(R385=0,Q385=0),\"N.M.\",IF(ABS(S385/R385)>=10,\"N.M.\",S385/(-R385)))),IF(S385=0,0,IF(OR(R385=0,Q385=0),\"N.M.\",IF(ABS(S385/R385)>=10,\"N.M.\",S385/R385))))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V385-W385","v":-210868.39999999997},{"$f":"IF(W385<0,IF(X385=0,0,IF(OR(W385=0,V385=0),\"N.M.\",IF(ABS(X385/W385)>=10,\"N.M.\",X385/(-W385)))),IF(X385=0,0,IF(OR(W385=0,V385=0),\"N.M.\",IF(ABS(X385/W385)>=10,\"N.M.\",X385/W385))))","v":-0.29570577877730431}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F386-G386","v":14420.709999999992},{"$f":"IF(G386<0,IF(H386=0,0,IF(OR(G386=0,F386=0),\"N.M.\",IF(ABS(H386/G386)>=10,\"N.M.\",H386/(-G386)))),IF(H386=0,0,IF(OR(G386=0,F386=0),\"N.M.\",IF(ABS(H386/G386)>=10,\"N.M.\",H386/G386))))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K386-L386","v":36724},{"$f":"IF(L386<0,IF(M386=0,0,IF(OR(L386=0,K386=0),\"N.M.\",IF(ABS(M386/L386)>=10,\"N.M.\",M386/(-L386)))),IF(M386=0,0,IF(OR(L386=0,K386=0),\"N.M.\",IF(ABS(M386/L386)>=10,\"N.M.\",M386/L386))))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q386-R386","v":60076.760000000009},{"$f":"IF(R386<0,IF(S386=0,0,IF(OR(R386=0,Q386=0),\"N.M.\",IF(ABS(S386/R386)>=10,\"N.M.\",S386/(-R386)))),IF(S386=0,0,IF(OR(R386=0,Q386=0),\"N.M.\",IF(ABS(S386/R386)>=10,\"N.M.\",S386/R386))))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V386-W386","v":53144.580000000075},{"$f":"IF(W386<0,IF(X386=0,0,IF(OR(W386=0,V386=0),\"N.M.\",IF(ABS(X386/W386)>=10,\"N.M.\",X386/(-W386)))),IF(X386=0,0,IF(OR(W386=0,V386=0),\"N.M.\",IF(ABS(X386/W386)>=10,\"N.M.\",X386/W386))))","v":3.8682925682412071E-2}]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F387-G387","v":-41211.26},{"$f":"IF(G387<0,IF(H387=0,0,IF(OR(G387=0,F387=0),\"N.M.\",IF(ABS(H387/G387)>=10,\"N.M.\",H387/(-G387)))),IF(H387=0,0,IF(OR(G387=0,F387=0),\"N.M.\",IF(ABS(H387/G387)>=10,\"N.M.\",H387/G387))))","v":-0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K387-L387","v":66221.749999999884},{"$f":"IF(L387<0,IF(M387=0,0,IF(OR(L387=0,K387=0),\"N.M.\",IF(ABS(M387/L387)>=10,\"N.M.\",M387/(-L387)))),IF(M387=0,0,IF(OR(L387=0,K387=0),\"N.M.\",IF(ABS(M387/L387)>=10,\"N.M.\",M387/L387))))","v":5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q387-R387","v":-24097.809999999998},{"$f":"IF(R387<0,IF(S387=0,0,IF(OR(R387=0,Q387=0),\"N.M.\",IF(ABS(S387/R387)>=10,\"N.M.\",S387/(-R387)))),IF(S387=0,0,IF(OR(R387=0,Q387=0),\"N.M.\",IF(ABS(S387/R387)>=10,\"N.M.\",S387/R387))))","v":-7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V387-W387","v":21837.75},{"$f":"IF(W387<0,IF(X387=0,0,IF(OR(W387=0,V387=0),\"N.M.\",IF(ABS(X387/W387)>=10,\"N.M.\",X387/(-W387)))),IF(X387=0,0,IF(OR(W387=0,V387=0),\"N.M.\",IF(ABS(X387/W387)>=10,\"N.M.\",X387/W387))))","v":1.7592736789544643E-2}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F388-G388","v":-46720.839999999967},{"$f":"IF(G388<0,IF(H388=0,0,IF(OR(G388=0,F388=0),\"N.M.\",IF(ABS(H388/G388)>=10,\"N.M.\",H388/(-G388)))),IF(H388=0,0,IF(OR(G388=0,F388=0),\"N.M.\",IF(ABS(H388/G388)>=10,\"N.M.\",H388/G388))))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K388-L388","v":-236494.85000000056},{"$f":"IF(L388<0,IF(M388=0,0,IF(OR(L388=0,K388=0),\"N.M.\",IF(ABS(M388/L388)>=10,\"N.M.\",M388/(-L388)))),IF(M388=0,0,IF(OR(L388=0,K388=0),\"N.M.\",IF(ABS(M388/L388)>=10,\"N.M.\",M388/L388))))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q388-R388","v":-140184.04999999981},{"$f":"IF(R388<0,IF(S388=0,0,IF(OR(R388=0,Q388=0),\"N.M.\",IF(ABS(S388/R388)>=10,\"N.M.\",S388/(-R388)))),IF(S388=0,0,IF(OR(R388=0,Q388=0),\"N.M.\",IF(ABS(S388/R388)>=10,\"N.M.\",S388/R388))))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V388-W388","v":-351171.25},{"$f":"IF(W388<0,IF(X388=0,0,IF(OR(W388=0,V388=0),\"N.M.\",IF(ABS(X388/W388)>=10,\"N.M.\",X388/(-W388)))),IF(X388=0,0,IF(OR(W388=0,V388=0),\"N.M.\",IF(ABS(X388/W388)>=10,\"N.M.\",X388/W388))))","v":-5.5277872914643887E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F389-G389","v":-325352.06200000003},{"$f":"IF(G389<0,IF(H389=0,0,IF(OR(G389=0,F389=0),\"N.M.\",IF(ABS(H389/G389)>=10,\"N.M.\",H389/(-G389)))),IF(H389=0,0,IF(OR(G389=0,F389=0),\"N.M.\",IF(ABS(H389/G389)>=10,\"N.M.\",H389/G389))))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K389-L389","v":-1119845.0499999998},{"$f":"IF(L389<0,IF(M389=0,0,IF(OR(L389=0,K389=0),\"N.M.\",IF(ABS(M389/L389)>=10,\"N.M.\",M389/(-L389)))),IF(M389=0,0,IF(OR(L389=0,K389=0),\"N.M.\",IF(ABS(M389/L389)>=10,\"N.M.\",M389/L389))))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q389-R389","v":-217131.93999999994},{"$f":"IF(R389<0,IF(S389=0,0,IF(OR(R389=0,Q389=0),\"N.M.\",IF(ABS(S389/R389)>=10,\"N.M.\",S389/(-R389)))),IF(S389=0,0,IF(OR(R389=0,Q389=0),\"N.M.\",IF(ABS(S389/R389)>=10,\"N.M.\",S389/R389))))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V389-W389","v":-286978.71999999997},{"$f":"IF(W389<0,IF(X389=0,0,IF(OR(W389=0,V389=0),\"N.M.\",IF(ABS(X389/W389)>=10,\"N.M.\",X389/(-W389)))),IF(X389=0,0,IF(OR(W389=0,V389=0),\"N.M.\",IF(ABS(X389/W389)>=10,\"N.M.\",X389/W389))))","v":-0.15379877074800788}]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F390-G390","v":59682.810000000012},{"$f":"IF(G390<0,IF(H390=0,0,IF(OR(G390=0,F390=0),\"N.M.\",IF(ABS(H390/G390)>=10,\"N.M.\",H390/(-G390)))),IF(H390=0,0,IF(OR(G390=0,F390=0),\"N.M.\",IF(ABS(H390/G390)>=10,\"N.M.\",H390/G390))))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K390-L390","v":417826.85999999987},{"$f":"IF(L390<0,IF(M390=0,0,IF(OR(L390=0,K390=0),\"N.M.\",IF(ABS(M390/L390)>=10,\"N.M.\",M390/(-L390)))),IF(M390=0,0,IF(OR(L390=0,K390=0),\"N.M.\",IF(ABS(M390/L390)>=10,\"N.M.\",M390/L390))))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q390-R390","v":133790.76},{"$f":"IF(R390<0,IF(S390=0,0,IF(OR(R390=0,Q390=0),\"N.M.\",IF(ABS(S390/R390)>=10,\"N.M.\",S390/(-R390)))),IF(S390=0,0,IF(OR(R390=0,Q390=0),\"N.M.\",IF(ABS(S390/R390)>=10,\"N.M.\",S390/R390))))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V390-W390","v":411964.84999999986},{"$f":"IF(W390<0,IF(X390=0,0,IF(OR(W390=0,V390=0),\"N.M.\",IF(ABS(X390/W390)>=10,\"N.M.\",X390/(-W390)))),IF(X390=0,0,IF(OR(W390=0,V390=0),\"N.M.\",IF(ABS(X390/W390)>=10,\"N.M.\",X390/W390))))","v":0.27362286448522893}]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F391-G391","v":42160.729999999996},{"$f":"IF(G391<0,IF(H391=0,0,IF(OR(G391=0,F391=0),\"N.M.\",IF(ABS(H391/G391)>=10,\"N.M.\",H391/(-G391)))),IF(H391=0,0,IF(OR(G391=0,F391=0),\"N.M.\",IF(ABS(H391/G391)>=10,\"N.M.\",H391/G391))))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K391-L391","v":-275603.49},{"$f":"IF(L391<0,IF(M391=0,0,IF(OR(L391=0,K391=0),\"N.M.\",IF(ABS(M391/L391)>=10,\"N.M.\",M391/(-L391)))),IF(M391=0,0,IF(OR(L391=0,K391=0),\"N.M.\",IF(ABS(M391/L391)>=10,\"N.M.\",M391/L391))))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q391-R391","v":17376},{"$f":"IF(R391<0,IF(S391=0,0,IF(OR(R391=0,Q391=0),\"N.M.\",IF(ABS(S391/R391)>=10,\"N.M.\",S391/(-R391)))),IF(S391=0,0,IF(OR(R391=0,Q391=0),\"N.M.\",IF(ABS(S391/R391)>=10,\"N.M.\",S391/R391))))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V391-W391","v":-308536.04000000015},{"$f":"IF(W391<0,IF(X391=0,0,IF(OR(W391=0,V391=0),\"N.M.\",IF(ABS(X391/W391)>=10,\"N.M.\",X391/(-W391)))),IF(X391=0,0,IF(OR(W391=0,V391=0),\"N.M.\",IF(ABS(X391/W391)>=10,\"N.M.\",X391/W391))))","v":-0.23539304253341534}]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F392-G392","v":171454.81000000003},{"$f":"IF(G392<0,IF(H392=0,0,IF(OR(G392=0,F392=0),\"N.M.\",IF(ABS(H392/G392)>=10,\"N.M.\",H392/(-G392)))),IF(H392=0,0,IF(OR(G392=0,F392=0),\"N.M.\",IF(ABS(H392/G392)>=10,\"N.M.\",H392/G392))))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K392-L392","v":199815.72999999998},{"$f":"IF(L392<0,IF(M392=0,0,IF(OR(L392=0,K392=0),\"N.M.\",IF(ABS(M392/L392)>=10,\"N.M.\",M392/(-L392)))),IF(M392=0,0,IF(OR(L392=0,K392=0),\"N.M.\",IF(ABS(M392/L392)>=10,\"N.M.\",M392/L392))))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q392-R392","v":221456.24000000005},{"$f":"IF(R392<0,IF(S392=0,0,IF(OR(R392=0,Q392=0),\"N.M.\",IF(ABS(S392/R392)>=10,\"N.M.\",S392/(-R392)))),IF(S392=0,0,IF(OR(R392=0,Q392=0),\"N.M.\",IF(ABS(S392/R392)>=10,\"N.M.\",S392/R392))))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V392-W392","v":510475.68000000017},{"$f":"IF(W392<0,IF(X392=0,0,IF(OR(W392=0,V392=0),\"N.M.\",IF(ABS(X392/W392)>=10,\"N.M.\",X392/(-W392)))),IF(X392=0,0,IF(OR(W392=0,V392=0),\"N.M.\",IF(ABS(X392/W392)>=10,\"N.M.\",X392/W392))))","v":0.25977653349831187}]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F393-G393","v":0},{"$f":"IF(G393<0,IF(H393=0,0,IF(OR(G393=0,F393=0),\"N.M.\",IF(ABS(H393/G393)>=10,\"N.M.\",H393/(-G393)))),IF(H393=0,0,IF(OR(G393=0,F393=0),\"N.M.\",IF(ABS(H393/G393)>=10,\"N.M.\",H393/G393))))","v":0},null,0,0,{"$f":"+K393-L393","v":0},{"$f":"IF(L393<0,IF(M393=0,0,IF(OR(L393=0,K393=0),\"N.M.\",IF(ABS(M393/L393)>=10,\"N.M.\",M393/(-L393)))),IF(M393=0,0,IF(OR(L393=0,K393=0),\"N.M.\",IF(ABS(M393/L393)>=10,\"N.M.\",M393/L393))))","v":0},null,null,0,0,{"$f":"+Q393-R393","v":0},{"$f":"IF(R393<0,IF(S393=0,0,IF(OR(R393=0,Q393=0),\"N.M.\",IF(ABS(S393/R393)>=10,\"N.M.\",S393/(-R393)))),IF(S393=0,0,IF(OR(R393=0,Q393=0),\"N.M.\",IF(ABS(S393/R393)>=10,\"N.M.\",S393/R393))))","v":0},null,0,-16103.08,{"$f":"+V393-W393","v":16103.08},{"$f":"IF(W393<0,IF(X393=0,0,IF(OR(W393=0,V393=0),\"N.M.\",IF(ABS(X393/W393)>=10,\"N.M.\",X393/(-W393)))),IF(X393=0,0,IF(OR(W393=0,V393=0),\"N.M.\",IF(ABS(X393/W393)>=10,\"N.M.\",X393/W393))))","v":"N.M."}]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F394-G394","v":-516.42000000000007},{"$f":"IF(G394<0,IF(H394=0,0,IF(OR(G394=0,F394=0),\"N.M.\",IF(ABS(H394/G394)>=10,\"N.M.\",H394/(-G394)))),IF(H394=0,0,IF(OR(G394=0,F394=0),\"N.M.\",IF(ABS(H394/G394)>=10,\"N.M.\",H394/G394))))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K394-L394","v":32388.86},{"$f":"IF(L394<0,IF(M394=0,0,IF(OR(L394=0,K394=0),\"N.M.\",IF(ABS(M394/L394)>=10,\"N.M.\",M394/(-L394)))),IF(M394=0,0,IF(OR(L394=0,K394=0),\"N.M.\",IF(ABS(M394/L394)>=10,\"N.M.\",M394/L394))))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q394-R394","v":10914.18},{"$f":"IF(R394<0,IF(S394=0,0,IF(OR(R394=0,Q394=0),\"N.M.\",IF(ABS(S394/R394)>=10,\"N.M.\",S394/(-R394)))),IF(S394=0,0,IF(OR(R394=0,Q394=0),\"N.M.\",IF(ABS(S394/R394)>=10,\"N.M.\",S394/R394))))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V394-W394","v":38164.710000000006},{"$f":"IF(W394<0,IF(X394=0,0,IF(OR(W394=0,V394=0),\"N.M.\",IF(ABS(X394/W394)>=10,\"N.M.\",X394/(-W394)))),IF(X394=0,0,IF(OR(W394=0,V394=0),\"N.M.\",IF(ABS(X394/W394)>=10,\"N.M.\",X394/W394))))","v":0.9875880982373626}]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F395-G395","v":46920.061999999976},{"$f":"IF(G395<0,IF(H395=0,0,IF(OR(G395=0,F395=0),\"N.M.\",IF(ABS(H395/G395)>=10,\"N.M.\",H395/(-G395)))),IF(H395=0,0,IF(OR(G395=0,F395=0),\"N.M.\",IF(ABS(H395/G395)>=10,\"N.M.\",H395/G395))))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K395-L395","v":-1532707.4440000001},{"$f":"IF(L395<0,IF(M395=0,0,IF(OR(L395=0,K395=0),\"N.M.\",IF(ABS(M395/L395)>=10,\"N.M.\",M395/(-L395)))),IF(M395=0,0,IF(OR(L395=0,K395=0),\"N.M.\",IF(ABS(M395/L395)>=10,\"N.M.\",M395/L395))))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q395-R395","v":-387108.73999999987},{"$f":"IF(R395<0,IF(S395=0,0,IF(OR(R395=0,Q395=0),\"N.M.\",IF(ABS(S395/R395)>=10,\"N.M.\",S395/(-R395)))),IF(S395=0,0,IF(OR(R395=0,Q395=0),\"N.M.\",IF(ABS(S395/R395)>=10,\"N.M.\",S395/R395))))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V395-W395","v":-1790357.0840000007},{"$f":"IF(W395<0,IF(X395=0,0,IF(OR(W395=0,V395=0),\"N.M.\",IF(ABS(X395/W395)>=10,\"N.M.\",X395/(-W395)))),IF(X395=0,0,IF(OR(W395=0,V395=0),\"N.M.\",IF(ABS(X395/W395)>=10,\"N.M.\",X395/W395))))","v":-0.27710158666485502}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F396-G396","v":-455.59999999999991},{"$f":"IF(G396<0,IF(H396=0,0,IF(OR(G396=0,F396=0),\"N.M.\",IF(ABS(H396/G396)>=10,\"N.M.\",H396/(-G396)))),IF(H396=0,0,IF(OR(G396=0,F396=0),\"N.M.\",IF(ABS(H396/G396)>=10,\"N.M.\",H396/G396))))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K396-L396","v":-2119.9300000000003},{"$f":"IF(L396<0,IF(M396=0,0,IF(OR(L396=0,K396=0),\"N.M.\",IF(ABS(M396/L396)>=10,\"N.M.\",M396/(-L396)))),IF(M396=0,0,IF(OR(L396=0,K396=0),\"N.M.\",IF(ABS(M396/L396)>=10,\"N.M.\",M396/L396))))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q396-R396","v":-866.47000000000116},{"$f":"IF(R396<0,IF(S396=0,0,IF(OR(R396=0,Q396=0),\"N.M.\",IF(ABS(S396/R396)>=10,\"N.M.\",S396/(-R396)))),IF(S396=0,0,IF(OR(R396=0,Q396=0),\"N.M.\",IF(ABS(S396/R396)>=10,\"N.M.\",S396/R396))))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V396-W396","v":-727.06999999999971},{"$f":"IF(W396<0,IF(X396=0,0,IF(OR(W396=0,V396=0),\"N.M.\",IF(ABS(X396/W396)>=10,\"N.M.\",X396/(-W396)))),IF(X396=0,0,IF(OR(W396=0,V396=0),\"N.M.\",IF(ABS(X396/W396)>=10,\"N.M.\",X396/W396))))","v":-1.4368833187188498E-2}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F397-G397","v":0},{"$f":"IF(G397<0,IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/(-G397)))),IF(H397=0,0,IF(OR(G397=0,F397=0),\"N.M.\",IF(ABS(H397/G397)>=10,\"N.M.\",H397/G397))))","v":0},null,0,10130,{"$f":"+K397-L397","v":-10130},{"$f":"IF(L397<0,IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/(-L397)))),IF(M397=0,0,IF(OR(L397=0,K397=0),\"N.M.\",IF(ABS(M397/L397)>=10,\"N.M.\",M397/L397))))","v":"N.M."},null,null,0,0,{"$f":"+Q397-R397","v":0},{"$f":"IF(R397<0,IF(S397=0,0,IF(OR(R397=0,Q397=0),\"N.M.\",IF(ABS(S397/R397)>=10,\"N.M.\",S397/(-R397)))),IF(S397=0,0,IF(OR(R397=0,Q397=0),\"N.M.\",IF(ABS(S397/R397)>=10,\"N.M.\",S397/R397))))","v":0},null,0,10130,{"$f":"+V397-W397","v":-10130},{"$f":"IF(W397<0,IF(X397=0,0,IF(OR(W397=0,V397=0),\"N.M.\",IF(ABS(X397/W397)>=10,\"N.M.\",X397/(-W397)))),IF(X397=0,0,IF(OR(W397=0,V397=0),\"N.M.\",IF(ABS(X397/W397)>=10,\"N.M.\",X397/W397))))","v":"N.M."}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F398-G398","v":0},{"$f":"IF(G398<0,IF(H398=0,0,IF(OR(G398=0,F398=0),\"N.M.\",IF(ABS(H398/G398)>=10,\"N.M.\",H398/(-G398)))),IF(H398=0,0,IF(OR(G398=0,F398=0),\"N.M.\",IF(ABS(H398/G398)>=10,\"N.M.\",H398/G398))))","v":0},null,0,367.46,{"$f":"+K398-L398","v":-367.46},{"$f":"IF(L398<0,IF(M398=0,0,IF(OR(L398=0,K398=0),\"N.M.\",IF(ABS(M398/L398)>=10,\"N.M.\",M398/(-L398)))),IF(M398=0,0,IF(OR(L398=0,K398=0),\"N.M.\",IF(ABS(M398/L398)>=10,\"N.M.\",M398/L398))))","v":"N.M."},null,null,0,0,{"$f":"+Q398-R398","v":0},{"$f":"IF(R398<0,IF(S398=0,0,IF(OR(R398=0,Q398=0),\"N.M.\",IF(ABS(S398/R398)>=10,\"N.M.\",S398/(-R398)))),IF(S398=0,0,IF(OR(R398=0,Q398=0),\"N.M.\",IF(ABS(S398/R398)>=10,\"N.M.\",S398/R398))))","v":0},null,0,489.34,{"$f":"+V398-W398","v":-489.34},{"$f":"IF(W398<0,IF(X398=0,0,IF(OR(W398=0,V398=0),\"N.M.\",IF(ABS(X398/W398)>=10,\"N.M.\",X398/(-W398)))),IF(X398=0,0,IF(OR(W398=0,V398=0),\"N.M.\",IF(ABS(X398/W398)>=10,\"N.M.\",X398/W398))))","v":"N.M."}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F399-G399","v":193.17000000000002},{"$f":"IF(G399<0,IF(H399=0,0,IF(OR(G399=0,F399=0),\"N.M.\",IF(ABS(H399/G399)>=10,\"N.M.\",H399/(-G399)))),IF(H399=0,0,IF(OR(G399=0,F399=0),\"N.M.\",IF(ABS(H399/G399)>=10,\"N.M.\",H399/G399))))","v":"N.M."},null,1931.7,0,{"$f":"+K399-L399","v":1931.7},{"$f":"IF(L399<0,IF(M399=0,0,IF(OR(L399=0,K399=0),\"N.M.\",IF(ABS(M399/L399)>=10,\"N.M.\",M399/(-L399)))),IF(M399=0,0,IF(OR(L399=0,K399=0),\"N.M.\",IF(ABS(M399/L399)>=10,\"N.M.\",M399/L399))))","v":"N.M."},null,null,579.51,0,{"$f":"+Q399-R399","v":579.51},{"$f":"IF(R399<0,IF(S399=0,0,IF(OR(R399=0,Q399=0),\"N.M.\",IF(ABS(S399/R399)>=10,\"N.M.\",S399/(-R399)))),IF(S399=0,0,IF(OR(R399=0,Q399=0),\"N.M.\",IF(ABS(S399/R399)>=10,\"N.M.\",S399/R399))))","v":"N.M."},null,1931.7,0,{"$f":"+V399-W399","v":1931.7},{"$f":"IF(W399<0,IF(X399=0,0,IF(OR(W399=0,V399=0),\"N.M.\",IF(ABS(X399/W399)>=10,\"N.M.\",X399/(-W399)))),IF(X399=0,0,IF(OR(W399=0,V399=0),\"N.M.\",IF(ABS(X399/W399)>=10,\"N.M.\",X399/W399))))","v":"N.M."}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F400-G400","v":-2512.75},{"$f":"IF(G400<0,IF(H400=0,0,IF(OR(G400=0,F400=0),\"N.M.\",IF(ABS(H400/G400)>=10,\"N.M.\",H400/(-G400)))),IF(H400=0,0,IF(OR(G400=0,F400=0),\"N.M.\",IF(ABS(H400/G400)>=10,\"N.M.\",H400/G400))))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K400-L400","v":-17769.949999999997},{"$f":"IF(L400<0,IF(M400=0,0,IF(OR(L400=0,K400=0),\"N.M.\",IF(ABS(M400/L400)>=10,\"N.M.\",M400/(-L400)))),IF(M400=0,0,IF(OR(L400=0,K400=0),\"N.M.\",IF(ABS(M400/L400)>=10,\"N.M.\",M400/L400))))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q400-R400","v":-7966.9},{"$f":"IF(R400<0,IF(S400=0,0,IF(OR(R400=0,Q400=0),\"N.M.\",IF(ABS(S400/R400)>=10,\"N.M.\",S400/(-R400)))),IF(S400=0,0,IF(OR(R400=0,Q400=0),\"N.M.\",IF(ABS(S400/R400)>=10,\"N.M.\",S400/R400))))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V400-W400","v":-13430.599999999999},{"$f":"IF(W400<0,IF(X400=0,0,IF(OR(W400=0,V400=0),\"N.M.\",IF(ABS(X400/W400)>=10,\"N.M.\",X400/(-W400)))),IF(X400=0,0,IF(OR(W400=0,V400=0),\"N.M.\",IF(ABS(X400/W400)>=10,\"N.M.\",X400/W400))))","v":-0.39682037869686815}]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F401-G401","v":0},{"$f":"IF(G401<0,IF(H401=0,0,IF(OR(G401=0,F401=0),\"N.M.\",IF(ABS(H401/G401)>=10,\"N.M.\",H401/(-G401)))),IF(H401=0,0,IF(OR(G401=0,F401=0),\"N.M.\",IF(ABS(H401/G401)>=10,\"N.M.\",H401/G401))))","v":0},null,-157142.86000000002,42857.15,{"$f":"+K401-L401","v":-200000.01},{"$f":"IF(L401<0,IF(M401=0,0,IF(OR(L401=0,K401=0),\"N.M.\",IF(ABS(M401/L401)>=10,\"N.M.\",M401/(-L401)))),IF(M401=0,0,IF(OR(L401=0,K401=0),\"N.M.\",IF(ABS(M401/L401)>=10,\"N.M.\",M401/L401))))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q401-R401","v":-200000.01},{"$f":"IF(R401<0,IF(S401=0,0,IF(OR(R401=0,Q401=0),\"N.M.\",IF(ABS(S401/R401)>=10,\"N.M.\",S401/(-R401)))),IF(S401=0,0,IF(OR(R401=0,Q401=0),\"N.M.\",IF(ABS(S401/R401)>=10,\"N.M.\",S401/R401))))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V401-W401","v":-200000.01},{"$f":"IF(W401<0,IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/(-W401)))),IF(X401=0,0,IF(OR(W401=0,V401=0),\"N.M.\",IF(ABS(X401/W401)>=10,\"N.M.\",X401/W401))))","v":-4.6666661222223134}]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F402-G402","v":-11.99},{"$f":"IF(G402<0,IF(H402=0,0,IF(OR(G402=0,F402=0),\"N.M.\",IF(ABS(H402/G402)>=10,\"N.M.\",H402/(-G402)))),IF(H402=0,0,IF(OR(G402=0,F402=0),\"N.M.\",IF(ABS(H402/G402)>=10,\"N.M.\",H402/G402))))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K402-L402","v":-84.300000000000011},{"$f":"IF(L402<0,IF(M402=0,0,IF(OR(L402=0,K402=0),\"N.M.\",IF(ABS(M402/L402)>=10,\"N.M.\",M402/(-L402)))),IF(M402=0,0,IF(OR(L402=0,K402=0),\"N.M.\",IF(ABS(M402/L402)>=10,\"N.M.\",M402/L402))))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q402-R402","v":-38.07},{"$f":"IF(R402<0,IF(S402=0,0,IF(OR(R402=0,Q402=0),\"N.M.\",IF(ABS(S402/R402)>=10,\"N.M.\",S402/(-R402)))),IF(S402=0,0,IF(OR(R402=0,Q402=0),\"N.M.\",IF(ABS(S402/R402)>=10,\"N.M.\",S402/R402))))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V402-W402","v":-64.13},{"$f":"IF(W402<0,IF(X402=0,0,IF(OR(W402=0,V402=0),\"N.M.\",IF(ABS(X402/W402)>=10,\"N.M.\",X402/(-W402)))),IF(X402=0,0,IF(OR(W402=0,V402=0),\"N.M.\",IF(ABS(X402/W402)>=10,\"N.M.\",X402/W402))))","v":-0.39374961625836552}]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F403-G403","v":-62348.779999999984},{"$f":"IF(G403<0,IF(H403=0,0,IF(OR(G403=0,F403=0),\"N.M.\",IF(ABS(H403/G403)>=10,\"N.M.\",H403/(-G403)))),IF(H403=0,0,IF(OR(G403=0,F403=0),\"N.M.\",IF(ABS(H403/G403)>=10,\"N.M.\",H403/G403))))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K403-L403","v":-660659.84},{"$f":"IF(L403<0,IF(M403=0,0,IF(OR(L403=0,K403=0),\"N.M.\",IF(ABS(M403/L403)>=10,\"N.M.\",M403/(-L403)))),IF(M403=0,0,IF(OR(L403=0,K403=0),\"N.M.\",IF(ABS(M403/L403)>=10,\"N.M.\",M403/L403))))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q403-R403","v":-219635.71000000002},{"$f":"IF(R403<0,IF(S403=0,0,IF(OR(R403=0,Q403=0),\"N.M.\",IF(ABS(S403/R403)>=10,\"N.M.\",S403/(-R403)))),IF(S403=0,0,IF(OR(R403=0,Q403=0),\"N.M.\",IF(ABS(S403/R403)>=10,\"N.M.\",S403/R403))))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V403-W403","v":-688533.96000000008},{"$f":"IF(W403<0,IF(X403=0,0,IF(OR(W403=0,V403=0),\"N.M.\",IF(ABS(X403/W403)>=10,\"N.M.\",X403/(-W403)))),IF(X403=0,0,IF(OR(W403=0,V403=0),\"N.M.\",IF(ABS(X403/W403)>=10,\"N.M.\",X403/W403))))","v":-0.40376016637452627}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F404-G404","v":180.33},{"$f":"IF(G404<0,IF(H404=0,0,IF(OR(G404=0,F404=0),\"N.M.\",IF(ABS(H404/G404)>=10,\"N.M.\",H404/(-G404)))),IF(H404=0,0,IF(OR(G404=0,F404=0),\"N.M.\",IF(ABS(H404/G404)>=10,\"N.M.\",H404/G404))))","v":"N.M."},null,180.33,0,{"$f":"+K404-L404","v":180.33},{"$f":"IF(L404<0,IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/(-L404)))),IF(M404=0,0,IF(OR(L404=0,K404=0),\"N.M.\",IF(ABS(M404/L404)>=10,\"N.M.\",M404/L404))))","v":"N.M."},null,null,180.33,0,{"$f":"+Q404-R404","v":180.33},{"$f":"IF(R404<0,IF(S404=0,0,IF(OR(R404=0,Q404=0),\"N.M.\",IF(ABS(S404/R404)>=10,\"N.M.\",S404/(-R404)))),IF(S404=0,0,IF(OR(R404=0,Q404=0),\"N.M.\",IF(ABS(S404/R404)>=10,\"N.M.\",S404/R404))))","v":"N.M."},null,180.33,0,{"$f":"+V404-W404","v":180.33},{"$f":"IF(W404<0,IF(X404=0,0,IF(OR(W404=0,V404=0),\"N.M.\",IF(ABS(X404/W404)>=10,\"N.M.\",X404/(-W404)))),IF(X404=0,0,IF(OR(W404=0,V404=0),\"N.M.\",IF(ABS(X404/W404)>=10,\"N.M.\",X404/W404))))","v":"N.M."}]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F405-G405","v":-69130.929999999993},{"$f":"IF(G405<0,IF(H405=0,0,IF(OR(G405=0,F405=0),\"N.M.\",IF(ABS(H405/G405)>=10,\"N.M.\",H405/(-G405)))),IF(H405=0,0,IF(OR(G405=0,F405=0),\"N.M.\",IF(ABS(H405/G405)>=10,\"N.M.\",H405/G405))))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K405-L405","v":-198458.17999999993},{"$f":"IF(L405<0,IF(M405=0,0,IF(OR(L405=0,K405=0),\"N.M.\",IF(ABS(M405/L405)>=10,\"N.M.\",M405/(-L405)))),IF(M405=0,0,IF(OR(L405=0,K405=0),\"N.M.\",IF(ABS(M405/L405)>=10,\"N.M.\",M405/L405))))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q405-R405","v":-390124.23},{"$f":"IF(R405<0,IF(S405=0,0,IF(OR(R405=0,Q405=0),\"N.M.\",IF(ABS(S405/R405)>=10,\"N.M.\",S405/(-R405)))),IF(S405=0,0,IF(OR(R405=0,Q405=0),\"N.M.\",IF(ABS(S405/R405)>=10,\"N.M.\",S405/R405))))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V405-W405","v":51141.65000000014},{"$f":"IF(W405<0,IF(X405=0,0,IF(OR(W405=0,V405=0),\"N.M.\",IF(ABS(X405/W405)>=10,\"N.M.\",X405/(-W405)))),IF(X405=0,0,IF(OR(W405=0,V405=0),\"N.M.\",IF(ABS(X405/W405)>=10,\"N.M.\",X405/W405))))","v":3.3104306478869597E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F406-G406","v":-799037.9600000002},{"$f":"IF(G406<0,IF(H406=0,0,IF(OR(G406=0,F406=0),\"N.M.\",IF(ABS(H406/G406)>=10,\"N.M.\",H406/(-G406)))),IF(H406=0,0,IF(OR(G406=0,F406=0),\"N.M.\",IF(ABS(H406/G406)>=10,\"N.M.\",H406/G406))))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K406-L406","v":-1172981.2299999986},{"$f":"IF(L406<0,IF(M406=0,0,IF(OR(L406=0,K406=0),\"N.M.\",IF(ABS(M406/L406)>=10,\"N.M.\",M406/(-L406)))),IF(M406=0,0,IF(OR(L406=0,K406=0),\"N.M.\",IF(ABS(M406/L406)>=10,\"N.M.\",M406/L406))))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q406-R406","v":-2260157.71},{"$f":"IF(R406<0,IF(S406=0,0,IF(OR(R406=0,Q406=0),\"N.M.\",IF(ABS(S406/R406)>=10,\"N.M.\",S406/(-R406)))),IF(S406=0,0,IF(OR(R406=0,Q406=0),\"N.M.\",IF(ABS(S406/R406)>=10,\"N.M.\",S406/R406))))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V406-W406","v":-1643076.3899999969},{"$f":"IF(W406<0,IF(X406=0,0,IF(OR(W406=0,V406=0),\"N.M.\",IF(ABS(X406/W406)>=10,\"N.M.\",X406/(-W406)))),IF(X406=0,0,IF(OR(W406=0,V406=0),\"N.M.\",IF(ABS(X406/W406)>=10,\"N.M.\",X406/W406))))","v":-0.11234697829885681}]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F407-G407","v":0},{"$f":"IF(G407<0,IF(H407=0,0,IF(OR(G407=0,F407=0),\"N.M.\",IF(ABS(H407/G407)>=10,\"N.M.\",H407/(-G407)))),IF(H407=0,0,IF(OR(G407=0,F407=0),\"N.M.\",IF(ABS(H407/G407)>=10,\"N.M.\",H407/G407))))","v":0},null,0,0,{"$f":"+K407-L407","v":0},{"$f":"IF(L407<0,IF(M407=0,0,IF(OR(L407=0,K407=0),\"N.M.\",IF(ABS(M407/L407)>=10,\"N.M.\",M407/(-L407)))),IF(M407=0,0,IF(OR(L407=0,K407=0),\"N.M.\",IF(ABS(M407/L407)>=10,\"N.M.\",M407/L407))))","v":0},null,null,0,0,{"$f":"+Q407-R407","v":0},{"$f":"IF(R407<0,IF(S407=0,0,IF(OR(R407=0,Q407=0),\"N.M.\",IF(ABS(S407/R407)>=10,\"N.M.\",S407/(-R407)))),IF(S407=0,0,IF(OR(R407=0,Q407=0),\"N.M.\",IF(ABS(S407/R407)>=10,\"N.M.\",S407/R407))))","v":0},null,0,0,{"$f":"+V407-W407","v":0},{"$f":"IF(W407<0,IF(X407=0,0,IF(OR(W407=0,V407=0),\"N.M.\",IF(ABS(X407/W407)>=10,\"N.M.\",X407/(-W407)))),IF(X407=0,0,IF(OR(W407=0,V407=0),\"N.M.\",IF(ABS(X407/W407)>=10,\"N.M.\",X407/W407))))","v":0}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F408-G408","v":605.15000000000009},{"$f":"IF(G408<0,IF(H408=0,0,IF(OR(G408=0,F408=0),\"N.M.\",IF(ABS(H408/G408)>=10,\"N.M.\",H408/(-G408)))),IF(H408=0,0,IF(OR(G408=0,F408=0),\"N.M.\",IF(ABS(H408/G408)>=10,\"N.M.\",H408/G408))))","v":0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K408-L408","v":4358.6600000000008},{"$f":"IF(L408<0,IF(M408=0,0,IF(OR(L408=0,K408=0),\"N.M.\",IF(ABS(M408/L408)>=10,\"N.M.\",M408/(-L408)))),IF(M408=0,0,IF(OR(L408=0,K408=0),\"N.M.\",IF(ABS(M408/L408)>=10,\"N.M.\",M408/L408))))","v":0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q408-R408","v":1422.9500000000003},{"$f":"IF(R408<0,IF(S408=0,0,IF(OR(R408=0,Q408=0),\"N.M.\",IF(ABS(S408/R408)>=10,\"N.M.\",S408/(-R408)))),IF(S408=0,0,IF(OR(R408=0,Q408=0),\"N.M.\",IF(ABS(S408/R408)>=10,\"N.M.\",S408/R408))))","v":0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V408-W408","v":3792.83},{"$f":"IF(W408<0,IF(X408=0,0,IF(OR(W408=0,V408=0),\"N.M.\",IF(ABS(X408/W408)>=10,\"N.M.\",X408/(-W408)))),IF(X408=0,0,IF(OR(W408=0,V408=0),\"N.M.\",IF(ABS(X408/W408)>=10,\"N.M.\",X408/W408))))","v":0.38199824351490391}]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F409-G409","v":0},{"$f":"IF(G409<0,IF(H409=0,0,IF(OR(G409=0,F409=0),\"N.M.\",IF(ABS(H409/G409)>=10,\"N.M.\",H409/(-G409)))),IF(H409=0,0,IF(OR(G409=0,F409=0),\"N.M.\",IF(ABS(H409/G409)>=10,\"N.M.\",H409/G409))))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K409-L409","v":-36305.679999999935},{"$f":"IF(L409<0,IF(M409=0,0,IF(OR(L409=0,K409=0),\"N.M.\",IF(ABS(M409/L409)>=10,\"N.M.\",M409/(-L409)))),IF(M409=0,0,IF(OR(L409=0,K409=0),\"N.M.\",IF(ABS(M409/L409)>=10,\"N.M.\",M409/L409))))","v":-6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q409-R409","v":0},{"$f":"IF(R409<0,IF(S409=0,0,IF(OR(R409=0,Q409=0),\"N.M.\",IF(ABS(S409/R409)>=10,\"N.M.\",S409/(-R409)))),IF(S409=0,0,IF(OR(R409=0,Q409=0),\"N.M.\",IF(ABS(S409/R409)>=10,\"N.M.\",S409/R409))))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V409-W409","v":-191525.33999999991},{"$f":"IF(W409<0,IF(X409=0,0,IF(OR(W409=0,V409=0),\"N.M.\",IF(ABS(X409/W409)>=10,\"N.M.\",X409/(-W409)))),IF(X409=0,0,IF(OR(W409=0,V409=0),\"N.M.\",IF(ABS(X409/W409)>=10,\"N.M.\",X409/W409))))","v":-0.37722037694278715}]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F410-G410","v":513288.67999999993},{"$f":"IF(G410<0,IF(H410=0,0,IF(OR(G410=0,F410=0),\"N.M.\",IF(ABS(H410/G410)>=10,\"N.M.\",H410/(-G410)))),IF(H410=0,0,IF(OR(G410=0,F410=0),\"N.M.\",IF(ABS(H410/G410)>=10,\"N.M.\",H410/G410))))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K410-L410","v":1811919.0700000003},{"$f":"IF(L410<0,IF(M410=0,0,IF(OR(L410=0,K410=0),\"N.M.\",IF(ABS(M410/L410)>=10,\"N.M.\",M410/(-L410)))),IF(M410=0,0,IF(OR(L410=0,K410=0),\"N.M.\",IF(ABS(M410/L410)>=10,\"N.M.\",M410/L410))))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q410-R410","v":1072601.22},{"$f":"IF(R410<0,IF(S410=0,0,IF(OR(R410=0,Q410=0),\"N.M.\",IF(ABS(S410/R410)>=10,\"N.M.\",S410/(-R410)))),IF(S410=0,0,IF(OR(R410=0,Q410=0),\"N.M.\",IF(ABS(S410/R410)>=10,\"N.M.\",S410/R410))))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V410-W410","v":1096235.6499999994},{"$f":"IF(W410<0,IF(X410=0,0,IF(OR(W410=0,V410=0),\"N.M.\",IF(ABS(X410/W410)>=10,\"N.M.\",X410/(-W410)))),IF(X410=0,0,IF(OR(W410=0,V410=0),\"N.M.\",IF(ABS(X410/W410)>=10,\"N.M.\",X410/W410))))","v":0.23499983139814187}]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F411-G411","v":-1178.45},{"$f":"IF(G411<0,IF(H411=0,0,IF(OR(G411=0,F411=0),\"N.M.\",IF(ABS(H411/G411)>=10,\"N.M.\",H411/(-G411)))),IF(H411=0,0,IF(OR(G411=0,F411=0),\"N.M.\",IF(ABS(H411/G411)>=10,\"N.M.\",H411/G411))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+K411-L411","v":45756.950000000004},{"$f":"IF(L411<0,IF(M411=0,0,IF(OR(L411=0,K411=0),\"N.M.\",IF(ABS(M411/L411)>=10,\"N.M.\",M411/(-L411)))),IF(M411=0,0,IF(OR(L411=0,K411=0),\"N.M.\",IF(ABS(M411/L411)>=10,\"N.M.\",M411/L411))))","v":"N.M."},null,null,10461.450000000001,0,{"$f":"+Q411-R411","v":10461.450000000001},{"$f":"IF(R411<0,IF(S411=0,0,IF(OR(R411=0,Q411=0),\"N.M.\",IF(ABS(S411/R411)>=10,\"N.M.\",S411/(-R411)))),IF(S411=0,0,IF(OR(R411=0,Q411=0),\"N.M.\",IF(ABS(S411/R411)>=10,\"N.M.\",S411/R411))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+V411-W411","v":45756.950000000004},{"$f":"IF(W411<0,IF(X411=0,0,IF(OR(W411=0,V411=0),\"N.M.\",IF(ABS(X411/W411)>=10,\"N.M.\",X411/(-W411)))),IF(X411=0,0,IF(OR(W411=0,V411=0),\"N.M.\",IF(ABS(X411/W411)>=10,\"N.M.\",X411/W411))))","v":"N.M."}]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F412-G412","v":1476.18},{"$f":"IF(G412<0,IF(H412=0,0,IF(OR(G412=0,F412=0),\"N.M.\",IF(ABS(H412/G412)>=10,\"N.M.\",H412/(-G412)))),IF(H412=0,0,IF(OR(G412=0,F412=0),\"N.M.\",IF(ABS(H412/G412)>=10,\"N.M.\",H412/G412))))","v":"N.M."},null,4291.42,0,{"$f":"+K412-L412","v":4291.42},{"$f":"IF(L412<0,IF(M412=0,0,IF(OR(L412=0,K412=0),\"N.M.\",IF(ABS(M412/L412)>=10,\"N.M.\",M412/(-L412)))),IF(M412=0,0,IF(OR(L412=0,K412=0),\"N.M.\",IF(ABS(M412/L412)>=10,\"N.M.\",M412/L412))))","v":"N.M."},null,null,2742.61,0,{"$f":"+Q412-R412","v":2742.61},{"$f":"IF(R412<0,IF(S412=0,0,IF(OR(R412=0,Q412=0),\"N.M.\",IF(ABS(S412/R412)>=10,\"N.M.\",S412/(-R412)))),IF(S412=0,0,IF(OR(R412=0,Q412=0),\"N.M.\",IF(ABS(S412/R412)>=10,\"N.M.\",S412/R412))))","v":"N.M."},null,4291.42,0,{"$f":"+V412-W412","v":4291.42},{"$f":"IF(W412<0,IF(X412=0,0,IF(OR(W412=0,V412=0),\"N.M.\",IF(ABS(X412/W412)>=10,\"N.M.\",X412/(-W412)))),IF(X412=0,0,IF(OR(W412=0,V412=0),\"N.M.\",IF(ABS(X412/W412)>=10,\"N.M.\",X412/W412))))","v":"N.M."}]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F413-G413","v":21552.179999999993},{"$f":"IF(G413<0,IF(H413=0,0,IF(OR(G413=0,F413=0),\"N.M.\",IF(ABS(H413/G413)>=10,\"N.M.\",H413/(-G413)))),IF(H413=0,0,IF(OR(G413=0,F413=0),\"N.M.\",IF(ABS(H413/G413)>=10,\"N.M.\",H413/G413))))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K413-L413","v":-129183.62999999989},{"$f":"IF(L413<0,IF(M413=0,0,IF(OR(L413=0,K413=0),\"N.M.\",IF(ABS(M413/L413)>=10,\"N.M.\",M413/(-L413)))),IF(M413=0,0,IF(OR(L413=0,K413=0),\"N.M.\",IF(ABS(M413/L413)>=10,\"N.M.\",M413/L413))))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q413-R413","v":2319.0800000000163},{"$f":"IF(R413<0,IF(S413=0,0,IF(OR(R413=0,Q413=0),\"N.M.\",IF(ABS(S413/R413)>=10,\"N.M.\",S413/(-R413)))),IF(S413=0,0,IF(OR(R413=0,Q413=0),\"N.M.\",IF(ABS(S413/R413)>=10,\"N.M.\",S413/R413))))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V413-W413","v":-393099.24999999977},{"$f":"IF(W413<0,IF(X413=0,0,IF(OR(W413=0,V413=0),\"N.M.\",IF(ABS(X413/W413)>=10,\"N.M.\",X413/(-W413)))),IF(X413=0,0,IF(OR(W413=0,V413=0),\"N.M.\",IF(ABS(X413/W413)>=10,\"N.M.\",X413/W413))))","v":-0.21846127444192986}]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F414-G414","v":0},{"$f":"IF(G414<0,IF(H414=0,0,IF(OR(G414=0,F414=0),\"N.M.\",IF(ABS(H414/G414)>=10,\"N.M.\",H414/(-G414)))),IF(H414=0,0,IF(OR(G414=0,F414=0),\"N.M.\",IF(ABS(H414/G414)>=10,\"N.M.\",H414/G414))))","v":0},null,0,-13.57,{"$f":"+K414-L414","v":13.57},{"$f":"IF(L414<0,IF(M414=0,0,IF(OR(L414=0,K414=0),\"N.M.\",IF(ABS(M414/L414)>=10,\"N.M.\",M414/(-L414)))),IF(M414=0,0,IF(OR(L414=0,K414=0),\"N.M.\",IF(ABS(M414/L414)>=10,\"N.M.\",M414/L414))))","v":"N.M."},null,null,0,0,{"$f":"+Q414-R414","v":0},{"$f":"IF(R414<0,IF(S414=0,0,IF(OR(R414=0,Q414=0),\"N.M.\",IF(ABS(S414/R414)>=10,\"N.M.\",S414/(-R414)))),IF(S414=0,0,IF(OR(R414=0,Q414=0),\"N.M.\",IF(ABS(S414/R414)>=10,\"N.M.\",S414/R414))))","v":0},null,0,0,{"$f":"+V414-W414","v":0},{"$f":"IF(W414<0,IF(X414=0,0,IF(OR(W414=0,V414=0),\"N.M.\",IF(ABS(X414/W414)>=10,\"N.M.\",X414/(-W414)))),IF(X414=0,0,IF(OR(W414=0,V414=0),\"N.M.\",IF(ABS(X414/W414)>=10,\"N.M.\",X414/W414))))","v":0}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F415-G415","v":13.99},{"$f":"IF(G415<0,IF(H415=0,0,IF(OR(G415=0,F415=0),\"N.M.\",IF(ABS(H415/G415)>=10,\"N.M.\",H415/(-G415)))),IF(H415=0,0,IF(OR(G415=0,F415=0),\"N.M.\",IF(ABS(H415/G415)>=10,\"N.M.\",H415/G415))))","v":"N.M."},null,13.99,0,{"$f":"+K415-L415","v":13.99},{"$f":"IF(L415<0,IF(M415=0,0,IF(OR(L415=0,K415=0),\"N.M.\",IF(ABS(M415/L415)>=10,\"N.M.\",M415/(-L415)))),IF(M415=0,0,IF(OR(L415=0,K415=0),\"N.M.\",IF(ABS(M415/L415)>=10,\"N.M.\",M415/L415))))","v":"N.M."},null,null,13.99,0,{"$f":"+Q415-R415","v":13.99},{"$f":"IF(R415<0,IF(S415=0,0,IF(OR(R415=0,Q415=0),\"N.M.\",IF(ABS(S415/R415)>=10,\"N.M.\",S415/(-R415)))),IF(S415=0,0,IF(OR(R415=0,Q415=0),\"N.M.\",IF(ABS(S415/R415)>=10,\"N.M.\",S415/R415))))","v":"N.M."},null,13.99,0,{"$f":"+V415-W415","v":13.99},{"$f":"IF(W415<0,IF(X415=0,0,IF(OR(W415=0,V415=0),\"N.M.\",IF(ABS(X415/W415)>=10,\"N.M.\",X415/(-W415)))),IF(X415=0,0,IF(OR(W415=0,V415=0),\"N.M.\",IF(ABS(X415/W415)>=10,\"N.M.\",X415/W415))))","v":"N.M."}]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F416-G416","v":0},{"$f":"IF(G416<0,IF(H416=0,0,IF(OR(G416=0,F416=0),\"N.M.\",IF(ABS(H416/G416)>=10,\"N.M.\",H416/(-G416)))),IF(H416=0,0,IF(OR(G416=0,F416=0),\"N.M.\",IF(ABS(H416/G416)>=10,\"N.M.\",H416/G416))))","v":0},null,0.19,0,{"$f":"+K416-L416","v":0.19},{"$f":"IF(L416<0,IF(M416=0,0,IF(OR(L416=0,K416=0),\"N.M.\",IF(ABS(M416/L416)>=10,\"N.M.\",M416/(-L416)))),IF(M416=0,0,IF(OR(L416=0,K416=0),\"N.M.\",IF(ABS(M416/L416)>=10,\"N.M.\",M416/L416))))","v":"N.M."},null,null,0,0,{"$f":"+Q416-R416","v":0},{"$f":"IF(R416<0,IF(S416=0,0,IF(OR(R416=0,Q416=0),\"N.M.\",IF(ABS(S416/R416)>=10,\"N.M.\",S416/(-R416)))),IF(S416=0,0,IF(OR(R416=0,Q416=0),\"N.M.\",IF(ABS(S416/R416)>=10,\"N.M.\",S416/R416))))","v":0},null,0.19,0,{"$f":"+V416-W416","v":0.19},{"$f":"IF(W416<0,IF(X416=0,0,IF(OR(W416=0,V416=0),\"N.M.\",IF(ABS(X416/W416)>=10,\"N.M.\",X416/(-W416)))),IF(X416=0,0,IF(OR(W416=0,V416=0),\"N.M.\",IF(ABS(X416/W416)>=10,\"N.M.\",X416/W416))))","v":"N.M."}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F417-G417","v":0},{"$f":"IF(G417<0,IF(H417=0,0,IF(OR(G417=0,F417=0),\"N.M.\",IF(ABS(H417/G417)>=10,\"N.M.\",H417/(-G417)))),IF(H417=0,0,IF(OR(G417=0,F417=0),\"N.M.\",IF(ABS(H417/G417)>=10,\"N.M.\",H417/G417))))","v":0},null,0.01,0,{"$f":"+K417-L417","v":0.01},{"$f":"IF(L417<0,IF(M417=0,0,IF(OR(L417=0,K417=0),\"N.M.\",IF(ABS(M417/L417)>=10,\"N.M.\",M417/(-L417)))),IF(M417=0,0,IF(OR(L417=0,K417=0),\"N.M.\",IF(ABS(M417/L417)>=10,\"N.M.\",M417/L417))))","v":"N.M."},null,null,0.01,0,{"$f":"+Q417-R417","v":0.01},{"$f":"IF(R417<0,IF(S417=0,0,IF(OR(R417=0,Q417=0),\"N.M.\",IF(ABS(S417/R417)>=10,\"N.M.\",S417/(-R417)))),IF(S417=0,0,IF(OR(R417=0,Q417=0),\"N.M.\",IF(ABS(S417/R417)>=10,\"N.M.\",S417/R417))))","v":"N.M."},null,0.01,0,{"$f":"+V417-W417","v":0.01},{"$f":"IF(W417<0,IF(X417=0,0,IF(OR(W417=0,V417=0),\"N.M.\",IF(ABS(X417/W417)>=10,\"N.M.\",X417/(-W417)))),IF(X417=0,0,IF(OR(W417=0,V417=0),\"N.M.\",IF(ABS(X417/W417)>=10,\"N.M.\",X417/W417))))","v":"N.M."}]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,8213710.3700000001,8938031.0199999996,{"$f":"+F418-G418","v":-724320.64999999944},{"$f":"IF(G418<0,IF(H418=0,0,IF(OR(G418=0,F418=0),\"N.M.\",IF(ABS(H418/G418)>=10,\"N.M.\",H418/(-G418)))),IF(H418=0,0,IF(OR(G418=0,F418=0),\"N.M.\",IF(ABS(H418/G418)>=10,\"N.M.\",H418/G418))))","v":-8.1038055068195489E-2},null,98834824.829999998,75101853.079999998,{"$f":"+K418-L418","v":23732971.75},{"$f":"IF(L418<0,IF(M418=0,0,IF(OR(L418=0,K418=0),\"N.M.\",IF(ABS(M418/L418)>=10,\"N.M.\",M418/(-L418)))),IF(M418=0,0,IF(OR(L418=0,K418=0),\"N.M.\",IF(ABS(M418/L418)>=10,\"N.M.\",M418/L418))))","v":0.31601046814010253},null,null,22438980.91,26381437.350000001,{"$f":"+Q418-R418","v":-3942456.4400000013},{"$f":"IF(R418<0,IF(S418=0,0,IF(OR(R418=0,Q418=0),\"N.M.\",IF(ABS(S418/R418)>=10,\"N.M.\",S418/(-R418)))),IF(S418=0,0,IF(OR(R418=0,Q418=0),\"N.M.\",IF(ABS(S418/R418)>=10,\"N.M.\",S418/R418))))","v":-0.14944054744613833},null,112740687.61,94803085.359999999,{"$f":"+V418-W418","v":17937602.25},{"$f":"IF(W418<0,IF(X418=0,0,IF(OR(W418=0,V418=0),\"N.M.\",IF(ABS(X418/W418)>=10,\"N.M.\",X418/(-W418)))),IF(X418=0,0,IF(OR(W418=0,V418=0),\"N.M.\",IF(ABS(X418/W418)>=10,\"N.M.\",X418/W418))))","v":0.18920905561126772}]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F419-G419","v":32587.75},{"$f":"IF(G419<0,IF(H419=0,0,IF(OR(G419=0,F419=0),\"N.M.\",IF(ABS(H419/G419)>=10,\"N.M.\",H419/(-G419)))),IF(H419=0,0,IF(OR(G419=0,F419=0),\"N.M.\",IF(ABS(H419/G419)>=10,\"N.M.\",H419/G419))))","v":"N.M."},null,160836.33000000002,373078.23,{"$f":"+K419-L419","v":-212241.89999999997},{"$f":"IF(L419<0,IF(M419=0,0,IF(OR(L419=0,K419=0),\"N.M.\",IF(ABS(M419/L419)>=10,\"N.M.\",M419/(-L419)))),IF(M419=0,0,IF(OR(L419=0,K419=0),\"N.M.\",IF(ABS(M419/L419)>=10,\"N.M.\",M419/L419))))","v":-0.56889382154514878},null,null,96712.040000000008,0,{"$f":"+Q419-R419","v":96712.040000000008},{"$f":"IF(R419<0,IF(S419=0,0,IF(OR(R419=0,Q419=0),\"N.M.\",IF(ABS(S419/R419)>=10,\"N.M.\",S419/(-R419)))),IF(S419=0,0,IF(OR(R419=0,Q419=0),\"N.M.\",IF(ABS(S419/R419)>=10,\"N.M.\",S419/R419))))","v":"N.M."},null,160836.33000000002,522800.41,{"$f":"+V419-W419","v":-361964.07999999996},{"$f":"IF(W419<0,IF(X419=0,0,IF(OR(W419=0,V419=0),\"N.M.\",IF(ABS(X419/W419)>=10,\"N.M.\",X419/(-W419)))),IF(X419=0,0,IF(OR(W419=0,V419=0),\"N.M.\",IF(ABS(X419/W419)>=10,\"N.M.\",X419/W419))))","v":-0.69235615174823595}]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-32126.82,201548.44,{"$f":"+F420-G420","v":-233675.26},{"$f":"IF(G420<0,IF(H420=0,0,IF(OR(G420=0,F420=0),\"N.M.\",IF(ABS(H420/G420)>=10,\"N.M.\",H420/(-G420)))),IF(H420=0,0,IF(OR(G420=0,F420=0),\"N.M.\",IF(ABS(H420/G420)>=10,\"N.M.\",H420/G420))))","v":-1.1593999933713206},null,1852152.69,1016160.01,{"$f":"+K420-L420","v":835992.67999999993},{"$f":"IF(L420<0,IF(M420=0,0,IF(OR(L420=0,K420=0),\"N.M.\",IF(ABS(M420/L420)>=10,\"N.M.\",M420/(-L420)))),IF(M420=0,0,IF(OR(L420=0,K420=0),\"N.M.\",IF(ABS(M420/L420)>=10,\"N.M.\",M420/L420))))","v":0.8226978741271268},null,null,-480389.31,604645.32000000007,{"$f":"+Q420-R420","v":-1085034.6300000001},{"$f":"IF(R420<0,IF(S420=0,0,IF(OR(R420=0,Q420=0),\"N.M.\",IF(ABS(S420/R420)>=10,\"N.M.\",S420/(-R420)))),IF(S420=0,0,IF(OR(R420=0,Q420=0),\"N.M.\",IF(ABS(S420/R420)>=10,\"N.M.\",S420/R420))))","v":-1.7944976899846012},null,2255249.5699999998,1016160.01,{"$f":"+V420-W420","v":1239089.5599999998},{"$f":"IF(W420<0,IF(X420=0,0,IF(OR(W420=0,V420=0),\"N.M.\",IF(ABS(X420/W420)>=10,\"N.M.\",X420/(-W420)))),IF(X420=0,0,IF(OR(W420=0,V420=0),\"N.M.\",IF(ABS(X420/W420)>=10,\"N.M.\",X420/W420))))","v":1.2193842975576257}]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F421-G421","v":0},{"$f":"IF(G421<0,IF(H421=0,0,IF(OR(G421=0,F421=0),\"N.M.\",IF(ABS(H421/G421)>=10,\"N.M.\",H421/(-G421)))),IF(H421=0,0,IF(OR(G421=0,F421=0),\"N.M.\",IF(ABS(H421/G421)>=10,\"N.M.\",H421/G421))))","v":0},null,0,0,{"$f":"+K421-L421","v":0},{"$f":"IF(L421<0,IF(M421=0,0,IF(OR(L421=0,K421=0),\"N.M.\",IF(ABS(M421/L421)>=10,\"N.M.\",M421/(-L421)))),IF(M421=0,0,IF(OR(L421=0,K421=0),\"N.M.\",IF(ABS(M421/L421)>=10,\"N.M.\",M421/L421))))","v":0},null,null,0,0,{"$f":"+Q421-R421","v":0},{"$f":"IF(R421<0,IF(S421=0,0,IF(OR(R421=0,Q421=0),\"N.M.\",IF(ABS(S421/R421)>=10,\"N.M.\",S421/(-R421)))),IF(S421=0,0,IF(OR(R421=0,Q421=0),\"N.M.\",IF(ABS(S421/R421)>=10,\"N.M.\",S421/R421))))","v":0},null,0,0,{"$f":"+V421-W421","v":0},{"$f":"IF(W421<0,IF(X421=0,0,IF(OR(W421=0,V421=0),\"N.M.\",IF(ABS(X421/W421)>=10,\"N.M.\",X421/(-W421)))),IF(X421=0,0,IF(OR(W421=0,V421=0),\"N.M.\",IF(ABS(X421/W421)>=10,\"N.M.\",X421/W421))))","v":0}]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-993.12,224.95000000000002,{"$f":"+F422-G422","v":-1218.07},{"$f":"IF(G422<0,IF(H422=0,0,IF(OR(G422=0,F422=0),\"N.M.\",IF(ABS(H422/G422)>=10,\"N.M.\",H422/(-G422)))),IF(H422=0,0,IF(OR(G422=0,F422=0),\"N.M.\",IF(ABS(H422/G422)>=10,\"N.M.\",H422/G422))))","v":-5.4148477439430982},null,-2212.11,5604.8,{"$f":"+K422-L422","v":-7816.91},{"$f":"IF(L422<0,IF(M422=0,0,IF(OR(L422=0,K422=0),\"N.M.\",IF(ABS(M422/L422)>=10,\"N.M.\",M422/(-L422)))),IF(M422=0,0,IF(OR(L422=0,K422=0),\"N.M.\",IF(ABS(M422/L422)>=10,\"N.M.\",M422/L422))))","v":-1.394681344561804},null,null,-605.4,1257.42,{"$f":"+Q422-R422","v":-1862.8200000000002},{"$f":"IF(R422<0,IF(S422=0,0,IF(OR(R422=0,Q422=0),\"N.M.\",IF(ABS(S422/R422)>=10,\"N.M.\",S422/(-R422)))),IF(S422=0,0,IF(OR(R422=0,Q422=0),\"N.M.\",IF(ABS(S422/R422)>=10,\"N.M.\",S422/R422))))","v":-1.4814620413227084},null,-2904.62,5792.68,{"$f":"+V422-W422","v":-8697.2999999999993},{"$f":"IF(W422<0,IF(X422=0,0,IF(OR(W422=0,V422=0),\"N.M.\",IF(ABS(X422/W422)>=10,\"N.M.\",X422/(-W422)))),IF(X422=0,0,IF(OR(W422=0,V422=0),\"N.M.\",IF(ABS(X422/W422)>=10,\"N.M.\",X422/W422))))","v":-1.5014293901959022}]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-8561.5,2240.5,{"$f":"+F423-G423","v":-10802},{"$f":"IF(G423<0,IF(H423=0,0,IF(OR(G423=0,F423=0),\"N.M.\",IF(ABS(H423/G423)>=10,\"N.M.\",H423/(-G423)))),IF(H423=0,0,IF(OR(G423=0,F423=0),\"N.M.\",IF(ABS(H423/G423)>=10,\"N.M.\",H423/G423))))","v":-4.8212452577549652},null,-50600.93,59909.81,{"$f":"+K423-L423","v":-110510.73999999999},{"$f":"IF(L423<0,IF(M423=0,0,IF(OR(L423=0,K423=0),\"N.M.\",IF(ABS(M423/L423)>=10,\"N.M.\",M423/(-L423)))),IF(M423=0,0,IF(OR(L423=0,K423=0),\"N.M.\",IF(ABS(M423/L423)>=10,\"N.M.\",M423/L423))))","v":-1.8446184356117969},null,null,-9898.0300000000007,16217.11,{"$f":"+Q423-R423","v":-26115.14},{"$f":"IF(R423<0,IF(S423=0,0,IF(OR(R423=0,Q423=0),\"N.M.\",IF(ABS(S423/R423)>=10,\"N.M.\",S423/(-R423)))),IF(S423=0,0,IF(OR(R423=0,Q423=0),\"N.M.\",IF(ABS(S423/R423)>=10,\"N.M.\",S423/R423))))","v":-1.6103448764915573},null,-54444.74,68136.239999999991,{"$f":"+V423-W423","v":-122580.97999999998},{"$f":"IF(W423<0,IF(X423=0,0,IF(OR(W423=0,V423=0),\"N.M.\",IF(ABS(X423/W423)>=10,\"N.M.\",X423/(-W423)))),IF(X423=0,0,IF(OR(W423=0,V423=0),\"N.M.\",IF(ABS(X423/W423)>=10,\"N.M.\",X423/W423))))","v":-1.7990570069613467}]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,262768.59999999998,282186.28000000003,{"$f":"+F424-G424","v":-19417.680000000051},{"$f":"IF(G424<0,IF(H424=0,0,IF(OR(G424=0,F424=0),\"N.M.\",IF(ABS(H424/G424)>=10,\"N.M.\",H424/(-G424)))),IF(H424=0,0,IF(OR(G424=0,F424=0),\"N.M.\",IF(ABS(H424/G424)>=10,\"N.M.\",H424/G424))))","v":-6.8811566600615909E-2},null,2713469.56,2990777.1,{"$f":"+K424-L424","v":-277307.54000000004},{"$f":"IF(L424<0,IF(M424=0,0,IF(OR(L424=0,K424=0),\"N.M.\",IF(ABS(M424/L424)>=10,\"N.M.\",M424/(-L424)))),IF(M424=0,0,IF(OR(L424=0,K424=0),\"N.M.\",IF(ABS(M424/L424)>=10,\"N.M.\",M424/L424))))","v":-9.2720898525002093E-2},null,null,797563.63,865147.27,{"$f":"+Q424-R424","v":-67583.640000000014},{"$f":"IF(R424<0,IF(S424=0,0,IF(OR(R424=0,Q424=0),\"N.M.\",IF(ABS(S424/R424)>=10,\"N.M.\",S424/(-R424)))),IF(S424=0,0,IF(OR(R424=0,Q424=0),\"N.M.\",IF(ABS(S424/R424)>=10,\"N.M.\",S424/R424))))","v":-7.811807578147939E-2},null,3310163.94,3423273.9,{"$f":"+V424-W424","v":-113109.95999999996},{"$f":"IF(W424<0,IF(X424=0,0,IF(OR(W424=0,V424=0),\"N.M.\",IF(ABS(X424/W424)>=10,\"N.M.\",X424/(-W424)))),IF(X424=0,0,IF(OR(W424=0,V424=0),\"N.M.\",IF(ABS(X424/W424)>=10,\"N.M.\",X424/W424))))","v":-3.3041457769417741E-2}]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F425-G425","v":0},{"$f":"IF(G425<0,IF(H425=0,0,IF(OR(G425=0,F425=0),\"N.M.\",IF(ABS(H425/G425)>=10,\"N.M.\",H425/(-G425)))),IF(H425=0,0,IF(OR(G425=0,F425=0),\"N.M.\",IF(ABS(H425/G425)>=10,\"N.M.\",H425/G425))))","v":0},null,-1195730,-1195730,{"$f":"+K425-L425","v":0},{"$f":"IF(L425<0,IF(M425=0,0,IF(OR(L425=0,K425=0),\"N.M.\",IF(ABS(M425/L425)>=10,\"N.M.\",M425/(-L425)))),IF(M425=0,0,IF(OR(L425=0,K425=0),\"N.M.\",IF(ABS(M425/L425)>=10,\"N.M.\",M425/L425))))","v":0},null,null,-358719,-358719,{"$f":"+Q425-R425","v":0},{"$f":"IF(R425<0,IF(S425=0,0,IF(OR(R425=0,Q425=0),\"N.M.\",IF(ABS(S425/R425)>=10,\"N.M.\",S425/(-R425)))),IF(S425=0,0,IF(OR(R425=0,Q425=0),\"N.M.\",IF(ABS(S425/R425)>=10,\"N.M.\",S425/R425))))","v":0},null,-1434876,-1434876,{"$f":"+V425-W425","v":0},{"$f":"IF(W425<0,IF(X425=0,0,IF(OR(W425=0,V425=0),\"N.M.\",IF(ABS(X425/W425)>=10,\"N.M.\",X425/(-W425)))),IF(X425=0,0,IF(OR(W425=0,V425=0),\"N.M.\",IF(ABS(X425/W425)>=10,\"N.M.\",X425/W425))))","v":0}]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,46995.64,95438.39,{"$f":"+F426-G426","v":-48442.75},{"$f":"IF(G426<0,IF(H426=0,0,IF(OR(G426=0,F426=0),\"N.M.\",IF(ABS(H426/G426)>=10,\"N.M.\",H426/(-G426)))),IF(H426=0,0,IF(OR(G426=0,F426=0),\"N.M.\",IF(ABS(H426/G426)>=10,\"N.M.\",H426/G426))))","v":-0.50758138313104406},null,378428.73,906888.32000000007,{"$f":"+K426-L426","v":-528459.59000000008},{"$f":"IF(L426<0,IF(M426=0,0,IF(OR(L426=0,K426=0),\"N.M.\",IF(ABS(M426/L426)>=10,\"N.M.\",M426/(-L426)))),IF(M426=0,0,IF(OR(L426=0,K426=0),\"N.M.\",IF(ABS(M426/L426)>=10,\"N.M.\",M426/L426))))","v":-0.58271738464996448},null,null,142930,286640.57,{"$f":"+Q426-R426","v":-143710.57},{"$f":"IF(R426<0,IF(S426=0,0,IF(OR(R426=0,Q426=0),\"N.M.\",IF(ABS(S426/R426)>=10,\"N.M.\",S426/(-R426)))),IF(S426=0,0,IF(OR(R426=0,Q426=0),\"N.M.\",IF(ABS(S426/R426)>=10,\"N.M.\",S426/R426))))","v":-0.50136158325389879},null,570355.67999999993,1051474.51,{"$f":"+V426-W426","v":-481118.83000000007},{"$f":"IF(W426<0,IF(X426=0,0,IF(OR(W426=0,V426=0),\"N.M.\",IF(ABS(X426/W426)>=10,\"N.M.\",X426/(-W426)))),IF(X426=0,0,IF(OR(W426=0,V426=0),\"N.M.\",IF(ABS(X426/W426)>=10,\"N.M.\",X426/W426))))","v":-0.45756585197676364}]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,395562.56,67924.42,{"$f":"+F427-G427","v":327638.14},{"$f":"IF(G427<0,IF(H427=0,0,IF(OR(G427=0,F427=0),\"N.M.\",IF(ABS(H427/G427)>=10,\"N.M.\",H427/(-G427)))),IF(H427=0,0,IF(OR(G427=0,F427=0),\"N.M.\",IF(ABS(H427/G427)>=10,\"N.M.\",H427/G427))))","v":4.8235691964686636},null,1085202.1200000001,529653.51,{"$f":"+K427-L427","v":555548.6100000001},{"$f":"IF(L427<0,IF(M427=0,0,IF(OR(L427=0,K427=0),\"N.M.\",IF(ABS(M427/L427)>=10,\"N.M.\",M427/(-L427)))),IF(M427=0,0,IF(OR(L427=0,K427=0),\"N.M.\",IF(ABS(M427/L427)>=10,\"N.M.\",M427/L427))))","v":1.0488906417329322},null,null,505209.06,160793.26,{"$f":"+Q427-R427","v":344415.8},{"$f":"IF(R427<0,IF(S427=0,0,IF(OR(R427=0,Q427=0),\"N.M.\",IF(ABS(S427/R427)>=10,\"N.M.\",S427/(-R427)))),IF(S427=0,0,IF(OR(R427=0,Q427=0),\"N.M.\",IF(ABS(S427/R427)>=10,\"N.M.\",S427/R427))))","v":2.1419790854417653},null,1154071.7000000002,619995.80000000005,{"$f":"+V427-W427","v":534075.90000000014},{"$f":"IF(W427<0,IF(X427=0,0,IF(OR(W427=0,V427=0),\"N.M.\",IF(ABS(X427/W427)>=10,\"N.M.\",X427/(-W427)))),IF(X427=0,0,IF(OR(W427=0,V427=0),\"N.M.\",IF(ABS(X427/W427)>=10,\"N.M.\",X427/W427))))","v":0.86141857735165317}]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-384669.63,-838.15,{"$f":"+F428-G428","v":-383831.48},{"$f":"IF(G428<0,IF(H428=0,0,IF(OR(G428=0,F428=0),\"N.M.\",IF(ABS(H428/G428)>=10,\"N.M.\",H428/(-G428)))),IF(H428=0,0,IF(OR(G428=0,F428=0),\"N.M.\",IF(ABS(H428/G428)>=10,\"N.M.\",H428/G428))))","v":"N.M."},null,-180755.66,-13013.32,{"$f":"+K428-L428","v":-167742.34},{"$f":"IF(L428<0,IF(M428=0,0,IF(OR(L428=0,K428=0),\"N.M.\",IF(ABS(M428/L428)>=10,\"N.M.\",M428/(-L428)))),IF(M428=0,0,IF(OR(L428=0,K428=0),\"N.M.\",IF(ABS(M428/L428)>=10,\"N.M.\",M428/L428))))","v":"N.M."},null,null,-388655.51,-2169.27,{"$f":"+Q428-R428","v":-386486.24},{"$f":"IF(R428<0,IF(S428=0,0,IF(OR(R428=0,Q428=0),\"N.M.\",IF(ABS(S428/R428)>=10,\"N.M.\",S428/(-R428)))),IF(S428=0,0,IF(OR(R428=0,Q428=0),\"N.M.\",IF(ABS(S428/R428)>=10,\"N.M.\",S428/R428))))","v":"N.M."},null,-407381.33999999997,-14907.539999999999,{"$f":"+V428-W428","v":-392473.8},{"$f":"IF(W428<0,IF(X428=0,0,IF(OR(W428=0,V428=0),\"N.M.\",IF(ABS(X428/W428)>=10,\"N.M.\",X428/(-W428)))),IF(X428=0,0,IF(OR(W428=0,V428=0),\"N.M.\",IF(ABS(X428/W428)>=10,\"N.M.\",X428/W428))))","v":"N.M."}]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,2318897.42,892702.71999999997,{"$f":"+F429-G429","v":1426194.7},{"$f":"IF(G429<0,IF(H429=0,0,IF(OR(G429=0,F429=0),\"N.M.\",IF(ABS(H429/G429)>=10,\"N.M.\",H429/(-G429)))),IF(H429=0,0,IF(OR(G429=0,F429=0),\"N.M.\",IF(ABS(H429/G429)>=10,\"N.M.\",H429/G429))))","v":1.5976143771579412},null,12893116.630000001,6720215.71,{"$f":"+K429-L429","v":6172900.9200000009},{"$f":"IF(L429<0,IF(M429=0,0,IF(OR(L429=0,K429=0),\"N.M.\",IF(ABS(M429/L429)>=10,\"N.M.\",M429/(-L429)))),IF(M429=0,0,IF(OR(L429=0,K429=0),\"N.M.\",IF(ABS(M429/L429)>=10,\"N.M.\",M429/L429))))","v":0.9185569610235027},null,null,4555637.75,2366926.11,{"$f":"+Q429-R429","v":2188711.64},{"$f":"IF(R429<0,IF(S429=0,0,IF(OR(R429=0,Q429=0),\"N.M.\",IF(ABS(S429/R429)>=10,\"N.M.\",S429/(-R429)))),IF(S429=0,0,IF(OR(R429=0,Q429=0),\"N.M.\",IF(ABS(S429/R429)>=10,\"N.M.\",S429/R429))))","v":0.92470636525277938},null,14785347.99,8187253.7000000002,{"$f":"+V429-W429","v":6598094.29},{"$f":"IF(W429<0,IF(X429=0,0,IF(OR(W429=0,V429=0),\"N.M.\",IF(ABS(X429/W429)>=10,\"N.M.\",X429/(-W429)))),IF(X429=0,0,IF(OR(W429=0,V429=0),\"N.M.\",IF(ABS(X429/W429)>=10,\"N.M.\",X429/W429))))","v":0.80589835514685471}]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,77606.97,70002.990000000005,{"$f":"+F430-G430","v":7603.9799999999959},{"$f":"IF(G430<0,IF(H430=0,0,IF(OR(G430=0,F430=0),\"N.M.\",IF(ABS(H430/G430)>=10,\"N.M.\",H430/(-G430)))),IF(H430=0,0,IF(OR(G430=0,F430=0),\"N.M.\",IF(ABS(H430/G430)>=10,\"N.M.\",H430/G430))))","v":0.10862364593283795},null,925206.03,428912.02,{"$f":"+K430-L430","v":496294.01},{"$f":"IF(L430<0,IF(M430=0,0,IF(OR(L430=0,K430=0),\"N.M.\",IF(ABS(M430/L430)>=10,\"N.M.\",M430/(-L430)))),IF(M430=0,0,IF(OR(L430=0,K430=0),\"N.M.\",IF(ABS(M430/L430)>=10,\"N.M.\",M430/L430))))","v":1.157099794032352},null,null,239888,159653.35,{"$f":"+Q430-R430","v":80234.649999999994},{"$f":"IF(R430<0,IF(S430=0,0,IF(OR(R430=0,Q430=0),\"N.M.\",IF(ABS(S430/R430)>=10,\"N.M.\",S430/(-R430)))),IF(S430=0,0,IF(OR(R430=0,Q430=0),\"N.M.\",IF(ABS(S430/R430)>=10,\"N.M.\",S430/R430))))","v":0.50255538014078627},null,966270.04,515794.24,{"$f":"+V430-W430","v":450475.80000000005},{"$f":"IF(W430<0,IF(X430=0,0,IF(OR(W430=0,V430=0),\"N.M.\",IF(ABS(X430/W430)>=10,\"N.M.\",X430/(-W430)))),IF(X430=0,0,IF(OR(W430=0,V430=0),\"N.M.\",IF(ABS(X430/W430)>=10,\"N.M.\",X430/W430))))","v":0.87336337838902589}]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-27942.9,-9647.17,{"$f":"+F431-G431","v":-18295.730000000003},{"$f":"IF(G431<0,IF(H431=0,0,IF(OR(G431=0,F431=0),\"N.M.\",IF(ABS(H431/G431)>=10,\"N.M.\",H431/(-G431)))),IF(H431=0,0,IF(OR(G431=0,F431=0),\"N.M.\",IF(ABS(H431/G431)>=10,\"N.M.\",H431/G431))))","v":-1.8964867417076721},null,-151551.01,-42496.69,{"$f":"+K431-L431","v":-109054.32},{"$f":"IF(L431<0,IF(M431=0,0,IF(OR(L431=0,K431=0),\"N.M.\",IF(ABS(M431/L431)>=10,\"N.M.\",M431/(-L431)))),IF(M431=0,0,IF(OR(L431=0,K431=0),\"N.M.\",IF(ABS(M431/L431)>=10,\"N.M.\",M431/L431))))","v":-2.5661838604371305},null,null,-39635.85,-14967.470000000001,{"$f":"+Q431-R431","v":-24668.379999999997},{"$f":"IF(R431<0,IF(S431=0,0,IF(OR(R431=0,Q431=0),\"N.M.\",IF(ABS(S431/R431)>=10,\"N.M.\",S431/(-R431)))),IF(S431=0,0,IF(OR(R431=0,Q431=0),\"N.M.\",IF(ABS(S431/R431)>=10,\"N.M.\",S431/R431))))","v":-1.6481329175872739},null,-144939.48000000001,-36186.870000000003,{"$f":"+V431-W431","v":-108752.61000000002},{"$f":"IF(W431<0,IF(X431=0,0,IF(OR(W431=0,V431=0),\"N.M.\",IF(ABS(X431/W431)>=10,\"N.M.\",X431/(-W431)))),IF(X431=0,0,IF(OR(W431=0,V431=0),\"N.M.\",IF(ABS(X431/W431)>=10,\"N.M.\",X431/W431))))","v":-3.0053057918521278}]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F432-G432","v":0},{"$f":"IF(G432<0,IF(H432=0,0,IF(OR(G432=0,F432=0),\"N.M.\",IF(ABS(H432/G432)>=10,\"N.M.\",H432/(-G432)))),IF(H432=0,0,IF(OR(G432=0,F432=0),\"N.M.\",IF(ABS(H432/G432)>=10,\"N.M.\",H432/G432))))","v":0},null,0,0,{"$f":"+K432-L432","v":0},{"$f":"IF(L432<0,IF(M432=0,0,IF(OR(L432=0,K432=0),\"N.M.\",IF(ABS(M432/L432)>=10,\"N.M.\",M432/(-L432)))),IF(M432=0,0,IF(OR(L432=0,K432=0),\"N.M.\",IF(ABS(M432/L432)>=10,\"N.M.\",M432/L432))))","v":0},null,null,0,0,{"$f":"+Q432-R432","v":0},{"$f":"IF(R432<0,IF(S432=0,0,IF(OR(R432=0,Q432=0),\"N.M.\",IF(ABS(S432/R432)>=10,\"N.M.\",S432/(-R432)))),IF(S432=0,0,IF(OR(R432=0,Q432=0),\"N.M.\",IF(ABS(S432/R432)>=10,\"N.M.\",S432/R432))))","v":0},null,0,0,{"$f":"+V432-W432","v":0},{"$f":"IF(W432<0,IF(X432=0,0,IF(OR(W432=0,V432=0),\"N.M.\",IF(ABS(X432/W432)>=10,\"N.M.\",X432/(-W432)))),IF(X432=0,0,IF(OR(W432=0,V432=0),\"N.M.\",IF(ABS(X432/W432)>=10,\"N.M.\",X432/W432))))","v":0}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,229398.45,73840.56,{"$f":"+F433-G433","v":155557.89000000001},{"$f":"IF(G433<0,IF(H433=0,0,IF(OR(G433=0,F433=0),\"N.M.\",IF(ABS(H433/G433)>=10,\"N.M.\",H433/(-G433)))),IF(H433=0,0,IF(OR(G433=0,F433=0),\"N.M.\",IF(ABS(H433/G433)>=10,\"N.M.\",H433/G433))))","v":2.1066726742050714},null,4270355.43,1096543.18,{"$f":"+K433-L433","v":3173812.25},{"$f":"IF(L433<0,IF(M433=0,0,IF(OR(L433=0,K433=0),\"N.M.\",IF(ABS(M433/L433)>=10,\"N.M.\",M433/(-L433)))),IF(M433=0,0,IF(OR(L433=0,K433=0),\"N.M.\",IF(ABS(M433/L433)>=10,\"N.M.\",M433/L433))))","v":2.894379635829754},null,null,350060.95,203555.97,{"$f":"+Q433-R433","v":146504.98000000001},{"$f":"IF(R433<0,IF(S433=0,0,IF(OR(R433=0,Q433=0),\"N.M.\",IF(ABS(S433/R433)>=10,\"N.M.\",S433/(-R433)))),IF(S433=0,0,IF(OR(R433=0,Q433=0),\"N.M.\",IF(ABS(S433/R433)>=10,\"N.M.\",S433/R433))))","v":0.71972823985462087},null,4464209.6399999997,1189743.22,{"$f":"+V433-W433","v":3274466.42},{"$f":"IF(W433<0,IF(X433=0,0,IF(OR(W433=0,V433=0),\"N.M.\",IF(ABS(X433/W433)>=10,\"N.M.\",X433/(-W433)))),IF(X433=0,0,IF(OR(W433=0,V433=0),\"N.M.\",IF(ABS(X433/W433)>=10,\"N.M.\",X433/W433))))","v":2.7522463376593143}]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,352130.73,853123.14,{"$f":"+F434-G434","v":-500992.41000000003},{"$f":"IF(G434<0,IF(H434=0,0,IF(OR(G434=0,F434=0),\"N.M.\",IF(ABS(H434/G434)>=10,\"N.M.\",H434/(-G434)))),IF(H434=0,0,IF(OR(G434=0,F434=0),\"N.M.\",IF(ABS(H434/G434)>=10,\"N.M.\",H434/G434))))","v":-0.58724513087290076},null,3796126.06,5783557.2000000002,{"$f":"+K434-L434","v":-1987431.1400000001},{"$f":"IF(L434<0,IF(M434=0,0,IF(OR(L434=0,K434=0),\"N.M.\",IF(ABS(M434/L434)>=10,\"N.M.\",M434/(-L434)))),IF(M434=0,0,IF(OR(L434=0,K434=0),\"N.M.\",IF(ABS(M434/L434)>=10,\"N.M.\",M434/L434))))","v":-0.34363473400072886},null,null,1035957.23,1641070.48,{"$f":"+Q434-R434","v":-605113.25},{"$f":"IF(R434<0,IF(S434=0,0,IF(OR(R434=0,Q434=0),\"N.M.\",IF(ABS(S434/R434)>=10,\"N.M.\",S434/(-R434)))),IF(S434=0,0,IF(OR(R434=0,Q434=0),\"N.M.\",IF(ABS(S434/R434)>=10,\"N.M.\",S434/R434))))","v":-0.36873081161023624},null,4956312.22,6530244.1400000006,{"$f":"+V434-W434","v":-1573931.9200000009},{"$f":"IF(W434<0,IF(X434=0,0,IF(OR(W434=0,V434=0),\"N.M.\",IF(ABS(X434/W434)>=10,\"N.M.\",X434/(-W434)))),IF(X434=0,0,IF(OR(W434=0,V434=0),\"N.M.\",IF(ABS(X434/W434)>=10,\"N.M.\",X434/W434))))","v":-0.24102191070608284}]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-933982.99,-1162769.67,{"$f":"+F435-G435","v":228786.67999999993},{"$f":"IF(G435<0,IF(H435=0,0,IF(OR(G435=0,F435=0),\"N.M.\",IF(ABS(H435/G435)>=10,\"N.M.\",H435/(-G435)))),IF(H435=0,0,IF(OR(G435=0,F435=0),\"N.M.\",IF(ABS(H435/G435)>=10,\"N.M.\",H435/G435))))","v":0.19676010297035004},null,-7827862.0999999996,-6522722.2800000003,{"$f":"+K435-L435","v":-1305139.8199999994},{"$f":"IF(L435<0,IF(M435=0,0,IF(OR(L435=0,K435=0),\"N.M.\",IF(ABS(M435/L435)>=10,\"N.M.\",M435/(-L435)))),IF(M435=0,0,IF(OR(L435=0,K435=0),\"N.M.\",IF(ABS(M435/L435)>=10,\"N.M.\",M435/L435))))","v":-0.20009127538693849},null,null,-1478689.93,-2014194.79,{"$f":"+Q435-R435","v":535504.8600000001},{"$f":"IF(R435<0,IF(S435=0,0,IF(OR(R435=0,Q435=0),\"N.M.\",IF(ABS(S435/R435)>=10,\"N.M.\",S435/(-R435)))),IF(S435=0,0,IF(OR(R435=0,Q435=0),\"N.M.\",IF(ABS(S435/R435)>=10,\"N.M.\",S435/R435))))","v":0.26586547768798474},null,-8860266.1400000006,-7028387.3900000006,{"$f":"+V435-W435","v":-1831878.75},{"$f":"IF(W435<0,IF(X435=0,0,IF(OR(W435=0,V435=0),\"N.M.\",IF(ABS(X435/W435)>=10,\"N.M.\",X435/(-W435)))),IF(X435=0,0,IF(OR(W435=0,V435=0),\"N.M.\",IF(ABS(X435/W435)>=10,\"N.M.\",X435/W435))))","v":-0.26063998017616385}]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-53378.42,-5.95,{"$f":"+F436-G436","v":-53372.47},{"$f":"IF(G436<0,IF(H436=0,0,IF(OR(G436=0,F436=0),\"N.M.\",IF(ABS(H436/G436)>=10,\"N.M.\",H436/(-G436)))),IF(H436=0,0,IF(OR(G436=0,F436=0),\"N.M.\",IF(ABS(H436/G436)>=10,\"N.M.\",H436/G436))))","v":"N.M."},null,-131714.01,-56271.56,{"$f":"+K436-L436","v":-75442.450000000012},{"$f":"IF(L436<0,IF(M436=0,0,IF(OR(L436=0,K436=0),\"N.M.\",IF(ABS(M436/L436)>=10,\"N.M.\",M436/(-L436)))),IF(M436=0,0,IF(OR(L436=0,K436=0),\"N.M.\",IF(ABS(M436/L436)>=10,\"N.M.\",M436/L436))))","v":-1.3406852413546029},null,null,-81857.48,-20202.52,{"$f":"+Q436-R436","v":-61654.959999999992},{"$f":"IF(R436<0,IF(S436=0,0,IF(OR(R436=0,Q436=0),\"N.M.\",IF(ABS(S436/R436)>=10,\"N.M.\",S436/(-R436)))),IF(S436=0,0,IF(OR(R436=0,Q436=0),\"N.M.\",IF(ABS(S436/R436)>=10,\"N.M.\",S436/R436))))","v":-3.0518450173542702},null,-139716.77000000002,-46376.909999999996,{"$f":"+V436-W436","v":-93339.860000000015},{"$f":"IF(W436<0,IF(X436=0,0,IF(OR(W436=0,V436=0),\"N.M.\",IF(ABS(X436/W436)>=10,\"N.M.\",X436/(-W436)))),IF(X436=0,0,IF(OR(W436=0,V436=0),\"N.M.\",IF(ABS(X436/W436)>=10,\"N.M.\",X436/W436))))","v":-2.0126364606870104}]
["%,V5550139","5550139","Generation Deactivation expens",null,null,48466.54,0,{"$f":"+F437-G437","v":48466.54},{"$f":"IF(G437<0,IF(H437=0,0,IF(OR(G437=0,F437=0),\"N.M.\",IF(ABS(H437/G437)>=10,\"N.M.\",H437/(-G437)))),IF(H437=0,0,IF(OR(G437=0,F437=0),\"N.M.\",IF(ABS(H437/G437)>=10,\"N.M.\",H437/G437))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+K437-L437","v":63951.450000000004},{"$f":"IF(L437<0,IF(M437=0,0,IF(OR(L437=0,K437=0),\"N.M.\",IF(ABS(M437/L437)>=10,\"N.M.\",M437/(-L437)))),IF(M437=0,0,IF(OR(L437=0,K437=0),\"N.M.\",IF(ABS(M437/L437)>=10,\"N.M.\",M437/L437))))","v":"N.M."},null,null,64236.72,0,{"$f":"+Q437-R437","v":64236.72},{"$f":"IF(R437<0,IF(S437=0,0,IF(OR(R437=0,Q437=0),\"N.M.\",IF(ABS(S437/R437)>=10,\"N.M.\",S437/(-R437)))),IF(S437=0,0,IF(OR(R437=0,Q437=0),\"N.M.\",IF(ABS(S437/R437)>=10,\"N.M.\",S437/R437))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+V437-W437","v":63951.450000000004},{"$f":"IF(W437<0,IF(X437=0,0,IF(OR(W437=0,V437=0),\"N.M.\",IF(ABS(X437/W437)>=10,\"N.M.\",X437/(-W437)))),IF(X437=0,0,IF(OR(W437=0,V437=0),\"N.M.\",IF(ABS(X437/W437)>=10,\"N.M.\",X437/W437))))","v":"N.M."}]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F438-G438","v":0},{"$f":"IF(G438<0,IF(H438=0,0,IF(OR(G438=0,F438=0),\"N.M.\",IF(ABS(H438/G438)>=10,\"N.M.\",H438/(-G438)))),IF(H438=0,0,IF(OR(G438=0,F438=0),\"N.M.\",IF(ABS(H438/G438)>=10,\"N.M.\",H438/G438))))","v":0},null,0,152679.92000000001,{"$f":"+K438-L438","v":-152679.92000000001},{"$f":"IF(L438<0,IF(M438=0,0,IF(OR(L438=0,K438=0),\"N.M.\",IF(ABS(M438/L438)>=10,\"N.M.\",M438/(-L438)))),IF(M438=0,0,IF(OR(L438=0,K438=0),\"N.M.\",IF(ABS(M438/L438)>=10,\"N.M.\",M438/L438))))","v":"N.M."},null,null,0,0,{"$f":"+Q438-R438","v":0},{"$f":"IF(R438<0,IF(S438=0,0,IF(OR(R438=0,Q438=0),\"N.M.\",IF(ABS(S438/R438)>=10,\"N.M.\",S438/(-R438)))),IF(S438=0,0,IF(OR(R438=0,Q438=0),\"N.M.\",IF(ABS(S438/R438)>=10,\"N.M.\",S438/R438))))","v":0},null,0,1631169.17,{"$f":"+V438-W438","v":-1631169.17},{"$f":"IF(W438<0,IF(X438=0,0,IF(OR(W438=0,V438=0),\"N.M.\",IF(ABS(X438/W438)>=10,\"N.M.\",X438/(-W438)))),IF(X438=0,0,IF(OR(W438=0,V438=0),\"N.M.\",IF(ABS(X438/W438)>=10,\"N.M.\",X438/W438))))","v":"N.M."}]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,169132.19,399474.89,{"$f":"+F439-G439","v":-230342.7},{"$f":"IF(G439<0,IF(H439=0,0,IF(OR(G439=0,F439=0),\"N.M.\",IF(ABS(H439/G439)>=10,\"N.M.\",H439/(-G439)))),IF(H439=0,0,IF(OR(G439=0,F439=0),\"N.M.\",IF(ABS(H439/G439)>=10,\"N.M.\",H439/G439))))","v":-0.57661371406848627},null,5909375.9000000004,4615130.0199999996,{"$f":"+K439-L439","v":1294245.8800000008},{"$f":"IF(L439<0,IF(M439=0,0,IF(OR(L439=0,K439=0),\"N.M.\",IF(ABS(M439/L439)>=10,\"N.M.\",M439/(-L439)))),IF(M439=0,0,IF(OR(L439=0,K439=0),\"N.M.\",IF(ABS(M439/L439)>=10,\"N.M.\",M439/L439))))","v":0.28043541013823936},null,null,1278474.93,1162666.6400000001,{"$f":"+Q439-R439","v":115808.2899999998},{"$f":"IF(R439<0,IF(S439=0,0,IF(OR(R439=0,Q439=0),\"N.M.\",IF(ABS(S439/R439)>=10,\"N.M.\",S439/(-R439)))),IF(S439=0,0,IF(OR(R439=0,Q439=0),\"N.M.\",IF(ABS(S439/R439)>=10,\"N.M.\",S439/R439))))","v":9.9605756298296988E-2},null,6945687.5300000003,5457284.0599999996,{"$f":"+V439-W439","v":1488403.4700000007},{"$f":"IF(W439<0,IF(X439=0,0,IF(OR(W439=0,V439=0),\"N.M.\",IF(ABS(X439/W439)>=10,\"N.M.\",X439/(-W439)))),IF(X439=0,0,IF(OR(W439=0,V439=0),\"N.M.\",IF(ABS(X439/W439)>=10,\"N.M.\",X439/W439))))","v":0.27273703432619206}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-249617.73,-174055.51,{"$f":"+F440-G440","v":-75562.22},{"$f":"IF(G440<0,IF(H440=0,0,IF(OR(G440=0,F440=0),\"N.M.\",IF(ABS(H440/G440)>=10,\"N.M.\",H440/(-G440)))),IF(H440=0,0,IF(OR(G440=0,F440=0),\"N.M.\",IF(ABS(H440/G440)>=10,\"N.M.\",H440/G440))))","v":-0.43412713564770228},null,-3002185.32,-1924550.37,{"$f":"+K440-L440","v":-1077634.9499999997},{"$f":"IF(L440<0,IF(M440=0,0,IF(OR(L440=0,K440=0),\"N.M.\",IF(ABS(M440/L440)>=10,\"N.M.\",M440/(-L440)))),IF(M440=0,0,IF(OR(L440=0,K440=0),\"N.M.\",IF(ABS(M440/L440)>=10,\"N.M.\",M440/L440))))","v":-0.55994115134539169},null,null,-687187.37,-560385.93000000005,{"$f":"+Q440-R440","v":-126801.43999999994},{"$f":"IF(R440<0,IF(S440=0,0,IF(OR(R440=0,Q440=0),\"N.M.\",IF(ABS(S440/R440)>=10,\"N.M.\",S440/(-R440)))),IF(S440=0,0,IF(OR(R440=0,Q440=0),\"N.M.\",IF(ABS(S440/R440)>=10,\"N.M.\",S440/R440))))","v":-0.22627520287670308},null,-3412209.71,-2261254.8000000003,{"$f":"+V440-W440","v":-1150954.9099999997},{"$f":"IF(W440<0,IF(X440=0,0,IF(OR(W440=0,V440=0),\"N.M.\",IF(ABS(X440/W440)>=10,\"N.M.\",X440/(-W440)))),IF(X440=0,0,IF(OR(W440=0,V440=0),\"N.M.\",IF(ABS(X440/W440)>=10,\"N.M.\",X440/W440))))","v":-0.50898948229982732}]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-5.0600000000000005,{"$f":"+F441-G441","v":5.0600000000000005},{"$f":"IF(G441<0,IF(H441=0,0,IF(OR(G441=0,F441=0),\"N.M.\",IF(ABS(H441/G441)>=10,\"N.M.\",H441/(-G441)))),IF(H441=0,0,IF(OR(G441=0,F441=0),\"N.M.\",IF(ABS(H441/G441)>=10,\"N.M.\",H441/G441))))","v":"N.M."},null,-2584.2400000000002,-2883.27,{"$f":"+K441-L441","v":299.02999999999975},{"$f":"IF(L441<0,IF(M441=0,0,IF(OR(L441=0,K441=0),\"N.M.\",IF(ABS(M441/L441)>=10,\"N.M.\",M441/(-L441)))),IF(M441=0,0,IF(OR(L441=0,K441=0),\"N.M.\",IF(ABS(M441/L441)>=10,\"N.M.\",M441/L441))))","v":0.10371210465894617},null,null,-327.29000000000002,-430.18,{"$f":"+Q441-R441","v":102.88999999999999},{"$f":"IF(R441<0,IF(S441=0,0,IF(OR(R441=0,Q441=0),\"N.M.\",IF(ABS(S441/R441)>=10,\"N.M.\",S441/(-R441)))),IF(S441=0,0,IF(OR(R441=0,Q441=0),\"N.M.\",IF(ABS(S441/R441)>=10,\"N.M.\",S441/R441))))","v":0.23917894834720346},null,-2618.7500000000005,-3175.2799999999997,{"$f":"+V441-W441","v":556.52999999999929},{"$f":"IF(W441<0,IF(X441=0,0,IF(OR(W441=0,V441=0),\"N.M.\",IF(ABS(X441/W441)>=10,\"N.M.\",X441/(-W441)))),IF(X441=0,0,IF(OR(W441=0,V441=0),\"N.M.\",IF(ABS(X441/W441)>=10,\"N.M.\",X441/W441))))","v":0.17526958252500546}]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F442-G442","v":-3180.7},{"$f":"IF(G442<0,IF(H442=0,0,IF(OR(G442=0,F442=0),\"N.M.\",IF(ABS(H442/G442)>=10,\"N.M.\",H442/(-G442)))),IF(H442=0,0,IF(OR(G442=0,F442=0),\"N.M.\",IF(ABS(H442/G442)>=10,\"N.M.\",H442/G442))))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K442-L442","v":-14901.620000000003},{"$f":"IF(L442<0,IF(M442=0,0,IF(OR(L442=0,K442=0),\"N.M.\",IF(ABS(M442/L442)>=10,\"N.M.\",M442/(-L442)))),IF(M442=0,0,IF(OR(L442=0,K442=0),\"N.M.\",IF(ABS(M442/L442)>=10,\"N.M.\",M442/L442))))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q442-R442","v":-7549.98},{"$f":"IF(R442<0,IF(S442=0,0,IF(OR(R442=0,Q442=0),\"N.M.\",IF(ABS(S442/R442)>=10,\"N.M.\",S442/(-R442)))),IF(S442=0,0,IF(OR(R442=0,Q442=0),\"N.M.\",IF(ABS(S442/R442)>=10,\"N.M.\",S442/R442))))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V442-W442","v":-17495.159999999996},{"$f":"IF(W442<0,IF(X442=0,0,IF(OR(W442=0,V442=0),\"N.M.\",IF(ABS(X442/W442)>=10,\"N.M.\",X442/(-W442)))),IF(X442=0,0,IF(OR(W442=0,V442=0),\"N.M.\",IF(ABS(X442/W442)>=10,\"N.M.\",X442/W442))))","v":-0.24141641072897427}]
["%,V5570000","5570000","Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F443-G443","v":9792.9000000000087},{"$f":"IF(G443<0,IF(H443=0,0,IF(OR(G443=0,F443=0),\"N.M.\",IF(ABS(H443/G443)>=10,\"N.M.\",H443/(-G443)))),IF(H443=0,0,IF(OR(G443=0,F443=0),\"N.M.\",IF(ABS(H443/G443)>=10,\"N.M.\",H443/G443))))","v":0.16756788296787617},null,655694.9,693511.07000000007,{"$f":"+K443-L443","v":-37816.170000000042},{"$f":"IF(L443<0,IF(M443=0,0,IF(OR(L443=0,K443=0),\"N.M.\",IF(ABS(M443/L443)>=10,\"N.M.\",M443/(-L443)))),IF(M443=0,0,IF(OR(L443=0,K443=0),\"N.M.\",IF(ABS(M443/L443)>=10,\"N.M.\",M443/L443))))","v":-5.452857443212844E-2},null,null,196407.32,179830.93,{"$f":"+Q443-R443","v":16576.390000000014},{"$f":"IF(R443<0,IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/(-R443)))),IF(S443=0,0,IF(OR(R443=0,Q443=0),\"N.M.\",IF(ABS(S443/R443)>=10,\"N.M.\",S443/R443))))","v":9.2177635960621535E-2},null,760493.38,801151.79,{"$f":"+V443-W443","v":-40658.410000000033},{"$f":"IF(W443<0,IF(X443=0,0,IF(OR(W443=0,V443=0),\"N.M.\",IF(ABS(X443/W443)>=10,\"N.M.\",X443/(-W443)))),IF(X443=0,0,IF(OR(W443=0,V443=0),\"N.M.\",IF(ABS(X443/W443)>=10,\"N.M.\",X443/W443))))","v":-5.0749945899765177E-2}]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F444-G444","v":0},{"$f":"IF(G444<0,IF(H444=0,0,IF(OR(G444=0,F444=0),\"N.M.\",IF(ABS(H444/G444)>=10,\"N.M.\",H444/(-G444)))),IF(H444=0,0,IF(OR(G444=0,F444=0),\"N.M.\",IF(ABS(H444/G444)>=10,\"N.M.\",H444/G444))))","v":0},null,243.15,245.05,{"$f":"+K444-L444","v":-1.9000000000000057},{"$f":"IF(L444<0,IF(M444=0,0,IF(OR(L444=0,K444=0),\"N.M.\",IF(ABS(M444/L444)>=10,\"N.M.\",M444/(-L444)))),IF(M444=0,0,IF(OR(L444=0,K444=0),\"N.M.\",IF(ABS(M444/L444)>=10,\"N.M.\",M444/L444))))","v":-7.7535196898592352E-3},null,null,0,0,{"$f":"+Q444-R444","v":0},{"$f":"IF(R444<0,IF(S444=0,0,IF(OR(R444=0,Q444=0),\"N.M.\",IF(ABS(S444/R444)>=10,\"N.M.\",S444/(-R444)))),IF(S444=0,0,IF(OR(R444=0,Q444=0),\"N.M.\",IF(ABS(S444/R444)>=10,\"N.M.\",S444/R444))))","v":0},null,243.15,245.05,{"$f":"+V444-W444","v":-1.9000000000000057},{"$f":"IF(W444<0,IF(X444=0,0,IF(OR(W444=0,V444=0),\"N.M.\",IF(ABS(X444/W444)>=10,\"N.M.\",X444/(-W444)))),IF(X444=0,0,IF(OR(W444=0,V444=0),\"N.M.\",IF(ABS(X444/W444)>=10,\"N.M.\",X444/W444))))","v":-7.7535196898592352E-3}]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,{"$f":"+F445-G445","v":0},{"$f":"IF(G445<0,IF(H445=0,0,IF(OR(G445=0,F445=0),\"N.M.\",IF(ABS(H445/G445)>=10,\"N.M.\",H445/(-G445)))),IF(H445=0,0,IF(OR(G445=0,F445=0),\"N.M.\",IF(ABS(H445/G445)>=10,\"N.M.\",H445/G445))))","v":0},null,0,446.40000000000003,{"$f":"+K445-L445","v":-446.40000000000003},{"$f":"IF(L445<0,IF(M445=0,0,IF(OR(L445=0,K445=0),\"N.M.\",IF(ABS(M445/L445)>=10,\"N.M.\",M445/(-L445)))),IF(M445=0,0,IF(OR(L445=0,K445=0),\"N.M.\",IF(ABS(M445/L445)>=10,\"N.M.\",M445/L445))))","v":"N.M."},null,null,0,0,{"$f":"+Q445-R445","v":0},{"$f":"IF(R445<0,IF(S445=0,0,IF(OR(R445=0,Q445=0),\"N.M.\",IF(ABS(S445/R445)>=10,\"N.M.\",S445/(-R445)))),IF(S445=0,0,IF(OR(R445=0,Q445=0),\"N.M.\",IF(ABS(S445/R445)>=10,\"N.M.\",S445/R445))))","v":0},null,0,446.40000000000003,{"$f":"+V445-W445","v":-446.40000000000003},{"$f":"IF(W445<0,IF(X445=0,0,IF(OR(W445=0,V445=0),\"N.M.\",IF(ABS(X445/W445)>=10,\"N.M.\",X445/(-W445)))),IF(X445=0,0,IF(OR(W445=0,V445=0),\"N.M.\",IF(ABS(X445/W445)>=10,\"N.M.\",X445/W445))))","v":"N.M."}]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,{"$f":"+F446-G446","v":0},{"$f":"IF(G446<0,IF(H446=0,0,IF(OR(G446=0,F446=0),\"N.M.\",IF(ABS(H446/G446)>=10,\"N.M.\",H446/(-G446)))),IF(H446=0,0,IF(OR(G446=0,F446=0),\"N.M.\",IF(ABS(H446/G446)>=10,\"N.M.\",H446/G446))))","v":0},null,0,5.79,{"$f":"+K446-L446","v":-5.79},{"$f":"IF(L446<0,IF(M446=0,0,IF(OR(L446=0,K446=0),\"N.M.\",IF(ABS(M446/L446)>=10,\"N.M.\",M446/(-L446)))),IF(M446=0,0,IF(OR(L446=0,K446=0),\"N.M.\",IF(ABS(M446/L446)>=10,\"N.M.\",M446/L446))))","v":"N.M."},null,null,0,0,{"$f":"+Q446-R446","v":0},{"$f":"IF(R446<0,IF(S446=0,0,IF(OR(R446=0,Q446=0),\"N.M.\",IF(ABS(S446/R446)>=10,\"N.M.\",S446/(-R446)))),IF(S446=0,0,IF(OR(R446=0,Q446=0),\"N.M.\",IF(ABS(S446/R446)>=10,\"N.M.\",S446/R446))))","v":0},null,0,5.94,{"$f":"+V446-W446","v":-5.94},{"$f":"IF(W446<0,IF(X446=0,0,IF(OR(W446=0,V446=0),\"N.M.\",IF(ABS(X446/W446)>=10,\"N.M.\",X446/(-W446)))),IF(X446=0,0,IF(OR(W446=0,V446=0),\"N.M.\",IF(ABS(X446/W446)>=10,\"N.M.\",X446/W446))))","v":"N.M."}]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,{"$f":"+F447-G447","v":0},{"$f":"IF(G447<0,IF(H447=0,0,IF(OR(G447=0,F447=0),\"N.M.\",IF(ABS(H447/G447)>=10,\"N.M.\",H447/(-G447)))),IF(H447=0,0,IF(OR(G447=0,F447=0),\"N.M.\",IF(ABS(H447/G447)>=10,\"N.M.\",H447/G447))))","v":0},null,0.93,0,{"$f":"+K447-L447","v":0.93},{"$f":"IF(L447<0,IF(M447=0,0,IF(OR(L447=0,K447=0),\"N.M.\",IF(ABS(M447/L447)>=10,\"N.M.\",M447/(-L447)))),IF(M447=0,0,IF(OR(L447=0,K447=0),\"N.M.\",IF(ABS(M447/L447)>=10,\"N.M.\",M447/L447))))","v":"N.M."},null,null,0,0,{"$f":"+Q447-R447","v":0},{"$f":"IF(R447<0,IF(S447=0,0,IF(OR(R447=0,Q447=0),\"N.M.\",IF(ABS(S447/R447)>=10,\"N.M.\",S447/(-R447)))),IF(S447=0,0,IF(OR(R447=0,Q447=0),\"N.M.\",IF(ABS(S447/R447)>=10,\"N.M.\",S447/R447))))","v":0},null,0.93,0,{"$f":"+V447-W447","v":0.93},{"$f":"IF(W447<0,IF(X447=0,0,IF(OR(W447=0,V447=0),\"N.M.\",IF(ABS(X447/W447)>=10,\"N.M.\",X447/(-W447)))),IF(X447=0,0,IF(OR(W447=0,V447=0),\"N.M.\",IF(ABS(X447/W447)>=10,\"N.M.\",X447/W447))))","v":"N.M."}]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,122.28,0,{"$f":"+F448-G448","v":122.28},{"$f":"IF(G448<0,IF(H448=0,0,IF(OR(G448=0,F448=0),\"N.M.\",IF(ABS(H448/G448)>=10,\"N.M.\",H448/(-G448)))),IF(H448=0,0,IF(OR(G448=0,F448=0),\"N.M.\",IF(ABS(H448/G448)>=10,\"N.M.\",H448/G448))))","v":"N.M."},null,993.55000000000007,0,{"$f":"+K448-L448","v":993.55000000000007},{"$f":"IF(L448<0,IF(M448=0,0,IF(OR(L448=0,K448=0),\"N.M.\",IF(ABS(M448/L448)>=10,\"N.M.\",M448/(-L448)))),IF(M448=0,0,IF(OR(L448=0,K448=0),\"N.M.\",IF(ABS(M448/L448)>=10,\"N.M.\",M448/L448))))","v":"N.M."},null,null,525.54999999999995,0,{"$f":"+Q448-R448","v":525.54999999999995},{"$f":"IF(R448<0,IF(S448=0,0,IF(OR(R448=0,Q448=0),\"N.M.\",IF(ABS(S448/R448)>=10,\"N.M.\",S448/(-R448)))),IF(S448=0,0,IF(OR(R448=0,Q448=0),\"N.M.\",IF(ABS(S448/R448)>=10,\"N.M.\",S448/R448))))","v":"N.M."},null,993.55000000000007,0,{"$f":"+V448-W448","v":993.55000000000007},{"$f":"IF(W448<0,IF(X448=0,0,IF(OR(W448=0,V448=0),\"N.M.\",IF(ABS(X448/W448)>=10,\"N.M.\",X448/(-W448)))),IF(X448=0,0,IF(OR(W448=0,V448=0),\"N.M.\",IF(ABS(X448/W448)>=10,\"N.M.\",X448/W448))))","v":"N.M."}]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,751.76,0,{"$f":"+F449-G449","v":751.76},{"$f":"IF(G449<0,IF(H449=0,0,IF(OR(G449=0,F449=0),\"N.M.\",IF(ABS(H449/G449)>=10,\"N.M.\",H449/(-G449)))),IF(H449=0,0,IF(OR(G449=0,F449=0),\"N.M.\",IF(ABS(H449/G449)>=10,\"N.M.\",H449/G449))))","v":"N.M."},null,6747.3,0,{"$f":"+K449-L449","v":6747.3},{"$f":"IF(L449<0,IF(M449=0,0,IF(OR(L449=0,K449=0),\"N.M.\",IF(ABS(M449/L449)>=10,\"N.M.\",M449/(-L449)))),IF(M449=0,0,IF(OR(L449=0,K449=0),\"N.M.\",IF(ABS(M449/L449)>=10,\"N.M.\",M449/L449))))","v":"N.M."},null,null,2000.19,0,{"$f":"+Q449-R449","v":2000.19},{"$f":"IF(R449<0,IF(S449=0,0,IF(OR(R449=0,Q449=0),\"N.M.\",IF(ABS(S449/R449)>=10,\"N.M.\",S449/(-R449)))),IF(S449=0,0,IF(OR(R449=0,Q449=0),\"N.M.\",IF(ABS(S449/R449)>=10,\"N.M.\",S449/R449))))","v":"N.M."},null,6747.3,0,{"$f":"+V449-W449","v":6747.3},{"$f":"IF(W449<0,IF(X449=0,0,IF(OR(W449=0,V449=0),\"N.M.\",IF(ABS(X449/W449)>=10,\"N.M.\",X449/(-W449)))),IF(X449=0,0,IF(OR(W449=0,V449=0),\"N.M.\",IF(ABS(X449/W449)>=10,\"N.M.\",X449/W449))))","v":"N.M."}]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-645.16,0,{"$f":"+F450-G450","v":-645.16},{"$f":"IF(G450<0,IF(H450=0,0,IF(OR(G450=0,F450=0),\"N.M.\",IF(ABS(H450/G450)>=10,\"N.M.\",H450/(-G450)))),IF(H450=0,0,IF(OR(G450=0,F450=0),\"N.M.\",IF(ABS(H450/G450)>=10,\"N.M.\",H450/G450))))","v":"N.M."},null,429.28000000000003,0,{"$f":"+K450-L450","v":429.28000000000003},{"$f":"IF(L450<0,IF(M450=0,0,IF(OR(L450=0,K450=0),\"N.M.\",IF(ABS(M450/L450)>=10,\"N.M.\",M450/(-L450)))),IF(M450=0,0,IF(OR(L450=0,K450=0),\"N.M.\",IF(ABS(M450/L450)>=10,\"N.M.\",M450/L450))))","v":"N.M."},null,null,-166.74,0,{"$f":"+Q450-R450","v":-166.74},{"$f":"IF(R450<0,IF(S450=0,0,IF(OR(R450=0,Q450=0),\"N.M.\",IF(ABS(S450/R450)>=10,\"N.M.\",S450/(-R450)))),IF(S450=0,0,IF(OR(R450=0,Q450=0),\"N.M.\",IF(ABS(S450/R450)>=10,\"N.M.\",S450/R450))))","v":"N.M."},null,429.28000000000003,0,{"$f":"+V450-W450","v":429.28000000000003},{"$f":"IF(W450<0,IF(X450=0,0,IF(OR(W450=0,V450=0),\"N.M.\",IF(ABS(X450/W450)>=10,\"N.M.\",X450/(-W450)))),IF(X450=0,0,IF(OR(W450=0,V450=0),\"N.M.\",IF(ABS(X450/W450)>=10,\"N.M.\",X450/W450))))","v":"N.M."}]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-62.92,0,{"$f":"+F451-G451","v":-62.92},{"$f":"IF(G451<0,IF(H451=0,0,IF(OR(G451=0,F451=0),\"N.M.\",IF(ABS(H451/G451)>=10,\"N.M.\",H451/(-G451)))),IF(H451=0,0,IF(OR(G451=0,F451=0),\"N.M.\",IF(ABS(H451/G451)>=10,\"N.M.\",H451/G451))))","v":"N.M."},null,46.27,0,{"$f":"+K451-L451","v":46.27},{"$f":"IF(L451<0,IF(M451=0,0,IF(OR(L451=0,K451=0),\"N.M.\",IF(ABS(M451/L451)>=10,\"N.M.\",M451/(-L451)))),IF(M451=0,0,IF(OR(L451=0,K451=0),\"N.M.\",IF(ABS(M451/L451)>=10,\"N.M.\",M451/L451))))","v":"N.M."},null,null,-60.410000000000004,0,{"$f":"+Q451-R451","v":-60.410000000000004},{"$f":"IF(R451<0,IF(S451=0,0,IF(OR(R451=0,Q451=0),\"N.M.\",IF(ABS(S451/R451)>=10,\"N.M.\",S451/(-R451)))),IF(S451=0,0,IF(OR(R451=0,Q451=0),\"N.M.\",IF(ABS(S451/R451)>=10,\"N.M.\",S451/R451))))","v":"N.M."},null,46.27,0,{"$f":"+V451-W451","v":46.27},{"$f":"IF(W451<0,IF(X451=0,0,IF(OR(W451=0,V451=0),\"N.M.\",IF(ABS(X451/W451)>=10,\"N.M.\",X451/(-W451)))),IF(X451=0,0,IF(OR(W451=0,V451=0),\"N.M.\",IF(ABS(X451/W451)>=10,\"N.M.\",X451/W451))))","v":"N.M."}]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F452-G452","v":0},{"$f":"IF(G452<0,IF(H452=0,0,IF(OR(G452=0,F452=0),\"N.M.\",IF(ABS(H452/G452)>=10,\"N.M.\",H452/(-G452)))),IF(H452=0,0,IF(OR(G452=0,F452=0),\"N.M.\",IF(ABS(H452/G452)>=10,\"N.M.\",H452/G452))))","v":0},null,0,0,{"$f":"+K452-L452","v":0},{"$f":"IF(L452<0,IF(M452=0,0,IF(OR(L452=0,K452=0),\"N.M.\",IF(ABS(M452/L452)>=10,\"N.M.\",M452/(-L452)))),IF(M452=0,0,IF(OR(L452=0,K452=0),\"N.M.\",IF(ABS(M452/L452)>=10,\"N.M.\",M452/L452))))","v":0},null,null,0,0,{"$f":"+Q452-R452","v":0},{"$f":"IF(R452<0,IF(S452=0,0,IF(OR(R452=0,Q452=0),\"N.M.\",IF(ABS(S452/R452)>=10,\"N.M.\",S452/(-R452)))),IF(S452=0,0,IF(OR(R452=0,Q452=0),\"N.M.\",IF(ABS(S452/R452)>=10,\"N.M.\",S452/R452))))","v":0},null,0,0,{"$f":"+V452-W452","v":0},{"$f":"IF(W452<0,IF(X452=0,0,IF(OR(W452=0,V452=0),\"N.M.\",IF(ABS(X452/W452)>=10,\"N.M.\",X452/(-W452)))),IF(X452=0,0,IF(OR(W452=0,V452=0),\"N.M.\",IF(ABS(X452/W452)>=10,\"N.M.\",X452/W452))))","v":0}]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,{"$f":"+F453-G453","v":0},{"$f":"IF(G453<0,IF(H453=0,0,IF(OR(G453=0,F453=0),\"N.M.\",IF(ABS(H453/G453)>=10,\"N.M.\",H453/(-G453)))),IF(H453=0,0,IF(OR(G453=0,F453=0),\"N.M.\",IF(ABS(H453/G453)>=10,\"N.M.\",H453/G453))))","v":0},null,2.0699999999999998,0,{"$f":"+K453-L453","v":2.0699999999999998},{"$f":"IF(L453<0,IF(M453=0,0,IF(OR(L453=0,K453=0),\"N.M.\",IF(ABS(M453/L453)>=10,\"N.M.\",M453/(-L453)))),IF(M453=0,0,IF(OR(L453=0,K453=0),\"N.M.\",IF(ABS(M453/L453)>=10,\"N.M.\",M453/L453))))","v":"N.M."},null,null,0,0,{"$f":"+Q453-R453","v":0},{"$f":"IF(R453<0,IF(S453=0,0,IF(OR(R453=0,Q453=0),\"N.M.\",IF(ABS(S453/R453)>=10,\"N.M.\",S453/(-R453)))),IF(S453=0,0,IF(OR(R453=0,Q453=0),\"N.M.\",IF(ABS(S453/R453)>=10,\"N.M.\",S453/R453))))","v":0},null,2.0699999999999998,0,{"$f":"+V453-W453","v":2.0699999999999998},{"$f":"IF(W453<0,IF(X453=0,0,IF(OR(W453=0,V453=0),\"N.M.\",IF(ABS(X453/W453)>=10,\"N.M.\",X453/(-W453)))),IF(X453=0,0,IF(OR(W453=0,V453=0),\"N.M.\",IF(ABS(X453/W453)>=10,\"N.M.\",X453/W453))))","v":"N.M."}]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.63,0,{"$f":"+F454-G454","v":2.63},{"$f":"IF(G454<0,IF(H454=0,0,IF(OR(G454=0,F454=0),\"N.M.\",IF(ABS(H454/G454)>=10,\"N.M.\",H454/(-G454)))),IF(H454=0,0,IF(OR(G454=0,F454=0),\"N.M.\",IF(ABS(H454/G454)>=10,\"N.M.\",H454/G454))))","v":"N.M."},null,2.63,0,{"$f":"+K454-L454","v":2.63},{"$f":"IF(L454<0,IF(M454=0,0,IF(OR(L454=0,K454=0),\"N.M.\",IF(ABS(M454/L454)>=10,\"N.M.\",M454/(-L454)))),IF(M454=0,0,IF(OR(L454=0,K454=0),\"N.M.\",IF(ABS(M454/L454)>=10,\"N.M.\",M454/L454))))","v":"N.M."},null,null,2.1,0,{"$f":"+Q454-R454","v":2.1},{"$f":"IF(R454<0,IF(S454=0,0,IF(OR(R454=0,Q454=0),\"N.M.\",IF(ABS(S454/R454)>=10,\"N.M.\",S454/(-R454)))),IF(S454=0,0,IF(OR(R454=0,Q454=0),\"N.M.\",IF(ABS(S454/R454)>=10,\"N.M.\",S454/R454))))","v":"N.M."},null,2.63,0,{"$f":"+V454-W454","v":2.63},{"$f":"IF(W454<0,IF(X454=0,0,IF(OR(W454=0,V454=0),\"N.M.\",IF(ABS(X454/W454)>=10,\"N.M.\",X454/(-W454)))),IF(X454=0,0,IF(OR(W454=0,V454=0),\"N.M.\",IF(ABS(X454/W454)>=10,\"N.M.\",X454/W454))))","v":"N.M."}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F455-G455","v":0},{"$f":"IF(G455<0,IF(H455=0,0,IF(OR(G455=0,F455=0),\"N.M.\",IF(ABS(H455/G455)>=10,\"N.M.\",H455/(-G455)))),IF(H455=0,0,IF(OR(G455=0,F455=0),\"N.M.\",IF(ABS(H455/G455)>=10,\"N.M.\",H455/G455))))","v":0},null,0,1637.46,{"$f":"+K455-L455","v":-1637.46},{"$f":"IF(L455<0,IF(M455=0,0,IF(OR(L455=0,K455=0),\"N.M.\",IF(ABS(M455/L455)>=10,\"N.M.\",M455/(-L455)))),IF(M455=0,0,IF(OR(L455=0,K455=0),\"N.M.\",IF(ABS(M455/L455)>=10,\"N.M.\",M455/L455))))","v":"N.M."},null,null,0,0,{"$f":"+Q455-R455","v":0},{"$f":"IF(R455<0,IF(S455=0,0,IF(OR(R455=0,Q455=0),\"N.M.\",IF(ABS(S455/R455)>=10,\"N.M.\",S455/(-R455)))),IF(S455=0,0,IF(OR(R455=0,Q455=0),\"N.M.\",IF(ABS(S455/R455)>=10,\"N.M.\",S455/R455))))","v":0},null,-1637.46,1637.46,{"$f":"+V455-W455","v":-3274.92},{"$f":"IF(W455<0,IF(X455=0,0,IF(OR(W455=0,V455=0),\"N.M.\",IF(ABS(X455/W455)>=10,\"N.M.\",X455/(-W455)))),IF(X455=0,0,IF(OR(W455=0,V455=0),\"N.M.\",IF(ABS(X455/W455)>=10,\"N.M.\",X455/W455))))","v":-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-559","Line 80","TOTAL Power Prod Exp (Total of lines 21, 41, 59, 74, 79, 79.16, 79.31, & 79.49)",null,null,22557017.991,23639056.951999996,{"$f":"+F456-G456","v":-1082038.9609999955},{"$f":"IF(G456<0,IF(H456=0,0,IF(OR(G456=0,F456=0),\"N.M.\",IF(ABS(H456/G456)>=10,\"N.M.\",H456/(-G456)))),IF(H456=0,0,IF(OR(G456=0,F456=0),\"N.M.\",IF(ABS(H456/G456)>=10,\"N.M.\",H456/G456))))","v":-4.5773355646002156E-2},null,268132291.02599999,234779859.61000001,{"$f":"+K456-L456","v":33352431.415999979},{"$f":"IF(L456<0,IF(M456=0,0,IF(OR(L456=0,K456=0),\"N.M.\",IF(ABS(M456/L456)>=10,\"N.M.\",M456/(-L456)))),IF(M456=0,0,IF(OR(L456=0,K456=0),\"N.M.\",IF(ABS(M456/L456)>=10,\"N.M.\",M456/L456))))","v":0.14205831569795943},null,null,71232422.75999999,70794155.769999996,{"$f":"+Q456-R456","v":438266.98999999464},{"$f":"IF(R456<0,IF(S456=0,0,IF(OR(R456=0,Q456=0),\"N.M.\",IF(ABS(S456/R456)>=10,\"N.M.\",S456/(-R456)))),IF(S456=0,0,IF(OR(R456=0,Q456=0),\"N.M.\",IF(ABS(S456/R456)>=10,\"N.M.\",S456/R456))))","v":6.1907227402196998E-3},null,315508632.51599991,276487850.91999996,{"$f":"+V456-W456","v":39020781.595999956},{"$f":"IF(W456<0,IF(X456=0,0,IF(OR(W456=0,V456=0),\"N.M.\",IF(ABS(X456/W456)>=10,\"N.M.\",X456/(-W456)))),IF(X456=0,0,IF(OR(W456=0,V456=0),\"N.M.\",IF(ABS(X456/W456)>=10,\"N.M.\",X456/W456))))","v":0.14113018516423123}]
[null,"Line 81","2. TRANSMISSION EXPENSES",null,null,null,null,{"$f":"+F457-G457","v":0},{"$f":"IF(G457<0,IF(H457=0,0,IF(OR(G457=0,F457=0),\"N.M.\",IF(ABS(H457/G457)>=10,\"N.M.\",H457/(-G457)))),IF(H457=0,0,IF(OR(G457=0,F457=0),\"N.M.\",IF(ABS(H457/G457)>=10,\"N.M.\",H457/G457))))","v":0},null,null,null,{"$f":"+K457-L457","v":0},{"$f":"IF(L457<0,IF(M457=0,0,IF(OR(L457=0,K457=0),\"N.M.\",IF(ABS(M457/L457)>=10,\"N.M.\",M457/(-L457)))),IF(M457=0,0,IF(OR(L457=0,K457=0),\"N.M.\",IF(ABS(M457/L457)>=10,\"N.M.\",M457/L457))))","v":0},null,null,null,null,{"$f":"+Q457-R457","v":0},{"$f":"IF(R457<0,IF(S457=0,0,IF(OR(R457=0,Q457=0),\"N.M.\",IF(ABS(S457/R457)>=10,\"N.M.\",S457/(-R457)))),IF(S457=0,0,IF(OR(R457=0,Q457=0),\"N.M.\",IF(ABS(S457/R457)>=10,\"N.M.\",S457/R457))))","v":0},null,null,null,{"$f":"+V457-W457","v":0},{"$f":"IF(W457<0,IF(X457=0,0,IF(OR(W457=0,V457=0),\"N.M.\",IF(ABS(X457/W457)>=10,\"N.M.\",X457/(-W457)))),IF(X457=0,0,IF(OR(W457=0,V457=0),\"N.M.\",IF(ABS(X457/W457)>=10,\"N.M.\",X457/W457))))","v":0}]
[null,"Line 82","Operation",null,null,null,null,{"$f":"+F458-G458","v":0},{"$f":"IF(G458<0,IF(H458=0,0,IF(OR(G458=0,F458=0),\"N.M.\",IF(ABS(H458/G458)>=10,\"N.M.\",H458/(-G458)))),IF(H458=0,0,IF(OR(G458=0,F458=0),\"N.M.\",IF(ABS(H458/G458)>=10,\"N.M.\",H458/G458))))","v":0},null,null,null,{"$f":"+K458-L458","v":0},{"$f":"IF(L458<0,IF(M458=0,0,IF(OR(L458=0,K458=0),\"N.M.\",IF(ABS(M458/L458)>=10,\"N.M.\",M458/(-L458)))),IF(M458=0,0,IF(OR(L458=0,K458=0),\"N.M.\",IF(ABS(M458/L458)>=10,\"N.M.\",M458/L458))))","v":0},null,null,null,null,{"$f":"+Q458-R458","v":0},{"$f":"IF(R458<0,IF(S458=0,0,IF(OR(R458=0,Q458=0),\"N.M.\",IF(ABS(S458/R458)>=10,\"N.M.\",S458/(-R458)))),IF(S458=0,0,IF(OR(R458=0,Q458=0),\"N.M.\",IF(ABS(S458/R458)>=10,\"N.M.\",S458/R458))))","v":0},null,null,null,{"$f":"+V458-W458","v":0},{"$f":"IF(W458<0,IF(X458=0,0,IF(OR(W458=0,V458=0),\"N.M.\",IF(ABS(X458/W458)>=10,\"N.M.\",X458/(-W458)))),IF(X458=0,0,IF(OR(W458=0,V458=0),\"N.M.\",IF(ABS(X458/W458)>=10,\"N.M.\",X458/W458))))","v":0}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,201931.02000000002,147084.64000000001,{"$f":"+F459-G459","v":54846.380000000005},{"$f":"IF(G459<0,IF(H459=0,0,IF(OR(G459=0,F459=0),\"N.M.\",IF(ABS(H459/G459)>=10,\"N.M.\",H459/(-G459)))),IF(H459=0,0,IF(OR(G459=0,F459=0),\"N.M.\",IF(ABS(H459/G459)>=10,\"N.M.\",H459/G459))))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K459-L459","v":152154.20999999996},{"$f":"IF(L459<0,IF(M459=0,0,IF(OR(L459=0,K459=0),\"N.M.\",IF(ABS(M459/L459)>=10,\"N.M.\",M459/(-L459)))),IF(M459=0,0,IF(OR(L459=0,K459=0),\"N.M.\",IF(ABS(M459/L459)>=10,\"N.M.\",M459/L459))))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q459-R459","v":43988.280000000028},{"$f":"IF(R459<0,IF(S459=0,0,IF(OR(R459=0,Q459=0),\"N.M.\",IF(ABS(S459/R459)>=10,\"N.M.\",S459/(-R459)))),IF(S459=0,0,IF(OR(R459=0,Q459=0),\"N.M.\",IF(ABS(S459/R459)>=10,\"N.M.\",S459/R459))))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V459-W459","v":74760.80999999959},{"$f":"IF(W459<0,IF(X459=0,0,IF(OR(W459=0,V459=0),\"N.M.\",IF(ABS(X459/W459)>=10,\"N.M.\",X459/(-W459)))),IF(X459=0,0,IF(OR(W459=0,V459=0),\"N.M.\",IF(ABS(X459/W459)>=10,\"N.M.\",X459/W459))))","v":3.4899641952505688E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600","Line 83","(560) Operation Supervision and Engineering  ",null,null,201931.02000000002,147084.64000000001,{"$f":"+F460-G460","v":54846.380000000005},{"$f":"IF(G460<0,IF(H460=0,0,IF(OR(G460=0,F460=0),\"N.M.\",IF(ABS(H460/G460)>=10,\"N.M.\",H460/(-G460)))),IF(H460=0,0,IF(OR(G460=0,F460=0),\"N.M.\",IF(ABS(H460/G460)>=10,\"N.M.\",H460/G460))))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K460-L460","v":152154.20999999996},{"$f":"IF(L460<0,IF(M460=0,0,IF(OR(L460=0,K460=0),\"N.M.\",IF(ABS(M460/L460)>=10,\"N.M.\",M460/(-L460)))),IF(M460=0,0,IF(OR(L460=0,K460=0),\"N.M.\",IF(ABS(M460/L460)>=10,\"N.M.\",M460/L460))))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q460-R460","v":43988.280000000028},{"$f":"IF(R460<0,IF(S460=0,0,IF(OR(R460=0,Q460=0),\"N.M.\",IF(ABS(S460/R460)>=10,\"N.M.\",S460/(-R460)))),IF(S460=0,0,IF(OR(R460=0,Q460=0),\"N.M.\",IF(ABS(S460/R460)>=10,\"N.M.\",S460/R460))))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V460-W460","v":74760.80999999959},{"$f":"IF(W460<0,IF(X460=0,0,IF(OR(W460=0,V460=0),\"N.M.\",IF(ABS(X460/W460)>=10,\"N.M.\",X460/(-W460)))),IF(X460=0,0,IF(OR(W460=0,V460=0),\"N.M.\",IF(ABS(X460/W460)>=10,\"N.M.\",X460/W460))))","v":3.4899641952505688E-2}]
[null,"Line 84","(561) Load Dispatching (included in line #86; disclose in footnote)",null,null,null,null,{"$f":"+F461-G461","v":0},{"$f":"IF(G461<0,IF(H461=0,0,IF(OR(G461=0,F461=0),\"N.M.\",IF(ABS(H461/G461)>=10,\"N.M.\",H461/(-G461)))),IF(H461=0,0,IF(OR(G461=0,F461=0),\"N.M.\",IF(ABS(H461/G461)>=10,\"N.M.\",H461/G461))))","v":0},null,null,null,{"$f":"+K461-L461","v":0},{"$f":"IF(L461<0,IF(M461=0,0,IF(OR(L461=0,K461=0),\"N.M.\",IF(ABS(M461/L461)>=10,\"N.M.\",M461/(-L461)))),IF(M461=0,0,IF(OR(L461=0,K461=0),\"N.M.\",IF(ABS(M461/L461)>=10,\"N.M.\",M461/L461))))","v":0},null,null,null,null,{"$f":"+Q461-R461","v":0},{"$f":"IF(R461<0,IF(S461=0,0,IF(OR(R461=0,Q461=0),\"N.M.\",IF(ABS(S461/R461)>=10,\"N.M.\",S461/(-R461)))),IF(S461=0,0,IF(OR(R461=0,Q461=0),\"N.M.\",IF(ABS(S461/R461)>=10,\"N.M.\",S461/R461))))","v":0},null,null,null,{"$f":"+V461-W461","v":0},{"$f":"IF(W461<0,IF(X461=0,0,IF(OR(W461=0,V461=0),\"N.M.\",IF(ABS(X461/W461)>=10,\"N.M.\",X461/(-W461)))),IF(X461=0,0,IF(OR(W461=0,V461=0),\"N.M.\",IF(ABS(X461/W461)>=10,\"N.M.\",X461/W461))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5611","Line 85","(561.1) Load Dispatch-Reliability",null,null,0,0,{"$f":"+F462-G462","v":0},{"$f":"IF(G462<0,IF(H462=0,0,IF(OR(G462=0,F462=0),\"N.M.\",IF(ABS(H462/G462)>=10,\"N.M.\",H462/(-G462)))),IF(H462=0,0,IF(OR(G462=0,F462=0),\"N.M.\",IF(ABS(H462/G462)>=10,\"N.M.\",H462/G462))))","v":0},null,0,0,{"$f":"+K462-L462","v":0},{"$f":"IF(L462<0,IF(M462=0,0,IF(OR(L462=0,K462=0),\"N.M.\",IF(ABS(M462/L462)>=10,\"N.M.\",M462/(-L462)))),IF(M462=0,0,IF(OR(L462=0,K462=0),\"N.M.\",IF(ABS(M462/L462)>=10,\"N.M.\",M462/L462))))","v":0},null,null,0,0,{"$f":"+Q462-R462","v":0},{"$f":"IF(R462<0,IF(S462=0,0,IF(OR(R462=0,Q462=0),\"N.M.\",IF(ABS(S462/R462)>=10,\"N.M.\",S462/(-R462)))),IF(S462=0,0,IF(OR(R462=0,Q462=0),\"N.M.\",IF(ABS(S462/R462)>=10,\"N.M.\",S462/R462))))","v":0},null,0,0,{"$f":"+V462-W462","v":0},{"$f":"IF(W462<0,IF(X462=0,0,IF(OR(W462=0,V462=0),\"N.M.\",IF(ABS(X462/W462)>=10,\"N.M.\",X462/(-W462)))),IF(X462=0,0,IF(OR(W462=0,V462=0),\"N.M.\",IF(ABS(X462/W462)>=10,\"N.M.\",X462/W462))))","v":0}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,63095.82,32035.74,{"$f":"+F463-G463","v":31060.079999999998},{"$f":"IF(G463<0,IF(H463=0,0,IF(OR(G463=0,F463=0),\"N.M.\",IF(ABS(H463/G463)>=10,\"N.M.\",H463/(-G463)))),IF(H463=0,0,IF(OR(G463=0,F463=0),\"N.M.\",IF(ABS(H463/G463)>=10,\"N.M.\",H463/G463))))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K463-L463","v":233157.13},{"$f":"IF(L463<0,IF(M463=0,0,IF(OR(L463=0,K463=0),\"N.M.\",IF(ABS(M463/L463)>=10,\"N.M.\",M463/(-L463)))),IF(M463=0,0,IF(OR(L463=0,K463=0),\"N.M.\",IF(ABS(M463/L463)>=10,\"N.M.\",M463/L463))))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q463-R463","v":77267.61},{"$f":"IF(R463<0,IF(S463=0,0,IF(OR(R463=0,Q463=0),\"N.M.\",IF(ABS(S463/R463)>=10,\"N.M.\",S463/(-R463)))),IF(S463=0,0,IF(OR(R463=0,Q463=0),\"N.M.\",IF(ABS(S463/R463)>=10,\"N.M.\",S463/R463))))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V463-W463","v":252397.37},{"$f":"IF(W463<0,IF(X463=0,0,IF(OR(W463=0,V463=0),\"N.M.\",IF(ABS(X463/W463)>=10,\"N.M.\",X463/(-W463)))),IF(X463=0,0,IF(OR(W463=0,V463=0),\"N.M.\",IF(ABS(X463/W463)>=10,\"N.M.\",X463/W463))))","v":0.6880218160797662}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610","Line 86","(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,63095.82,32035.74,{"$f":"+F464-G464","v":31060.079999999998},{"$f":"IF(G464<0,IF(H464=0,0,IF(OR(G464=0,F464=0),\"N.M.\",IF(ABS(H464/G464)>=10,\"N.M.\",H464/(-G464)))),IF(H464=0,0,IF(OR(G464=0,F464=0),\"N.M.\",IF(ABS(H464/G464)>=10,\"N.M.\",H464/G464))))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K464-L464","v":233157.13},{"$f":"IF(L464<0,IF(M464=0,0,IF(OR(L464=0,K464=0),\"N.M.\",IF(ABS(M464/L464)>=10,\"N.M.\",M464/(-L464)))),IF(M464=0,0,IF(OR(L464=0,K464=0),\"N.M.\",IF(ABS(M464/L464)>=10,\"N.M.\",M464/L464))))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q464-R464","v":77267.61},{"$f":"IF(R464<0,IF(S464=0,0,IF(OR(R464=0,Q464=0),\"N.M.\",IF(ABS(S464/R464)>=10,\"N.M.\",S464/(-R464)))),IF(S464=0,0,IF(OR(R464=0,Q464=0),\"N.M.\",IF(ABS(S464/R464)>=10,\"N.M.\",S464/R464))))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V464-W464","v":252397.37},{"$f":"IF(W464<0,IF(X464=0,0,IF(OR(W464=0,V464=0),\"N.M.\",IF(ABS(X464/W464)>=10,\"N.M.\",X464/(-W464)))),IF(X464=0,0,IF(OR(W464=0,V464=0),\"N.M.\",IF(ABS(X464/W464)>=10,\"N.M.\",X464/W464))))","v":0.6880218160797662}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-105.54,0,{"$f":"+F465-G465","v":-105.54},{"$f":"IF(G465<0,IF(H465=0,0,IF(OR(G465=0,F465=0),\"N.M.\",IF(ABS(H465/G465)>=10,\"N.M.\",H465/(-G465)))),IF(H465=0,0,IF(OR(G465=0,F465=0),\"N.M.\",IF(ABS(H465/G465)>=10,\"N.M.\",H465/G465))))","v":"N.M."},null,141.44,0,{"$f":"+K465-L465","v":141.44},{"$f":"IF(L465<0,IF(M465=0,0,IF(OR(L465=0,K465=0),\"N.M.\",IF(ABS(M465/L465)>=10,\"N.M.\",M465/(-L465)))),IF(M465=0,0,IF(OR(L465=0,K465=0),\"N.M.\",IF(ABS(M465/L465)>=10,\"N.M.\",M465/L465))))","v":"N.M."},null,null,36.75,0,{"$f":"+Q465-R465","v":36.75},{"$f":"IF(R465<0,IF(S465=0,0,IF(OR(R465=0,Q465=0),\"N.M.\",IF(ABS(S465/R465)>=10,\"N.M.\",S465/(-R465)))),IF(S465=0,0,IF(OR(R465=0,Q465=0),\"N.M.\",IF(ABS(S465/R465)>=10,\"N.M.\",S465/R465))))","v":"N.M."},null,271.49,0,{"$f":"+V465-W465","v":271.49},{"$f":"IF(W465<0,IF(X465=0,0,IF(OR(W465=0,V465=0),\"N.M.\",IF(ABS(X465/W465)>=10,\"N.M.\",X465/(-W465)))),IF(X465=0,0,IF(OR(W465=0,V465=0),\"N.M.\",IF(ABS(X465/W465)>=10,\"N.M.\",X465/W465))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613","Line 87","(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,-105.54,0,{"$f":"+F466-G466","v":-105.54},{"$f":"IF(G466<0,IF(H466=0,0,IF(OR(G466=0,F466=0),\"N.M.\",IF(ABS(H466/G466)>=10,\"N.M.\",H466/(-G466)))),IF(H466=0,0,IF(OR(G466=0,F466=0),\"N.M.\",IF(ABS(H466/G466)>=10,\"N.M.\",H466/G466))))","v":"N.M."},null,141.44,0,{"$f":"+K466-L466","v":141.44},{"$f":"IF(L466<0,IF(M466=0,0,IF(OR(L466=0,K466=0),\"N.M.\",IF(ABS(M466/L466)>=10,\"N.M.\",M466/(-L466)))),IF(M466=0,0,IF(OR(L466=0,K466=0),\"N.M.\",IF(ABS(M466/L466)>=10,\"N.M.\",M466/L466))))","v":"N.M."},null,null,36.75,0,{"$f":"+Q466-R466","v":36.75},{"$f":"IF(R466<0,IF(S466=0,0,IF(OR(R466=0,Q466=0),\"N.M.\",IF(ABS(S466/R466)>=10,\"N.M.\",S466/(-R466)))),IF(S466=0,0,IF(OR(R466=0,Q466=0),\"N.M.\",IF(ABS(S466/R466)>=10,\"N.M.\",S466/R466))))","v":"N.M."},null,271.49,0,{"$f":"+V466-W466","v":271.49},{"$f":"IF(W466<0,IF(X466=0,0,IF(OR(W466=0,V466=0),\"N.M.\",IF(ABS(X466/W466)>=10,\"N.M.\",X466/(-W466)))),IF(X466=0,0,IF(OR(W466=0,V466=0),\"N.M.\",IF(ABS(X466/W466)>=10,\"N.M.\",X466/W466))))","v":"N.M."}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,9864.81,4624.46,{"$f":"+F467-G467","v":5240.3499999999995},{"$f":"IF(G467<0,IF(H467=0,0,IF(OR(G467=0,F467=0),\"N.M.\",IF(ABS(H467/G467)>=10,\"N.M.\",H467/(-G467)))),IF(H467=0,0,IF(OR(G467=0,F467=0),\"N.M.\",IF(ABS(H467/G467)>=10,\"N.M.\",H467/G467))))","v":1.1331809551817942},null,80783.650000000009,62968.959999999999,{"$f":"+K467-L467","v":17814.69000000001},{"$f":"IF(L467<0,IF(M467=0,0,IF(OR(L467=0,K467=0),\"N.M.\",IF(ABS(M467/L467)>=10,\"N.M.\",M467/(-L467)))),IF(M467=0,0,IF(OR(L467=0,K467=0),\"N.M.\",IF(ABS(M467/L467)>=10,\"N.M.\",M467/L467))))","v":0.28291224755816213},null,null,27956.170000000002,16973.48,{"$f":"+Q467-R467","v":10982.690000000002},{"$f":"IF(R467<0,IF(S467=0,0,IF(OR(R467=0,Q467=0),\"N.M.\",IF(ABS(S467/R467)>=10,\"N.M.\",S467/(-R467)))),IF(S467=0,0,IF(OR(R467=0,Q467=0),\"N.M.\",IF(ABS(S467/R467)>=10,\"N.M.\",S467/R467))))","v":0.64704998621378773},null,95075.19,71107.81,{"$f":"+V467-W467","v":23967.380000000005},{"$f":"IF(W467<0,IF(X467=0,0,IF(OR(W467=0,V467=0),\"N.M.\",IF(ABS(X467/W467)>=10,\"N.M.\",X467/(-W467)))),IF(X467=0,0,IF(OR(W467=0,V467=0),\"N.M.\",IF(ABS(X467/W467)>=10,\"N.M.\",X467/W467))))","v":0.33705692806458259}]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86514.87,105296.06,{"$f":"+F468-G468","v":-18781.190000000002},{"$f":"IF(G468<0,IF(H468=0,0,IF(OR(G468=0,F468=0),\"N.M.\",IF(ABS(H468/G468)>=10,\"N.M.\",H468/(-G468)))),IF(H468=0,0,IF(OR(G468=0,F468=0),\"N.M.\",IF(ABS(H468/G468)>=10,\"N.M.\",H468/G468))))","v":-0.1783655532790116},null,1080768.29,1087969.74,{"$f":"+K468-L468","v":-7201.4499999999534},{"$f":"IF(L468<0,IF(M468=0,0,IF(OR(L468=0,K468=0),\"N.M.\",IF(ABS(M468/L468)>=10,\"N.M.\",M468/(-L468)))),IF(M468=0,0,IF(OR(L468=0,K468=0),\"N.M.\",IF(ABS(M468/L468)>=10,\"N.M.\",M468/L468))))","v":-6.6191638749069932E-3},null,null,274396.72000000003,291040.96000000002,{"$f":"+Q468-R468","v":-16644.239999999991},{"$f":"IF(R468<0,IF(S468=0,0,IF(OR(R468=0,Q468=0),\"N.M.\",IF(ABS(S468/R468)>=10,\"N.M.\",S468/(-R468)))),IF(S468=0,0,IF(OR(R468=0,Q468=0),\"N.M.\",IF(ABS(S468/R468)>=10,\"N.M.\",S468/R468))))","v":-5.7188651384327445E-2},null,1308900.4100000001,1278642.8500000001,{"$f":"+V468-W468","v":30257.560000000056},{"$f":"IF(W468<0,IF(X468=0,0,IF(OR(W468=0,V468=0),\"N.M.\",IF(ABS(X468/W468)>=10,\"N.M.\",X468/(-W468)))),IF(X468=0,0,IF(OR(W468=0,V468=0),\"N.M.\",IF(ABS(X468/W468)>=10,\"N.M.\",X468/W468))))","v":2.3663808857962217E-2}]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,{"$f":"+F469-G469","v":0},{"$f":"IF(G469<0,IF(H469=0,0,IF(OR(G469=0,F469=0),\"N.M.\",IF(ABS(H469/G469)>=10,\"N.M.\",H469/(-G469)))),IF(H469=0,0,IF(OR(G469=0,F469=0),\"N.M.\",IF(ABS(H469/G469)>=10,\"N.M.\",H469/G469))))","v":0},null,0,0,{"$f":"+K469-L469","v":0},{"$f":"IF(L469<0,IF(M469=0,0,IF(OR(L469=0,K469=0),\"N.M.\",IF(ABS(M469/L469)>=10,\"N.M.\",M469/(-L469)))),IF(M469=0,0,IF(OR(L469=0,K469=0),\"N.M.\",IF(ABS(M469/L469)>=10,\"N.M.\",M469/L469))))","v":0},null,null,0,0,{"$f":"+Q469-R469","v":0},{"$f":"IF(R469<0,IF(S469=0,0,IF(OR(R469=0,Q469=0),\"N.M.\",IF(ABS(S469/R469)>=10,\"N.M.\",S469/(-R469)))),IF(S469=0,0,IF(OR(R469=0,Q469=0),\"N.M.\",IF(ABS(S469/R469)>=10,\"N.M.\",S469/R469))))","v":0},null,0,4112.75,{"$f":"+V469-W469","v":-4112.75},{"$f":"IF(W469<0,IF(X469=0,0,IF(OR(W469=0,V469=0),\"N.M.\",IF(ABS(X469/W469)>=10,\"N.M.\",X469/(-W469)))),IF(X469=0,0,IF(OR(W469=0,V469=0),\"N.M.\",IF(ABS(X469/W469)>=10,\"N.M.\",X469/W469))))","v":"N.M."}]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,{"$f":"+F470-G470","v":0},{"$f":"IF(G470<0,IF(H470=0,0,IF(OR(G470=0,F470=0),\"N.M.\",IF(ABS(H470/G470)>=10,\"N.M.\",H470/(-G470)))),IF(H470=0,0,IF(OR(G470=0,F470=0),\"N.M.\",IF(ABS(H470/G470)>=10,\"N.M.\",H470/G470))))","v":0},null,0,3534.9700000000003,{"$f":"+K470-L470","v":-3534.9700000000003},{"$f":"IF(L470<0,IF(M470=0,0,IF(OR(L470=0,K470=0),\"N.M.\",IF(ABS(M470/L470)>=10,\"N.M.\",M470/(-L470)))),IF(M470=0,0,IF(OR(L470=0,K470=0),\"N.M.\",IF(ABS(M470/L470)>=10,\"N.M.\",M470/L470))))","v":"N.M."},null,null,0,0,{"$f":"+Q470-R470","v":0},{"$f":"IF(R470<0,IF(S470=0,0,IF(OR(R470=0,Q470=0),\"N.M.\",IF(ABS(S470/R470)>=10,\"N.M.\",S470/(-R470)))),IF(S470=0,0,IF(OR(R470=0,Q470=0),\"N.M.\",IF(ABS(S470/R470)>=10,\"N.M.\",S470/R470))))","v":0},null,0,20393.730000000003,{"$f":"+V470-W470","v":-20393.730000000003},{"$f":"IF(W470<0,IF(X470=0,0,IF(OR(W470=0,V470=0),\"N.M.\",IF(ABS(X470/W470)>=10,\"N.M.\",X470/(-W470)))),IF(X470=0,0,IF(OR(W470=0,V470=0),\"N.M.\",IF(ABS(X470/W470)>=10,\"N.M.\",X470/W470))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614","Line 88","(561.4) Scheduling, System Control and Dispatch Services",null,null,96379.68,109920.52,{"$f":"+F471-G471","v":-13540.840000000011},{"$f":"IF(G471<0,IF(H471=0,0,IF(OR(G471=0,F471=0),\"N.M.\",IF(ABS(H471/G471)>=10,\"N.M.\",H471/(-G471)))),IF(H471=0,0,IF(OR(G471=0,F471=0),\"N.M.\",IF(ABS(H471/G471)>=10,\"N.M.\",H471/G471))))","v":-0.12318755406178947},null,1161551.94,1154473.67,{"$f":"+K471-L471","v":7078.2700000000186},{"$f":"IF(L471<0,IF(M471=0,0,IF(OR(L471=0,K471=0),\"N.M.\",IF(ABS(M471/L471)>=10,\"N.M.\",M471/(-L471)))),IF(M471=0,0,IF(OR(L471=0,K471=0),\"N.M.\",IF(ABS(M471/L471)>=10,\"N.M.\",M471/L471))))","v":6.1311662482523479E-3},null,null,302352.89,308014.44,{"$f":"+Q471-R471","v":-5661.5499999999884},{"$f":"IF(R471<0,IF(S471=0,0,IF(OR(R471=0,Q471=0),\"N.M.\",IF(ABS(S471/R471)>=10,\"N.M.\",S471/(-R471)))),IF(S471=0,0,IF(OR(R471=0,Q471=0),\"N.M.\",IF(ABS(S471/R471)>=10,\"N.M.\",S471/R471))))","v":-1.8380794095237834E-2},null,1403975.6,1374257.14,{"$f":"+V471-W471","v":29718.460000000196},{"$f":"IF(W471<0,IF(X471=0,0,IF(OR(W471=0,V471=0),\"N.M.\",IF(ABS(X471/W471)>=10,\"N.M.\",X471/(-W471)))),IF(X471=0,0,IF(OR(W471=0,V471=0),\"N.M.\",IF(ABS(X471/W471)>=10,\"N.M.\",X471/W471))))","v":2.1625108675076776E-2}]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,20632.64,13046.32,{"$f":"+F472-G472","v":7586.32},{"$f":"IF(G472<0,IF(H472=0,0,IF(OR(G472=0,F472=0),\"N.M.\",IF(ABS(H472/G472)>=10,\"N.M.\",H472/(-G472)))),IF(H472=0,0,IF(OR(G472=0,F472=0),\"N.M.\",IF(ABS(H472/G472)>=10,\"N.M.\",H472/G472))))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K472-L472","v":15191.580000000002},{"$f":"IF(L472<0,IF(M472=0,0,IF(OR(L472=0,K472=0),\"N.M.\",IF(ABS(M472/L472)>=10,\"N.M.\",M472/(-L472)))),IF(M472=0,0,IF(OR(L472=0,K472=0),\"N.M.\",IF(ABS(M472/L472)>=10,\"N.M.\",M472/L472))))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q472-R472","v":565.38000000000102},{"$f":"IF(R472<0,IF(S472=0,0,IF(OR(R472=0,Q472=0),\"N.M.\",IF(ABS(S472/R472)>=10,\"N.M.\",S472/(-R472)))),IF(S472=0,0,IF(OR(R472=0,Q472=0),\"N.M.\",IF(ABS(S472/R472)>=10,\"N.M.\",S472/R472))))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V472-W472","v":18038.049999999988},{"$f":"IF(W472<0,IF(X472=0,0,IF(OR(W472=0,V472=0),\"N.M.\",IF(ABS(X472/W472)>=10,\"N.M.\",X472/(-W472)))),IF(X472=0,0,IF(OR(W472=0,V472=0),\"N.M.\",IF(ABS(X472/W472)>=10,\"N.M.\",X472/W472))))","v":0.23975657557634511}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615","Line 89","(561.5) Reliability, Planning and Standards Development",null,null,20632.64,13046.32,{"$f":"+F473-G473","v":7586.32},{"$f":"IF(G473<0,IF(H473=0,0,IF(OR(G473=0,F473=0),\"N.M.\",IF(ABS(H473/G473)>=10,\"N.M.\",H473/(-G473)))),IF(H473=0,0,IF(OR(G473=0,F473=0),\"N.M.\",IF(ABS(H473/G473)>=10,\"N.M.\",H473/G473))))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K473-L473","v":15191.580000000002},{"$f":"IF(L473<0,IF(M473=0,0,IF(OR(L473=0,K473=0),\"N.M.\",IF(ABS(M473/L473)>=10,\"N.M.\",M473/(-L473)))),IF(M473=0,0,IF(OR(L473=0,K473=0),\"N.M.\",IF(ABS(M473/L473)>=10,\"N.M.\",M473/L473))))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q473-R473","v":565.38000000000102},{"$f":"IF(R473<0,IF(S473=0,0,IF(OR(R473=0,Q473=0),\"N.M.\",IF(ABS(S473/R473)>=10,\"N.M.\",S473/(-R473)))),IF(S473=0,0,IF(OR(R473=0,Q473=0),\"N.M.\",IF(ABS(S473/R473)>=10,\"N.M.\",S473/R473))))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V473-W473","v":18038.049999999988},{"$f":"IF(W473<0,IF(X473=0,0,IF(OR(W473=0,V473=0),\"N.M.\",IF(ABS(X473/W473)>=10,\"N.M.\",X473/(-W473)))),IF(X473=0,0,IF(OR(W473=0,V473=0),\"N.M.\",IF(ABS(X473/W473)>=10,\"N.M.\",X473/W473))))","v":0.23975657557634511}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5616","Line 90","(561.6) Transmission Service Studies",null,null,0,0,{"$f":"+F474-G474","v":0},{"$f":"IF(G474<0,IF(H474=0,0,IF(OR(G474=0,F474=0),\"N.M.\",IF(ABS(H474/G474)>=10,\"N.M.\",H474/(-G474)))),IF(H474=0,0,IF(OR(G474=0,F474=0),\"N.M.\",IF(ABS(H474/G474)>=10,\"N.M.\",H474/G474))))","v":0},null,0,0,{"$f":"+K474-L474","v":0},{"$f":"IF(L474<0,IF(M474=0,0,IF(OR(L474=0,K474=0),\"N.M.\",IF(ABS(M474/L474)>=10,\"N.M.\",M474/(-L474)))),IF(M474=0,0,IF(OR(L474=0,K474=0),\"N.M.\",IF(ABS(M474/L474)>=10,\"N.M.\",M474/L474))))","v":0},null,null,0,0,{"$f":"+Q474-R474","v":0},{"$f":"IF(R474<0,IF(S474=0,0,IF(OR(R474=0,Q474=0),\"N.M.\",IF(ABS(S474/R474)>=10,\"N.M.\",S474/(-R474)))),IF(S474=0,0,IF(OR(R474=0,Q474=0),\"N.M.\",IF(ABS(S474/R474)>=10,\"N.M.\",S474/R474))))","v":0},null,0,0,{"$f":"+V474-W474","v":0},{"$f":"IF(W474<0,IF(X474=0,0,IF(OR(W474=0,V474=0),\"N.M.\",IF(ABS(X474/W474)>=10,\"N.M.\",X474/(-W474)))),IF(X474=0,0,IF(OR(W474=0,V474=0),\"N.M.\",IF(ABS(X474/W474)>=10,\"N.M.\",X474/W474))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5617","Line 91","(561.7) Generation Interconnection Studies",null,null,0,0,{"$f":"+F475-G475","v":0},{"$f":"IF(G475<0,IF(H475=0,0,IF(OR(G475=0,F475=0),\"N.M.\",IF(ABS(H475/G475)>=10,\"N.M.\",H475/(-G475)))),IF(H475=0,0,IF(OR(G475=0,F475=0),\"N.M.\",IF(ABS(H475/G475)>=10,\"N.M.\",H475/G475))))","v":0},null,0,0,{"$f":"+K475-L475","v":0},{"$f":"IF(L475<0,IF(M475=0,0,IF(OR(L475=0,K475=0),\"N.M.\",IF(ABS(M475/L475)>=10,\"N.M.\",M475/(-L475)))),IF(M475=0,0,IF(OR(L475=0,K475=0),\"N.M.\",IF(ABS(M475/L475)>=10,\"N.M.\",M475/L475))))","v":0},null,null,0,0,{"$f":"+Q475-R475","v":0},{"$f":"IF(R475<0,IF(S475=0,0,IF(OR(R475=0,Q475=0),\"N.M.\",IF(ABS(S475/R475)>=10,\"N.M.\",S475/(-R475)))),IF(S475=0,0,IF(OR(R475=0,Q475=0),\"N.M.\",IF(ABS(S475/R475)>=10,\"N.M.\",S475/R475))))","v":0},null,0,0,{"$f":"+V475-W475","v":0},{"$f":"IF(W475<0,IF(X475=0,0,IF(OR(W475=0,V475=0),\"N.M.\",IF(ABS(X475/W475)>=10,\"N.M.\",X475/(-W475)))),IF(X475=0,0,IF(OR(W475=0,V475=0),\"N.M.\",IF(ABS(X475/W475)>=10,\"N.M.\",X475/W475))))","v":0}]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2987.9700000000003,1328.13,{"$f":"+F476-G476","v":1659.8400000000001},{"$f":"IF(G476<0,IF(H476=0,0,IF(OR(G476=0,F476=0),\"N.M.\",IF(ABS(H476/G476)>=10,\"N.M.\",H476/(-G476)))),IF(H476=0,0,IF(OR(G476=0,F476=0),\"N.M.\",IF(ABS(H476/G476)>=10,\"N.M.\",H476/G476))))","v":1.249757177384744},null,24774.68,20310.580000000002,{"$f":"+K476-L476","v":4464.0999999999985},{"$f":"IF(L476<0,IF(M476=0,0,IF(OR(L476=0,K476=0),\"N.M.\",IF(ABS(M476/L476)>=10,\"N.M.\",M476/(-L476)))),IF(M476=0,0,IF(OR(L476=0,K476=0),\"N.M.\",IF(ABS(M476/L476)>=10,\"N.M.\",M476/L476))))","v":0.21979185232524123},null,null,10992.81,5610.09,{"$f":"+Q476-R476","v":5382.7199999999993},{"$f":"IF(R476<0,IF(S476=0,0,IF(OR(R476=0,Q476=0),\"N.M.\",IF(ABS(S476/R476)>=10,\"N.M.\",S476/(-R476)))),IF(S476=0,0,IF(OR(R476=0,Q476=0),\"N.M.\",IF(ABS(S476/R476)>=10,\"N.M.\",S476/R476))))","v":0.95947123842932991},null,28792.27,22297.58,{"$f":"+V476-W476","v":6494.6899999999987},{"$f":"IF(W476<0,IF(X476=0,0,IF(OR(W476=0,V476=0),\"N.M.\",IF(ABS(X476/W476)>=10,\"N.M.\",X476/(-W476)))),IF(X476=0,0,IF(OR(W476=0,V476=0),\"N.M.\",IF(ABS(X476/W476)>=10,\"N.M.\",X476/W476))))","v":0.29127331306805482}]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26155.4,30039.13,{"$f":"+F477-G477","v":-3883.7299999999996},{"$f":"IF(G477<0,IF(H477=0,0,IF(OR(G477=0,F477=0),\"N.M.\",IF(ABS(H477/G477)>=10,\"N.M.\",H477/(-G477)))),IF(H477=0,0,IF(OR(G477=0,F477=0),\"N.M.\",IF(ABS(H477/G477)>=10,\"N.M.\",H477/G477))))","v":-0.12928903067432376},null,321101.45,364193.48,{"$f":"+K477-L477","v":-43092.02999999997},{"$f":"IF(L477<0,IF(M477=0,0,IF(OR(L477=0,K477=0),\"N.M.\",IF(ABS(M477/L477)>=10,\"N.M.\",M477/(-L477)))),IF(M477=0,0,IF(OR(L477=0,K477=0),\"N.M.\",IF(ABS(M477/L477)>=10,\"N.M.\",M477/L477))))","v":-0.11832180521188894},null,null,105461.87,94224.98,{"$f":"+Q477-R477","v":11236.89},{"$f":"IF(R477<0,IF(S477=0,0,IF(OR(R477=0,Q477=0),\"N.M.\",IF(ABS(S477/R477)>=10,\"N.M.\",S477/(-R477)))),IF(S477=0,0,IF(OR(R477=0,Q477=0),\"N.M.\",IF(ABS(S477/R477)>=10,\"N.M.\",S477/R477))))","v":0.11925595526791304},null,384790.42000000004,438370.02999999997,{"$f":"+V477-W477","v":-53579.609999999928},{"$f":"IF(W477<0,IF(X477=0,0,IF(OR(W477=0,V477=0),\"N.M.\",IF(ABS(X477/W477)>=10,\"N.M.\",X477/(-W477)))),IF(X477=0,0,IF(OR(W477=0,V477=0),\"N.M.\",IF(ABS(X477/W477)>=10,\"N.M.\",X477/W477))))","v":-0.12222461923320792}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618","Line 92","(561.8) Reliability, Planning and Standards Development Services",null,null,29143.370000000003,31367.260000000002,{"$f":"+F478-G478","v":-2223.8899999999994},{"$f":"IF(G478<0,IF(H478=0,0,IF(OR(G478=0,F478=0),\"N.M.\",IF(ABS(H478/G478)>=10,\"N.M.\",H478/(-G478)))),IF(H478=0,0,IF(OR(G478=0,F478=0),\"N.M.\",IF(ABS(H478/G478)>=10,\"N.M.\",H478/G478))))","v":-7.089844634182263E-2},null,345876.13,384504.06,{"$f":"+K478-L478","v":-38627.929999999993},{"$f":"IF(L478<0,IF(M478=0,0,IF(OR(L478=0,K478=0),\"N.M.\",IF(ABS(M478/L478)>=10,\"N.M.\",M478/(-L478)))),IF(M478=0,0,IF(OR(L478=0,K478=0),\"N.M.\",IF(ABS(M478/L478)>=10,\"N.M.\",M478/L478))))","v":-0.10046169603514718},null,null,116454.68,99835.069999999992,{"$f":"+Q478-R478","v":16619.61},{"$f":"IF(R478<0,IF(S478=0,0,IF(OR(R478=0,Q478=0),\"N.M.\",IF(ABS(S478/R478)>=10,\"N.M.\",S478/(-R478)))),IF(S478=0,0,IF(OR(R478=0,Q478=0),\"N.M.\",IF(ABS(S478/R478)>=10,\"N.M.\",S478/R478))))","v":0.16647066005963637},null,413582.69,460667.61,{"$f":"+V478-W478","v":-47084.919999999984},{"$f":"IF(W478<0,IF(X478=0,0,IF(OR(W478=0,V478=0),\"N.M.\",IF(ABS(X478/W478)>=10,\"N.M.\",X478/(-W478)))),IF(X478=0,0,IF(OR(W478=0,V478=0),\"N.M.\",IF(ABS(X478/W478)>=10,\"N.M.\",X478/W478))))","v":-0.10221018143645912}]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,29046.670000000002,861.30000000000007,{"$f":"+F479-G479","v":28185.370000000003},{"$f":"IF(G479<0,IF(H479=0,0,IF(OR(G479=0,F479=0),\"N.M.\",IF(ABS(H479/G479)>=10,\"N.M.\",H479/(-G479)))),IF(H479=0,0,IF(OR(G479=0,F479=0),\"N.M.\",IF(ABS(H479/G479)>=10,\"N.M.\",H479/G479))))","v":"N.M."},null,262126.43,174657.52,{"$f":"+K479-L479","v":87468.91},{"$f":"IF(L479<0,IF(M479=0,0,IF(OR(L479=0,K479=0),\"N.M.\",IF(ABS(M479/L479)>=10,\"N.M.\",M479/(-L479)))),IF(M479=0,0,IF(OR(L479=0,K479=0),\"N.M.\",IF(ABS(M479/L479)>=10,\"N.M.\",M479/L479))))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q479-R479","v":26863.459999999992},{"$f":"IF(R479<0,IF(S479=0,0,IF(OR(R479=0,Q479=0),\"N.M.\",IF(ABS(S479/R479)>=10,\"N.M.\",S479/(-R479)))),IF(S479=0,0,IF(OR(R479=0,Q479=0),\"N.M.\",IF(ABS(S479/R479)>=10,\"N.M.\",S479/R479))))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V479-W479","v":85617.099999999977},{"$f":"IF(W479<0,IF(X479=0,0,IF(OR(W479=0,V479=0),\"N.M.\",IF(ABS(X479/W479)>=10,\"N.M.\",X479/(-W479)))),IF(X479=0,0,IF(OR(W479=0,V479=0),\"N.M.\",IF(ABS(X479/W479)>=10,\"N.M.\",X479/W479))))","v":0.41693574185105764}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620","Line 93","(562) Station Expenses",null,null,29046.670000000002,861.30000000000007,{"$f":"+F480-G480","v":28185.370000000003},{"$f":"IF(G480<0,IF(H480=0,0,IF(OR(G480=0,F480=0),\"N.M.\",IF(ABS(H480/G480)>=10,\"N.M.\",H480/(-G480)))),IF(H480=0,0,IF(OR(G480=0,F480=0),\"N.M.\",IF(ABS(H480/G480)>=10,\"N.M.\",H480/G480))))","v":"N.M."},null,262126.43,174657.52,{"$f":"+K480-L480","v":87468.91},{"$f":"IF(L480<0,IF(M480=0,0,IF(OR(L480=0,K480=0),\"N.M.\",IF(ABS(M480/L480)>=10,\"N.M.\",M480/(-L480)))),IF(M480=0,0,IF(OR(L480=0,K480=0),\"N.M.\",IF(ABS(M480/L480)>=10,\"N.M.\",M480/L480))))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q480-R480","v":26863.459999999992},{"$f":"IF(R480<0,IF(S480=0,0,IF(OR(R480=0,Q480=0),\"N.M.\",IF(ABS(S480/R480)>=10,\"N.M.\",S480/(-R480)))),IF(S480=0,0,IF(OR(R480=0,Q480=0),\"N.M.\",IF(ABS(S480/R480)>=10,\"N.M.\",S480/R480))))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V480-W480","v":85617.099999999977},{"$f":"IF(W480<0,IF(X480=0,0,IF(OR(W480=0,V480=0),\"N.M.\",IF(ABS(X480/W480)>=10,\"N.M.\",X480/(-W480)))),IF(X480=0,0,IF(OR(W480=0,V480=0),\"N.M.\",IF(ABS(X480/W480)>=10,\"N.M.\",X480/W480))))","v":0.41693574185105764}]
[null,"Line 93.1","(562.1) Operation of Energy Storage Equipment",null,null,null,null,{"$f":"+F481-G481","v":0},{"$f":"IF(G481<0,IF(H481=0,0,IF(OR(G481=0,F481=0),\"N.M.\",IF(ABS(H481/G481)>=10,\"N.M.\",H481/(-G481)))),IF(H481=0,0,IF(OR(G481=0,F481=0),\"N.M.\",IF(ABS(H481/G481)>=10,\"N.M.\",H481/G481))))","v":0},null,null,null,{"$f":"+K481-L481","v":0},{"$f":"IF(L481<0,IF(M481=0,0,IF(OR(L481=0,K481=0),\"N.M.\",IF(ABS(M481/L481)>=10,\"N.M.\",M481/(-L481)))),IF(M481=0,0,IF(OR(L481=0,K481=0),\"N.M.\",IF(ABS(M481/L481)>=10,\"N.M.\",M481/L481))))","v":0},null,null,null,null,null,null,null,null,null,{"$f":"+V481-W481","v":0},{"$f":"IF(W481<0,IF(X481=0,0,IF(OR(W481=0,V481=0),\"N.M.\",IF(ABS(X481/W481)>=10,\"N.M.\",X481/(-W481)))),IF(X481=0,0,IF(OR(W481=0,V481=0),\"N.M.\",IF(ABS(X481/W481)>=10,\"N.M.\",X481/W481))))","v":0}]
["%,V5630000","5630000","Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F482-G482","v":3533.1},{"$f":"IF(G482<0,IF(H482=0,0,IF(OR(G482=0,F482=0),\"N.M.\",IF(ABS(H482/G482)>=10,\"N.M.\",H482/(-G482)))),IF(H482=0,0,IF(OR(G482=0,F482=0),\"N.M.\",IF(ABS(H482/G482)>=10,\"N.M.\",H482/G482))))","v":1.3322096785140607},null,19070.91,25779.43,{"$f":"+K482-L482","v":-6708.52},{"$f":"IF(L482<0,IF(M482=0,0,IF(OR(L482=0,K482=0),\"N.M.\",IF(ABS(M482/L482)>=10,\"N.M.\",M482/(-L482)))),IF(M482=0,0,IF(OR(L482=0,K482=0),\"N.M.\",IF(ABS(M482/L482)>=10,\"N.M.\",M482/L482))))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q482-R482","v":-5514.0599999999995},{"$f":"IF(R482<0,IF(S482=0,0,IF(OR(R482=0,Q482=0),\"N.M.\",IF(ABS(S482/R482)>=10,\"N.M.\",S482/(-R482)))),IF(S482=0,0,IF(OR(R482=0,Q482=0),\"N.M.\",IF(ABS(S482/R482)>=10,\"N.M.\",S482/R482))))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V482-W482","v":-7168.3900000000031},{"$f":"IF(W482<0,IF(X482=0,0,IF(OR(W482=0,V482=0),\"N.M.\",IF(ABS(X482/W482)>=10,\"N.M.\",X482/(-W482)))),IF(X482=0,0,IF(OR(W482=0,V482=0),\"N.M.\",IF(ABS(X482/W482)>=10,\"N.M.\",X482/W482))))","v":-0.25932016810036251}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630","Line 94","(563) Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F483-G483","v":3533.1},{"$f":"IF(G483<0,IF(H483=0,0,IF(OR(G483=0,F483=0),\"N.M.\",IF(ABS(H483/G483)>=10,\"N.M.\",H483/(-G483)))),IF(H483=0,0,IF(OR(G483=0,F483=0),\"N.M.\",IF(ABS(H483/G483)>=10,\"N.M.\",H483/G483))))","v":1.3322096785140607},null,19070.91,25779.43,{"$f":"+K483-L483","v":-6708.52},{"$f":"IF(L483<0,IF(M483=0,0,IF(OR(L483=0,K483=0),\"N.M.\",IF(ABS(M483/L483)>=10,\"N.M.\",M483/(-L483)))),IF(M483=0,0,IF(OR(L483=0,K483=0),\"N.M.\",IF(ABS(M483/L483)>=10,\"N.M.\",M483/L483))))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q483-R483","v":-5514.0599999999995},{"$f":"IF(R483<0,IF(S483=0,0,IF(OR(R483=0,Q483=0),\"N.M.\",IF(ABS(S483/R483)>=10,\"N.M.\",S483/(-R483)))),IF(S483=0,0,IF(OR(R483=0,Q483=0),\"N.M.\",IF(ABS(S483/R483)>=10,\"N.M.\",S483/R483))))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V483-W483","v":-7168.3900000000031},{"$f":"IF(W483<0,IF(X483=0,0,IF(OR(W483=0,V483=0),\"N.M.\",IF(ABS(X483/W483)>=10,\"N.M.\",X483/(-W483)))),IF(X483=0,0,IF(OR(W483=0,V483=0),\"N.M.\",IF(ABS(X483/W483)>=10,\"N.M.\",X483/W483))))","v":-0.25932016810036251}]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,{"$f":"+F484-G484","v":0},{"$f":"IF(G484<0,IF(H484=0,0,IF(OR(G484=0,F484=0),\"N.M.\",IF(ABS(H484/G484)>=10,\"N.M.\",H484/(-G484)))),IF(H484=0,0,IF(OR(G484=0,F484=0),\"N.M.\",IF(ABS(H484/G484)>=10,\"N.M.\",H484/G484))))","v":0},null,0,15.85,{"$f":"+K484-L484","v":-15.85},{"$f":"IF(L484<0,IF(M484=0,0,IF(OR(L484=0,K484=0),\"N.M.\",IF(ABS(M484/L484)>=10,\"N.M.\",M484/(-L484)))),IF(M484=0,0,IF(OR(L484=0,K484=0),\"N.M.\",IF(ABS(M484/L484)>=10,\"N.M.\",M484/L484))))","v":"N.M."},null,null,0,0,{"$f":"+Q484-R484","v":0},{"$f":"IF(R484<0,IF(S484=0,0,IF(OR(R484=0,Q484=0),\"N.M.\",IF(ABS(S484/R484)>=10,\"N.M.\",S484/(-R484)))),IF(S484=0,0,IF(OR(R484=0,Q484=0),\"N.M.\",IF(ABS(S484/R484)>=10,\"N.M.\",S484/R484))))","v":0},null,0,15.85,{"$f":"+V484-W484","v":-15.85},{"$f":"IF(W484<0,IF(X484=0,0,IF(OR(W484=0,V484=0),\"N.M.\",IF(ABS(X484/W484)>=10,\"N.M.\",X484/(-W484)))),IF(X484=0,0,IF(OR(W484=0,V484=0),\"N.M.\",IF(ABS(X484/W484)>=10,\"N.M.\",X484/W484))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5640","Line 95","(564) Underground Line Expenses",null,null,0,0,{"$f":"+F485-G485","v":0},{"$f":"IF(G485<0,IF(H485=0,0,IF(OR(G485=0,F485=0),\"N.M.\",IF(ABS(H485/G485)>=10,\"N.M.\",H485/(-G485)))),IF(H485=0,0,IF(OR(G485=0,F485=0),\"N.M.\",IF(ABS(H485/G485)>=10,\"N.M.\",H485/G485))))","v":0},null,0,15.85,{"$f":"+K485-L485","v":-15.85},{"$f":"IF(L485<0,IF(M485=0,0,IF(OR(L485=0,K485=0),\"N.M.\",IF(ABS(M485/L485)>=10,\"N.M.\",M485/(-L485)))),IF(M485=0,0,IF(OR(L485=0,K485=0),\"N.M.\",IF(ABS(M485/L485)>=10,\"N.M.\",M485/L485))))","v":"N.M."},null,null,0,0,{"$f":"+Q485-R485","v":0},{"$f":"IF(R485<0,IF(S485=0,0,IF(OR(R485=0,Q485=0),\"N.M.\",IF(ABS(S485/R485)>=10,\"N.M.\",S485/(-R485)))),IF(S485=0,0,IF(OR(R485=0,Q485=0),\"N.M.\",IF(ABS(S485/R485)>=10,\"N.M.\",S485/R485))))","v":0},null,0,15.85,{"$f":"+V485-W485","v":-15.85},{"$f":"IF(W485<0,IF(X485=0,0,IF(OR(W485=0,V485=0),\"N.M.\",IF(ABS(X485/W485)>=10,\"N.M.\",X485/(-W485)))),IF(X485=0,0,IF(OR(W485=0,V485=0),\"N.M.\",IF(ABS(X485/W485)>=10,\"N.M.\",X485/W485))))","v":"N.M."}]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6253.5,6175.5,{"$f":"+F486-G486","v":78},{"$f":"IF(G486<0,IF(H486=0,0,IF(OR(G486=0,F486=0),\"N.M.\",IF(ABS(H486/G486)>=10,\"N.M.\",H486/(-G486)))),IF(H486=0,0,IF(OR(G486=0,F486=0),\"N.M.\",IF(ABS(H486/G486)>=10,\"N.M.\",H486/G486))))","v":1.2630556230264756E-2},null,83793,77710.5,{"$f":"+K486-L486","v":6082.5},{"$f":"IF(L486<0,IF(M486=0,0,IF(OR(L486=0,K486=0),\"N.M.\",IF(ABS(M486/L486)>=10,\"N.M.\",M486/(-L486)))),IF(M486=0,0,IF(OR(L486=0,K486=0),\"N.M.\",IF(ABS(M486/L486)>=10,\"N.M.\",M486/L486))))","v":7.8271276082382685E-2},null,null,21783,21390,{"$f":"+Q486-R486","v":393},{"$f":"IF(R486<0,IF(S486=0,0,IF(OR(R486=0,Q486=0),\"N.M.\",IF(ABS(S486/R486)>=10,\"N.M.\",S486/(-R486)))),IF(S486=0,0,IF(OR(R486=0,Q486=0),\"N.M.\",IF(ABS(S486/R486)>=10,\"N.M.\",S486/R486))))","v":1.8373071528751752E-2},null,99372,97296,{"$f":"+V486-W486","v":2076},{"$f":"IF(W486<0,IF(X486=0,0,IF(OR(W486=0,V486=0),\"N.M.\",IF(ABS(X486/W486)>=10,\"N.M.\",X486/(-W486)))),IF(X486=0,0,IF(OR(W486=0,V486=0),\"N.M.\",IF(ABS(X486/W486)>=10,\"N.M.\",X486/W486))))","v":2.1336951159348791E-2}]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,{"$f":"+F487-G487","v":0},{"$f":"IF(G487<0,IF(H487=0,0,IF(OR(G487=0,F487=0),\"N.M.\",IF(ABS(H487/G487)>=10,\"N.M.\",H487/(-G487)))),IF(H487=0,0,IF(OR(G487=0,F487=0),\"N.M.\",IF(ABS(H487/G487)>=10,\"N.M.\",H487/G487))))","v":0},null,0,0,{"$f":"+K487-L487","v":0},{"$f":"IF(L487<0,IF(M487=0,0,IF(OR(L487=0,K487=0),\"N.M.\",IF(ABS(M487/L487)>=10,\"N.M.\",M487/(-L487)))),IF(M487=0,0,IF(OR(L487=0,K487=0),\"N.M.\",IF(ABS(M487/L487)>=10,\"N.M.\",M487/L487))))","v":0},null,null,0,0,{"$f":"+Q487-R487","v":0},{"$f":"IF(R487<0,IF(S487=0,0,IF(OR(R487=0,Q487=0),\"N.M.\",IF(ABS(S487/R487)>=10,\"N.M.\",S487/(-R487)))),IF(S487=0,0,IF(OR(R487=0,Q487=0),\"N.M.\",IF(ABS(S487/R487)>=10,\"N.M.\",S487/R487))))","v":0},null,0,0,{"$f":"+V487-W487","v":0},{"$f":"IF(W487<0,IF(X487=0,0,IF(OR(W487=0,V487=0),\"N.M.\",IF(ABS(X487/W487)>=10,\"N.M.\",X487/(-W487)))),IF(X487=0,0,IF(OR(W487=0,V487=0),\"N.M.\",IF(ABS(X487/W487)>=10,\"N.M.\",X487/W487))))","v":0}]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.55000000002,170512.23,{"$f":"+F488-G488","v":2002.320000000007},{"$f":"IF(G488<0,IF(H488=0,0,IF(OR(G488=0,F488=0),\"N.M.\",IF(ABS(H488/G488)>=10,\"N.M.\",H488/(-G488)))),IF(H488=0,0,IF(OR(G488=0,F488=0),\"N.M.\",IF(ABS(H488/G488)>=10,\"N.M.\",H488/G488))))","v":1.1742969991067543E-2},null,1722531.26,1720423.58,{"$f":"+K488-L488","v":2107.6799999999348},{"$f":"IF(L488<0,IF(M488=0,0,IF(OR(L488=0,K488=0),\"N.M.\",IF(ABS(M488/L488)>=10,\"N.M.\",M488/(-L488)))),IF(M488=0,0,IF(OR(L488=0,K488=0),\"N.M.\",IF(ABS(M488/L488)>=10,\"N.M.\",M488/L488))))","v":1.2250936481583998E-3},null,null,513456.93,511624.59,{"$f":"+Q488-R488","v":1832.3399999999674},{"$f":"IF(R488<0,IF(S488=0,0,IF(OR(R488=0,Q488=0),\"N.M.\",IF(ABS(S488/R488)>=10,\"N.M.\",S488/(-R488)))),IF(S488=0,0,IF(OR(R488=0,Q488=0),\"N.M.\",IF(ABS(S488/R488)>=10,\"N.M.\",S488/R488))))","v":3.5814150371466067E-3},null,2063636.62,1977924.96,{"$f":"+V488-W488","v":85711.660000000149},{"$f":"IF(W488<0,IF(X488=0,0,IF(OR(W488=0,V488=0),\"N.M.\",IF(ABS(X488/W488)>=10,\"N.M.\",X488/(-W488)))),IF(X488=0,0,IF(OR(W488=0,V488=0),\"N.M.\",IF(ABS(X488/W488)>=10,\"N.M.\",X488/W488))))","v":4.3334131341362998E-2}]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11322.4,12289.300000000001,{"$f":"+F489-G489","v":-966.90000000000146},{"$f":"IF(G489<0,IF(H489=0,0,IF(OR(G489=0,F489=0),\"N.M.\",IF(ABS(H489/G489)>=10,\"N.M.\",H489/(-G489)))),IF(H489=0,0,IF(OR(G489=0,F489=0),\"N.M.\",IF(ABS(H489/G489)>=10,\"N.M.\",H489/G489))))","v":-7.8678199734728699E-2},null,136845.85,137745.76,{"$f":"+K489-L489","v":-899.91000000000349},{"$f":"IF(L489<0,IF(M489=0,0,IF(OR(L489=0,K489=0),\"N.M.\",IF(ABS(M489/L489)>=10,\"N.M.\",M489/(-L489)))),IF(M489=0,0,IF(OR(L489=0,K489=0),\"N.M.\",IF(ABS(M489/L489)>=10,\"N.M.\",M489/L489))))","v":-6.5331230522086741E-3},null,null,36606.129999999997,39022.200000000004,{"$f":"+Q489-R489","v":-2416.070000000007},{"$f":"IF(R489<0,IF(S489=0,0,IF(OR(R489=0,Q489=0),\"N.M.\",IF(ABS(S489/R489)>=10,\"N.M.\",S489/(-R489)))),IF(S489=0,0,IF(OR(R489=0,Q489=0),\"N.M.\",IF(ABS(S489/R489)>=10,\"N.M.\",S489/R489))))","v":-6.1915268744458456E-2},null,165147.12,129229.73000000001,{"$f":"+V489-W489","v":35917.389999999985},{"$f":"IF(W489<0,IF(X489=0,0,IF(OR(W489=0,V489=0),\"N.M.\",IF(ABS(X489/W489)>=10,\"N.M.\",X489/(-W489)))),IF(X489=0,0,IF(OR(W489=0,V489=0),\"N.M.\",IF(ABS(X489/W489)>=10,\"N.M.\",X489/W489))))","v":0.27793441957976683}]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,{"$f":"+F490-G490","v":178270.09999999963},{"$f":"IF(G490<0,IF(H490=0,0,IF(OR(G490=0,F490=0),\"N.M.\",IF(ABS(H490/G490)>=10,\"N.M.\",H490/(-G490)))),IF(H490=0,0,IF(OR(G490=0,F490=0),\"N.M.\",IF(ABS(H490/G490)>=10,\"N.M.\",H490/G490))))","v":2.8192737973859135E-2},null,63751108.869999997,62208002.609999999,{"$f":"+K490-L490","v":1543106.2599999979},{"$f":"IF(L490<0,IF(M490=0,0,IF(OR(L490=0,K490=0),\"N.M.\",IF(ABS(M490/L490)>=10,\"N.M.\",M490/(-L490)))),IF(M490=0,0,IF(OR(L490=0,K490=0),\"N.M.\",IF(ABS(M490/L490)>=10,\"N.M.\",M490/L490))))","v":2.4805590844544204E-2},null,null,19293895.760000002,18764863.629999999,{"$f":"+Q490-R490","v":529032.13000000268},{"$f":"IF(R490<0,IF(S490=0,0,IF(OR(R490=0,Q490=0),\"N.M.\",IF(ABS(S490/R490)>=10,\"N.M.\",S490/(-R490)))),IF(S490=0,0,IF(OR(R490=0,Q490=0),\"N.M.\",IF(ABS(S490/R490)>=10,\"N.M.\",S490/R490))))","v":2.8192697822446298E-2},null,76192709.390000001,73944223.549999997,{"$f":"+V490-W490","v":2248485.8400000036},{"$f":"IF(W490<0,IF(X490=0,0,IF(OR(W490=0,V490=0),\"N.M.\",IF(ABS(X490/W490)>=10,\"N.M.\",X490/(-W490)))),IF(X490=0,0,IF(OR(W490=0,V490=0),\"N.M.\",IF(ABS(X490/W490)>=10,\"N.M.\",X490/W490))))","v":3.0407863279267658E-2}]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.14,{"$f":"+F491-G491","v":-59398.489999999991},{"$f":"IF(G491<0,IF(H491=0,0,IF(OR(G491=0,F491=0),\"N.M.\",IF(ABS(H491/G491)>=10,\"N.M.\",H491/(-G491)))),IF(H491=0,0,IF(OR(G491=0,F491=0),\"N.M.\",IF(ABS(H491/G491)>=10,\"N.M.\",H491/G491))))","v":-0.1296205160363203},null,3988506.5,4582491.16,{"$f":"+K491-L491","v":-593984.66000000015},{"$f":"IF(L491<0,IF(M491=0,0,IF(OR(L491=0,K491=0),\"N.M.\",IF(ABS(M491/L491)>=10,\"N.M.\",M491/(-L491)))),IF(M491=0,0,IF(OR(L491=0,K491=0),\"N.M.\",IF(ABS(M491/L491)>=10,\"N.M.\",M491/L491))))","v":-0.12962047045170952},null,null,1196551.95,1374747.35,{"$f":"+Q491-R491","v":-178195.40000000014},{"$f":"IF(R491<0,IF(S491=0,0,IF(OR(R491=0,Q491=0),\"N.M.\",IF(ABS(S491/R491)>=10,\"N.M.\",S491/(-R491)))),IF(S491=0,0,IF(OR(R491=0,Q491=0),\"N.M.\",IF(ABS(S491/R491)>=10,\"N.M.\",S491/R491))))","v":-0.12962047171794885},null,4905004.7300000004,5487813.3600000003,{"$f":"+V491-W491","v":-582808.62999999989},{"$f":"IF(W491<0,IF(X491=0,0,IF(OR(W491=0,V491=0),\"N.M.\",IF(ABS(X491/W491)>=10,\"N.M.\",X491/(-W491)))),IF(X491=0,0,IF(OR(W491=0,V491=0),\"N.M.\",IF(ABS(X491/W491)>=10,\"N.M.\",X491/W491))))","v":-0.10620051954536586}]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,240243,-150865,{"$f":"+F492-G492","v":391108},{"$f":"IF(G492<0,IF(H492=0,0,IF(OR(G492=0,F492=0),\"N.M.\",IF(ABS(H492/G492)>=10,\"N.M.\",H492/(-G492)))),IF(H492=0,0,IF(OR(G492=0,F492=0),\"N.M.\",IF(ABS(H492/G492)>=10,\"N.M.\",H492/G492))))","v":2.5924369469393165},null,8536005,-3511573,{"$f":"+K492-L492","v":12047578},{"$f":"IF(L492<0,IF(M492=0,0,IF(OR(L492=0,K492=0),\"N.M.\",IF(ABS(M492/L492)>=10,\"N.M.\",M492/(-L492)))),IF(M492=0,0,IF(OR(L492=0,K492=0),\"N.M.\",IF(ABS(M492/L492)>=10,\"N.M.\",M492/L492))))","v":3.4308208885305818},null,null,782198,-446475,{"$f":"+Q492-R492","v":1228673},{"$f":"IF(R492<0,IF(S492=0,0,IF(OR(R492=0,Q492=0),\"N.M.\",IF(ABS(S492/R492)>=10,\"N.M.\",S492/(-R492)))),IF(S492=0,0,IF(OR(R492=0,Q492=0),\"N.M.\",IF(ABS(S492/R492)>=10,\"N.M.\",S492/R492))))","v":2.7519413181029173},null,7224148,-13507156,{"$f":"+V492-W492","v":20731304},{"$f":"IF(W492<0,IF(X492=0,0,IF(OR(W492=0,V492=0),\"N.M.\",IF(ABS(X492/W492)>=10,\"N.M.\",X492/(-W492)))),IF(X492=0,0,IF(OR(W492=0,V492=0),\"N.M.\",IF(ABS(X492/W492)>=10,\"N.M.\",X492/W492))))","v":1.5348385700142946}]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91200.320000000007,72347.680000000008,{"$f":"+F493-G493","v":18852.64},{"$f":"IF(G493<0,IF(H493=0,0,IF(OR(G493=0,F493=0),\"N.M.\",IF(ABS(H493/G493)>=10,\"N.M.\",H493/(-G493)))),IF(H493=0,0,IF(OR(G493=0,F493=0),\"N.M.\",IF(ABS(H493/G493)>=10,\"N.M.\",H493/G493))))","v":0.26058389156362716},null,923402.52,722600.65,{"$f":"+K493-L493","v":200801.87},{"$f":"IF(L493<0,IF(M493=0,0,IF(OR(L493=0,K493=0),\"N.M.\",IF(ABS(M493/L493)>=10,\"N.M.\",M493/(-L493)))),IF(M493=0,0,IF(OR(L493=0,K493=0),\"N.M.\",IF(ABS(M493/L493)>=10,\"N.M.\",M493/L493))))","v":0.27788775169244589},null,null,273101.02,217023.19,{"$f":"+Q493-R493","v":56077.830000000016},{"$f":"IF(R493<0,IF(S493=0,0,IF(OR(R493=0,Q493=0),\"N.M.\",IF(ABS(S493/R493)>=10,\"N.M.\",S493/(-R493)))),IF(S493=0,0,IF(OR(R493=0,Q493=0),\"N.M.\",IF(ABS(S493/R493)>=10,\"N.M.\",S493/R493))))","v":0.25839556593007418},null,1074600.3900000001,843763.43,{"$f":"+V493-W493","v":230836.96000000008},{"$f":"IF(W493<0,IF(X493=0,0,IF(OR(W493=0,V493=0),\"N.M.\",IF(ABS(X493/W493)>=10,\"N.M.\",X493/(-W493)))),IF(X493=0,0,IF(OR(W493=0,V493=0),\"N.M.\",IF(ABS(X493/W493)>=10,\"N.M.\",X493/W493))))","v":0.27358019059915889}]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F494-G494","v":581947.49},{"$f":"IF(G494<0,IF(H494=0,0,IF(OR(G494=0,F494=0),\"N.M.\",IF(ABS(H494/G494)>=10,\"N.M.\",H494/(-G494)))),IF(H494=0,0,IF(OR(G494=0,F494=0),\"N.M.\",IF(ABS(H494/G494)>=10,\"N.M.\",H494/G494))))","v":"N.M."},null,7109772,45675.1,{"$f":"+K494-L494","v":7064096.9000000004},{"$f":"IF(L494<0,IF(M494=0,0,IF(OR(L494=0,K494=0),\"N.M.\",IF(ABS(M494/L494)>=10,\"N.M.\",M494/(-L494)))),IF(M494=0,0,IF(OR(L494=0,K494=0),\"N.M.\",IF(ABS(M494/L494)>=10,\"N.M.\",M494/L494))))","v":"N.M."},null,null,1759545,13702.53,{"$f":"+Q494-R494","v":1745842.47},{"$f":"IF(R494<0,IF(S494=0,0,IF(OR(R494=0,Q494=0),\"N.M.\",IF(ABS(S494/R494)>=10,\"N.M.\",S494/(-R494)))),IF(S494=0,0,IF(OR(R494=0,Q494=0),\"N.M.\",IF(ABS(S494/R494)>=10,\"N.M.\",S494/R494))))","v":"N.M."},null,7118905.0199999996,-722656.60000000009,{"$f":"+V494-W494","v":7841561.6199999992},{"$f":"IF(W494<0,IF(X494=0,0,IF(OR(W494=0,V494=0),\"N.M.\",IF(ABS(X494/W494)>=10,\"N.M.\",X494/(-W494)))),IF(X494=0,0,IF(OR(W494=0,V494=0),\"N.M.\",IF(ABS(X494/W494)>=10,\"N.M.\",X494/W494))))","v":"N.M."}]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,0,0,{"$f":"+F495-G495","v":0},{"$f":"IF(G495<0,IF(H495=0,0,IF(OR(G495=0,F495=0),\"N.M.\",IF(ABS(H495/G495)>=10,\"N.M.\",H495/(-G495)))),IF(H495=0,0,IF(OR(G495=0,F495=0),\"N.M.\",IF(ABS(H495/G495)>=10,\"N.M.\",H495/G495))))","v":0},null,-15726307,0,{"$f":"+K495-L495","v":-15726307},{"$f":"IF(L495<0,IF(M495=0,0,IF(OR(L495=0,K495=0),\"N.M.\",IF(ABS(M495/L495)>=10,\"N.M.\",M495/(-L495)))),IF(M495=0,0,IF(OR(L495=0,K495=0),\"N.M.\",IF(ABS(M495/L495)>=10,\"N.M.\",M495/L495))))","v":"N.M."},null,null,-15726307,0,{"$f":"+Q495-R495","v":-15726307},{"$f":"IF(R495<0,IF(S495=0,0,IF(OR(R495=0,Q495=0),\"N.M.\",IF(ABS(S495/R495)>=10,\"N.M.\",S495/(-R495)))),IF(S495=0,0,IF(OR(R495=0,Q495=0),\"N.M.\",IF(ABS(S495/R495)>=10,\"N.M.\",S495/R495))))","v":"N.M."},null,-15726307,0,{"$f":"+V495-W495","v":-15726307},{"$f":"IF(W495<0,IF(X495=0,0,IF(OR(W495=0,V495=0),\"N.M.\",IF(ABS(X495/W495)>=10,\"N.M.\",X495/(-W495)))),IF(X495=0,0,IF(OR(W495=0,V495=0),\"N.M.\",IF(ABS(X495/W495)>=10,\"N.M.\",X495/W495))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650","Line 96","(565) Transmission of Electricity by Others",null,null,8008432.6300000008,6896539.4699999997,{"$f":"+F496-G496","v":1111893.1600000011},{"$f":"IF(G496<0,IF(H496=0,0,IF(OR(G496=0,F496=0),\"N.M.\",IF(ABS(H496/G496)>=10,\"N.M.\",H496/(-G496)))),IF(H496=0,0,IF(OR(G496=0,F496=0),\"N.M.\",IF(ABS(H496/G496)>=10,\"N.M.\",H496/G496))))","v":0.16122479467227657},null,70525657.999999985,65983076.359999999,{"$f":"+K496-L496","v":4542581.6399999857},{"$f":"IF(L496<0,IF(M496=0,0,IF(OR(L496=0,K496=0),\"N.M.\",IF(ABS(M496/L496)>=10,\"N.M.\",M496/(-L496)))),IF(M496=0,0,IF(OR(L496=0,K496=0),\"N.M.\",IF(ABS(M496/L496)>=10,\"N.M.\",M496/L496))))","v":6.8844647606545545E-2},null,null,8150830.7899999991,20495898.490000002,{"$f":"+Q496-R496","v":-12345067.700000003},{"$f":"IF(R496<0,IF(S496=0,0,IF(OR(R496=0,Q496=0),\"N.M.\",IF(ABS(S496/R496)>=10,\"N.M.\",S496/(-R496)))),IF(S496=0,0,IF(OR(R496=0,Q496=0),\"N.M.\",IF(ABS(S496/R496)>=10,\"N.M.\",S496/R496))))","v":-0.60231893254268365},null,83117216.269999996,68250438.429999992,{"$f":"+V496-W496","v":14866777.840000004},{"$f":"IF(W496<0,IF(X496=0,0,IF(OR(W496=0,V496=0),\"N.M.\",IF(ABS(X496/W496)>=10,\"N.M.\",X496/(-W496)))),IF(X496=0,0,IF(OR(W496=0,V496=0),\"N.M.\",IF(ABS(X496/W496)>=10,\"N.M.\",X496/W496))))","v":0.21782684744579164}]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,93127.41,65165.32,{"$f":"+F497-G497","v":27962.090000000004},{"$f":"IF(G497<0,IF(H497=0,0,IF(OR(G497=0,F497=0),\"N.M.\",IF(ABS(H497/G497)>=10,\"N.M.\",H497/(-G497)))),IF(H497=0,0,IF(OR(G497=0,F497=0),\"N.M.\",IF(ABS(H497/G497)>=10,\"N.M.\",H497/G497))))","v":0.42909464727557545},null,774800.92,1035582.87,{"$f":"+K497-L497","v":-260781.94999999995},{"$f":"IF(L497<0,IF(M497=0,0,IF(OR(L497=0,K497=0),\"N.M.\",IF(ABS(M497/L497)>=10,\"N.M.\",M497/(-L497)))),IF(M497=0,0,IF(OR(L497=0,K497=0),\"N.M.\",IF(ABS(M497/L497)>=10,\"N.M.\",M497/L497))))","v":-0.25182142110944722},null,null,285104.05,185078.32,{"$f":"+Q497-R497","v":100025.72999999998},{"$f":"IF(R497<0,IF(S497=0,0,IF(OR(R497=0,Q497=0),\"N.M.\",IF(ABS(S497/R497)>=10,\"N.M.\",S497/(-R497)))),IF(S497=0,0,IF(OR(R497=0,Q497=0),\"N.M.\",IF(ABS(S497/R497)>=10,\"N.M.\",S497/R497))))","v":0.5404508210361969},null,934272.35000000009,1041591.82,{"$f":"+V497-W497","v":-107319.46999999986},{"$f":"IF(W497<0,IF(X497=0,0,IF(OR(W497=0,V497=0),\"N.M.\",IF(ABS(X497/W497)>=10,\"N.M.\",X497/(-W497)))),IF(X497=0,0,IF(OR(W497=0,V497=0),\"N.M.\",IF(ABS(X497/W497)>=10,\"N.M.\",X497/W497))))","v":-0.10303409448818431}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F498-G498","v":0},{"$f":"IF(G498<0,IF(H498=0,0,IF(OR(G498=0,F498=0),\"N.M.\",IF(ABS(H498/G498)>=10,\"N.M.\",H498/(-G498)))),IF(H498=0,0,IF(OR(G498=0,F498=0),\"N.M.\",IF(ABS(H498/G498)>=10,\"N.M.\",H498/G498))))","v":0},null,0,1248885.1499999999,{"$f":"+K498-L498","v":-1248885.1499999999},{"$f":"IF(L498<0,IF(M498=0,0,IF(OR(L498=0,K498=0),\"N.M.\",IF(ABS(M498/L498)>=10,\"N.M.\",M498/(-L498)))),IF(M498=0,0,IF(OR(L498=0,K498=0),\"N.M.\",IF(ABS(M498/L498)>=10,\"N.M.\",M498/L498))))","v":"N.M."},null,null,0,0,{"$f":"+Q498-R498","v":0},{"$f":"IF(R498<0,IF(S498=0,0,IF(OR(R498=0,Q498=0),\"N.M.\",IF(ABS(S498/R498)>=10,\"N.M.\",S498/(-R498)))),IF(S498=0,0,IF(OR(R498=0,Q498=0),\"N.M.\",IF(ABS(S498/R498)>=10,\"N.M.\",S498/R498))))","v":0},null,0,493607.84999999986,{"$f":"+V498-W498","v":-493607.84999999986},{"$f":"IF(W498<0,IF(X498=0,0,IF(OR(W498=0,V498=0),\"N.M.\",IF(ABS(X498/W498)>=10,\"N.M.\",X498/(-W498)))),IF(X498=0,0,IF(OR(W498=0,V498=0),\"N.M.\",IF(ABS(X498/W498)>=10,\"N.M.\",X498/W498))))","v":"N.M."}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,264.04000000000002,258.13,{"$f":"+F499-G499","v":5.910000000000025},{"$f":"IF(G499<0,IF(H499=0,0,IF(OR(G499=0,F499=0),\"N.M.\",IF(ABS(H499/G499)>=10,\"N.M.\",H499/(-G499)))),IF(H499=0,0,IF(OR(G499=0,F499=0),\"N.M.\",IF(ABS(H499/G499)>=10,\"N.M.\",H499/G499))))","v":2.2895440282028532E-2},null,2844.43,2875.28,{"$f":"+K499-L499","v":-30.850000000000364},{"$f":"IF(L499<0,IF(M499=0,0,IF(OR(L499=0,K499=0),\"N.M.\",IF(ABS(M499/L499)>=10,\"N.M.\",M499/(-L499)))),IF(M499=0,0,IF(OR(L499=0,K499=0),\"N.M.\",IF(ABS(M499/L499)>=10,\"N.M.\",M499/L499))))","v":-1.0729389833338097E-2},null,null,772.41,765.88,{"$f":"+Q499-R499","v":6.5299999999999727},{"$f":"IF(R499<0,IF(S499=0,0,IF(OR(R499=0,Q499=0),\"N.M.\",IF(ABS(S499/R499)>=10,\"N.M.\",S499/(-R499)))),IF(S499=0,0,IF(OR(R499=0,Q499=0),\"N.M.\",IF(ABS(S499/R499)>=10,\"N.M.\",S499/R499))))","v":8.5261398652530067E-3},null,3505.8599999999997,3569.3500000000004,{"$f":"+V499-W499","v":-63.490000000000691},{"$f":"IF(W499<0,IF(X499=0,0,IF(OR(W499=0,V499=0),\"N.M.\",IF(ABS(X499/W499)>=10,\"N.M.\",X499/(-W499)))),IF(X499=0,0,IF(OR(W499=0,V499=0),\"N.M.\",IF(ABS(X499/W499)>=10,\"N.M.\",X499/W499))))","v":-1.7787552355471074E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660","Line 97","(566) Miscellaneous Transmission Expenses",null,null,93391.45,65423.45,{"$f":"+F500-G500","v":27968},{"$f":"IF(G500<0,IF(H500=0,0,IF(OR(G500=0,F500=0),\"N.M.\",IF(ABS(H500/G500)>=10,\"N.M.\",H500/(-G500)))),IF(H500=0,0,IF(OR(G500=0,F500=0),\"N.M.\",IF(ABS(H500/G500)>=10,\"N.M.\",H500/G500))))","v":0.42749197726503269},null,777645.35000000009,2287343.2999999998,{"$f":"+K500-L500","v":-1509697.9499999997},{"$f":"IF(L500<0,IF(M500=0,0,IF(OR(L500=0,K500=0),\"N.M.\",IF(ABS(M500/L500)>=10,\"N.M.\",M500/(-L500)))),IF(M500=0,0,IF(OR(L500=0,K500=0),\"N.M.\",IF(ABS(M500/L500)>=10,\"N.M.\",M500/L500))))","v":-0.6600224592434375},null,null,285876.45999999996,185844.2,{"$f":"+Q500-R500","v":100032.25999999995},{"$f":"IF(R500<0,IF(S500=0,0,IF(OR(R500=0,Q500=0),\"N.M.\",IF(ABS(S500/R500)>=10,\"N.M.\",S500/(-R500)))),IF(S500=0,0,IF(OR(R500=0,Q500=0),\"N.M.\",IF(ABS(S500/R500)>=10,\"N.M.\",S500/R500))))","v":0.53825871348150733},null,937778.21000000008,1538769.0199999998,{"$f":"+V500-W500","v":-600990.80999999971},{"$f":"IF(W500<0,IF(X500=0,0,IF(OR(W500=0,V500=0),\"N.M.\",IF(ABS(X500/W500)>=10,\"N.M.\",X500/(-W500)))),IF(X500=0,0,IF(OR(W500=0,V500=0),\"N.M.\",IF(ABS(X500/W500)>=10,\"N.M.\",X500/W500))))","v":-0.39056596681417449}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F501-G501","v":0},{"$f":"IF(G501<0,IF(H501=0,0,IF(OR(G501=0,F501=0),\"N.M.\",IF(ABS(H501/G501)>=10,\"N.M.\",H501/(-G501)))),IF(H501=0,0,IF(OR(G501=0,F501=0),\"N.M.\",IF(ABS(H501/G501)>=10,\"N.M.\",H501/G501))))","v":0},null,1880.19,0,{"$f":"+K501-L501","v":1880.19},{"$f":"IF(L501<0,IF(M501=0,0,IF(OR(L501=0,K501=0),\"N.M.\",IF(ABS(M501/L501)>=10,\"N.M.\",M501/(-L501)))),IF(M501=0,0,IF(OR(L501=0,K501=0),\"N.M.\",IF(ABS(M501/L501)>=10,\"N.M.\",M501/L501))))","v":"N.M."},null,null,1630.19,0,{"$f":"+Q501-R501","v":1630.19},{"$f":"IF(R501<0,IF(S501=0,0,IF(OR(R501=0,Q501=0),\"N.M.\",IF(ABS(S501/R501)>=10,\"N.M.\",S501/(-R501)))),IF(S501=0,0,IF(OR(R501=0,Q501=0),\"N.M.\",IF(ABS(S501/R501)>=10,\"N.M.\",S501/R501))))","v":"N.M."},null,1880.19,0,{"$f":"+V501-W501","v":1880.19},{"$f":"IF(W501<0,IF(X501=0,0,IF(OR(W501=0,V501=0),\"N.M.\",IF(ABS(X501/W501)>=10,\"N.M.\",X501/(-W501)))),IF(X501=0,0,IF(OR(W501=0,V501=0),\"N.M.\",IF(ABS(X501/W501)>=10,\"N.M.\",X501/W501))))","v":"N.M."}]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F502-G502","v":0},{"$f":"IF(G502<0,IF(H502=0,0,IF(OR(G502=0,F502=0),\"N.M.\",IF(ABS(H502/G502)>=10,\"N.M.\",H502/(-G502)))),IF(H502=0,0,IF(OR(G502=0,F502=0),\"N.M.\",IF(ABS(H502/G502)>=10,\"N.M.\",H502/G502))))","v":0},null,0,0,{"$f":"+K502-L502","v":0},{"$f":"IF(L502<0,IF(M502=0,0,IF(OR(L502=0,K502=0),\"N.M.\",IF(ABS(M502/L502)>=10,\"N.M.\",M502/(-L502)))),IF(M502=0,0,IF(OR(L502=0,K502=0),\"N.M.\",IF(ABS(M502/L502)>=10,\"N.M.\",M502/L502))))","v":0},null,null,0,0,{"$f":"+Q502-R502","v":0},{"$f":"IF(R502<0,IF(S502=0,0,IF(OR(R502=0,Q502=0),\"N.M.\",IF(ABS(S502/R502)>=10,\"N.M.\",S502/(-R502)))),IF(S502=0,0,IF(OR(R502=0,Q502=0),\"N.M.\",IF(ABS(S502/R502)>=10,\"N.M.\",S502/R502))))","v":0},null,0,0,{"$f":"+V502-W502","v":0},{"$f":"IF(W502<0,IF(X502=0,0,IF(OR(W502=0,V502=0),\"N.M.\",IF(ABS(X502/W502)>=10,\"N.M.\",X502/(-W502)))),IF(X502=0,0,IF(OR(W502=0,V502=0),\"N.M.\",IF(ABS(X502/W502)>=10,\"N.M.\",X502/W502))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5670","Line 98","(567) Rents",null,null,0,0,{"$f":"+F503-G503","v":0},{"$f":"IF(G503<0,IF(H503=0,0,IF(OR(G503=0,F503=0),\"N.M.\",IF(ABS(H503/G503)>=10,\"N.M.\",H503/(-G503)))),IF(H503=0,0,IF(OR(G503=0,F503=0),\"N.M.\",IF(ABS(H503/G503)>=10,\"N.M.\",H503/G503))))","v":0},null,1880.19,0,{"$f":"+K503-L503","v":1880.19},{"$f":"IF(L503<0,IF(M503=0,0,IF(OR(L503=0,K503=0),\"N.M.\",IF(ABS(M503/L503)>=10,\"N.M.\",M503/(-L503)))),IF(M503=0,0,IF(OR(L503=0,K503=0),\"N.M.\",IF(ABS(M503/L503)>=10,\"N.M.\",M503/L503))))","v":"N.M."},null,null,1630.19,0,{"$f":"+Q503-R503","v":1630.19},{"$f":"IF(R503<0,IF(S503=0,0,IF(OR(R503=0,Q503=0),\"N.M.\",IF(ABS(S503/R503)>=10,\"N.M.\",S503/(-R503)))),IF(S503=0,0,IF(OR(R503=0,Q503=0),\"N.M.\",IF(ABS(S503/R503)>=10,\"N.M.\",S503/R503))))","v":"N.M."},null,1880.19,0,{"$f":"+V503-W503","v":1880.19},{"$f":"IF(W503<0,IF(X503=0,0,IF(OR(W503=0,V503=0),\"N.M.\",IF(ABS(X503/W503)>=10,\"N.M.\",X503/(-W503)))),IF(X503=0,0,IF(OR(W503=0,V503=0),\"N.M.\",IF(ABS(X503/W503)>=10,\"N.M.\",X503/W503))))","v":"N.M."}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,201931.02000000002,147084.64000000001,{"$f":"+F504-G504","v":54846.380000000005},{"$f":"IF(G504<0,IF(H504=0,0,IF(OR(G504=0,F504=0),\"N.M.\",IF(ABS(H504/G504)>=10,\"N.M.\",H504/(-G504)))),IF(H504=0,0,IF(OR(G504=0,F504=0),\"N.M.\",IF(ABS(H504/G504)>=10,\"N.M.\",H504/G504))))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K504-L504","v":152154.20999999996},{"$f":"IF(L504<0,IF(M504=0,0,IF(OR(L504=0,K504=0),\"N.M.\",IF(ABS(M504/L504)>=10,\"N.M.\",M504/(-L504)))),IF(M504=0,0,IF(OR(L504=0,K504=0),\"N.M.\",IF(ABS(M504/L504)>=10,\"N.M.\",M504/L504))))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q504-R504","v":43988.280000000028},{"$f":"IF(R504<0,IF(S504=0,0,IF(OR(R504=0,Q504=0),\"N.M.\",IF(ABS(S504/R504)>=10,\"N.M.\",S504/(-R504)))),IF(S504=0,0,IF(OR(R504=0,Q504=0),\"N.M.\",IF(ABS(S504/R504)>=10,\"N.M.\",S504/R504))))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V504-W504","v":74760.80999999959},{"$f":"IF(W504<0,IF(X504=0,0,IF(OR(W504=0,V504=0),\"N.M.\",IF(ABS(X504/W504)>=10,\"N.M.\",X504/(-W504)))),IF(X504=0,0,IF(OR(W504=0,V504=0),\"N.M.\",IF(ABS(X504/W504)>=10,\"N.M.\",X504/W504))))","v":3.4899641952505688E-2}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,63095.82,32035.74,{"$f":"+F505-G505","v":31060.079999999998},{"$f":"IF(G505<0,IF(H505=0,0,IF(OR(G505=0,F505=0),\"N.M.\",IF(ABS(H505/G505)>=10,\"N.M.\",H505/(-G505)))),IF(H505=0,0,IF(OR(G505=0,F505=0),\"N.M.\",IF(ABS(H505/G505)>=10,\"N.M.\",H505/G505))))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K505-L505","v":233157.13},{"$f":"IF(L505<0,IF(M505=0,0,IF(OR(L505=0,K505=0),\"N.M.\",IF(ABS(M505/L505)>=10,\"N.M.\",M505/(-L505)))),IF(M505=0,0,IF(OR(L505=0,K505=0),\"N.M.\",IF(ABS(M505/L505)>=10,\"N.M.\",M505/L505))))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q505-R505","v":77267.61},{"$f":"IF(R505<0,IF(S505=0,0,IF(OR(R505=0,Q505=0),\"N.M.\",IF(ABS(S505/R505)>=10,\"N.M.\",S505/(-R505)))),IF(S505=0,0,IF(OR(R505=0,Q505=0),\"N.M.\",IF(ABS(S505/R505)>=10,\"N.M.\",S505/R505))))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V505-W505","v":252397.37},{"$f":"IF(W505<0,IF(X505=0,0,IF(OR(W505=0,V505=0),\"N.M.\",IF(ABS(X505/W505)>=10,\"N.M.\",X505/(-W505)))),IF(X505=0,0,IF(OR(W505=0,V505=0),\"N.M.\",IF(ABS(X505/W505)>=10,\"N.M.\",X505/W505))))","v":0.6880218160797662}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-105.54,0,{"$f":"+F506-G506","v":-105.54},{"$f":"IF(G506<0,IF(H506=0,0,IF(OR(G506=0,F506=0),\"N.M.\",IF(ABS(H506/G506)>=10,\"N.M.\",H506/(-G506)))),IF(H506=0,0,IF(OR(G506=0,F506=0),\"N.M.\",IF(ABS(H506/G506)>=10,\"N.M.\",H506/G506))))","v":"N.M."},null,141.44,0,{"$f":"+K506-L506","v":141.44},{"$f":"IF(L506<0,IF(M506=0,0,IF(OR(L506=0,K506=0),\"N.M.\",IF(ABS(M506/L506)>=10,\"N.M.\",M506/(-L506)))),IF(M506=0,0,IF(OR(L506=0,K506=0),\"N.M.\",IF(ABS(M506/L506)>=10,\"N.M.\",M506/L506))))","v":"N.M."},null,null,36.75,0,{"$f":"+Q506-R506","v":36.75},{"$f":"IF(R506<0,IF(S506=0,0,IF(OR(R506=0,Q506=0),\"N.M.\",IF(ABS(S506/R506)>=10,\"N.M.\",S506/(-R506)))),IF(S506=0,0,IF(OR(R506=0,Q506=0),\"N.M.\",IF(ABS(S506/R506)>=10,\"N.M.\",S506/R506))))","v":"N.M."},null,271.49,0,{"$f":"+V506-W506","v":271.49},{"$f":"IF(W506<0,IF(X506=0,0,IF(OR(W506=0,V506=0),\"N.M.\",IF(ABS(X506/W506)>=10,\"N.M.\",X506/(-W506)))),IF(X506=0,0,IF(OR(W506=0,V506=0),\"N.M.\",IF(ABS(X506/W506)>=10,\"N.M.\",X506/W506))))","v":"N.M."}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,9864.81,4624.46,{"$f":"+F507-G507","v":5240.3499999999995},{"$f":"IF(G507<0,IF(H507=0,0,IF(OR(G507=0,F507=0),\"N.M.\",IF(ABS(H507/G507)>=10,\"N.M.\",H507/(-G507)))),IF(H507=0,0,IF(OR(G507=0,F507=0),\"N.M.\",IF(ABS(H507/G507)>=10,\"N.M.\",H507/G507))))","v":1.1331809551817942},null,80783.650000000009,62968.959999999999,{"$f":"+K507-L507","v":17814.69000000001},{"$f":"IF(L507<0,IF(M507=0,0,IF(OR(L507=0,K507=0),\"N.M.\",IF(ABS(M507/L507)>=10,\"N.M.\",M507/(-L507)))),IF(M507=0,0,IF(OR(L507=0,K507=0),\"N.M.\",IF(ABS(M507/L507)>=10,\"N.M.\",M507/L507))))","v":0.28291224755816213},null,null,27956.170000000002,16973.48,{"$f":"+Q507-R507","v":10982.690000000002},{"$f":"IF(R507<0,IF(S507=0,0,IF(OR(R507=0,Q507=0),\"N.M.\",IF(ABS(S507/R507)>=10,\"N.M.\",S507/(-R507)))),IF(S507=0,0,IF(OR(R507=0,Q507=0),\"N.M.\",IF(ABS(S507/R507)>=10,\"N.M.\",S507/R507))))","v":0.64704998621378773},null,95075.19,71107.81,{"$f":"+V507-W507","v":23967.380000000005},{"$f":"IF(W507<0,IF(X507=0,0,IF(OR(W507=0,V507=0),\"N.M.\",IF(ABS(X507/W507)>=10,\"N.M.\",X507/(-W507)))),IF(X507=0,0,IF(OR(W507=0,V507=0),\"N.M.\",IF(ABS(X507/W507)>=10,\"N.M.\",X507/W507))))","v":0.33705692806458259}]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86514.87,105296.06,{"$f":"+F508-G508","v":-18781.190000000002},{"$f":"IF(G508<0,IF(H508=0,0,IF(OR(G508=0,F508=0),\"N.M.\",IF(ABS(H508/G508)>=10,\"N.M.\",H508/(-G508)))),IF(H508=0,0,IF(OR(G508=0,F508=0),\"N.M.\",IF(ABS(H508/G508)>=10,\"N.M.\",H508/G508))))","v":-0.1783655532790116},null,1080768.29,1087969.74,{"$f":"+K508-L508","v":-7201.4499999999534},{"$f":"IF(L508<0,IF(M508=0,0,IF(OR(L508=0,K508=0),\"N.M.\",IF(ABS(M508/L508)>=10,\"N.M.\",M508/(-L508)))),IF(M508=0,0,IF(OR(L508=0,K508=0),\"N.M.\",IF(ABS(M508/L508)>=10,\"N.M.\",M508/L508))))","v":-6.6191638749069932E-3},null,null,274396.72000000003,291040.96000000002,{"$f":"+Q508-R508","v":-16644.239999999991},{"$f":"IF(R508<0,IF(S508=0,0,IF(OR(R508=0,Q508=0),\"N.M.\",IF(ABS(S508/R508)>=10,\"N.M.\",S508/(-R508)))),IF(S508=0,0,IF(OR(R508=0,Q508=0),\"N.M.\",IF(ABS(S508/R508)>=10,\"N.M.\",S508/R508))))","v":-5.7188651384327445E-2},null,1308900.4100000001,1278642.8500000001,{"$f":"+V508-W508","v":30257.560000000056},{"$f":"IF(W508<0,IF(X508=0,0,IF(OR(W508=0,V508=0),\"N.M.\",IF(ABS(X508/W508)>=10,\"N.M.\",X508/(-W508)))),IF(X508=0,0,IF(OR(W508=0,V508=0),\"N.M.\",IF(ABS(X508/W508)>=10,\"N.M.\",X508/W508))))","v":2.3663808857962217E-2}]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,{"$f":"+F509-G509","v":0},{"$f":"IF(G509<0,IF(H509=0,0,IF(OR(G509=0,F509=0),\"N.M.\",IF(ABS(H509/G509)>=10,\"N.M.\",H509/(-G509)))),IF(H509=0,0,IF(OR(G509=0,F509=0),\"N.M.\",IF(ABS(H509/G509)>=10,\"N.M.\",H509/G509))))","v":0},null,0,0,{"$f":"+K509-L509","v":0},{"$f":"IF(L509<0,IF(M509=0,0,IF(OR(L509=0,K509=0),\"N.M.\",IF(ABS(M509/L509)>=10,\"N.M.\",M509/(-L509)))),IF(M509=0,0,IF(OR(L509=0,K509=0),\"N.M.\",IF(ABS(M509/L509)>=10,\"N.M.\",M509/L509))))","v":0},null,null,0,0,{"$f":"+Q509-R509","v":0},{"$f":"IF(R509<0,IF(S509=0,0,IF(OR(R509=0,Q509=0),\"N.M.\",IF(ABS(S509/R509)>=10,\"N.M.\",S509/(-R509)))),IF(S509=0,0,IF(OR(R509=0,Q509=0),\"N.M.\",IF(ABS(S509/R509)>=10,\"N.M.\",S509/R509))))","v":0},null,0,4112.75,{"$f":"+V509-W509","v":-4112.75},{"$f":"IF(W509<0,IF(X509=0,0,IF(OR(W509=0,V509=0),\"N.M.\",IF(ABS(X509/W509)>=10,\"N.M.\",X509/(-W509)))),IF(X509=0,0,IF(OR(W509=0,V509=0),\"N.M.\",IF(ABS(X509/W509)>=10,\"N.M.\",X509/W509))))","v":"N.M."}]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,{"$f":"+F510-G510","v":0},{"$f":"IF(G510<0,IF(H510=0,0,IF(OR(G510=0,F510=0),\"N.M.\",IF(ABS(H510/G510)>=10,\"N.M.\",H510/(-G510)))),IF(H510=0,0,IF(OR(G510=0,F510=0),\"N.M.\",IF(ABS(H510/G510)>=10,\"N.M.\",H510/G510))))","v":0},null,0,3534.9700000000003,{"$f":"+K510-L510","v":-3534.9700000000003},{"$f":"IF(L510<0,IF(M510=0,0,IF(OR(L510=0,K510=0),\"N.M.\",IF(ABS(M510/L510)>=10,\"N.M.\",M510/(-L510)))),IF(M510=0,0,IF(OR(L510=0,K510=0),\"N.M.\",IF(ABS(M510/L510)>=10,\"N.M.\",M510/L510))))","v":"N.M."},null,null,0,0,{"$f":"+Q510-R510","v":0},{"$f":"IF(R510<0,IF(S510=0,0,IF(OR(R510=0,Q510=0),\"N.M.\",IF(ABS(S510/R510)>=10,\"N.M.\",S510/(-R510)))),IF(S510=0,0,IF(OR(R510=0,Q510=0),\"N.M.\",IF(ABS(S510/R510)>=10,\"N.M.\",S510/R510))))","v":0},null,0,20393.730000000003,{"$f":"+V510-W510","v":-20393.730000000003},{"$f":"IF(W510<0,IF(X510=0,0,IF(OR(W510=0,V510=0),\"N.M.\",IF(ABS(X510/W510)>=10,\"N.M.\",X510/(-W510)))),IF(X510=0,0,IF(OR(W510=0,V510=0),\"N.M.\",IF(ABS(X510/W510)>=10,\"N.M.\",X510/W510))))","v":"N.M."}]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,20632.64,13046.32,{"$f":"+F511-G511","v":7586.32},{"$f":"IF(G511<0,IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/(-G511)))),IF(H511=0,0,IF(OR(G511=0,F511=0),\"N.M.\",IF(ABS(H511/G511)>=10,\"N.M.\",H511/G511))))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K511-L511","v":15191.580000000002},{"$f":"IF(L511<0,IF(M511=0,0,IF(OR(L511=0,K511=0),\"N.M.\",IF(ABS(M511/L511)>=10,\"N.M.\",M511/(-L511)))),IF(M511=0,0,IF(OR(L511=0,K511=0),\"N.M.\",IF(ABS(M511/L511)>=10,\"N.M.\",M511/L511))))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q511-R511","v":565.38000000000102},{"$f":"IF(R511<0,IF(S511=0,0,IF(OR(R511=0,Q511=0),\"N.M.\",IF(ABS(S511/R511)>=10,\"N.M.\",S511/(-R511)))),IF(S511=0,0,IF(OR(R511=0,Q511=0),\"N.M.\",IF(ABS(S511/R511)>=10,\"N.M.\",S511/R511))))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V511-W511","v":18038.049999999988},{"$f":"IF(W511<0,IF(X511=0,0,IF(OR(W511=0,V511=0),\"N.M.\",IF(ABS(X511/W511)>=10,\"N.M.\",X511/(-W511)))),IF(X511=0,0,IF(OR(W511=0,V511=0),\"N.M.\",IF(ABS(X511/W511)>=10,\"N.M.\",X511/W511))))","v":0.23975657557634511}]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2987.9700000000003,1328.13,{"$f":"+F512-G512","v":1659.8400000000001},{"$f":"IF(G512<0,IF(H512=0,0,IF(OR(G512=0,F512=0),\"N.M.\",IF(ABS(H512/G512)>=10,\"N.M.\",H512/(-G512)))),IF(H512=0,0,IF(OR(G512=0,F512=0),\"N.M.\",IF(ABS(H512/G512)>=10,\"N.M.\",H512/G512))))","v":1.249757177384744},null,24774.68,20310.580000000002,{"$f":"+K512-L512","v":4464.0999999999985},{"$f":"IF(L512<0,IF(M512=0,0,IF(OR(L512=0,K512=0),\"N.M.\",IF(ABS(M512/L512)>=10,\"N.M.\",M512/(-L512)))),IF(M512=0,0,IF(OR(L512=0,K512=0),\"N.M.\",IF(ABS(M512/L512)>=10,\"N.M.\",M512/L512))))","v":0.21979185232524123},null,null,10992.81,5610.09,{"$f":"+Q512-R512","v":5382.7199999999993},{"$f":"IF(R512<0,IF(S512=0,0,IF(OR(R512=0,Q512=0),\"N.M.\",IF(ABS(S512/R512)>=10,\"N.M.\",S512/(-R512)))),IF(S512=0,0,IF(OR(R512=0,Q512=0),\"N.M.\",IF(ABS(S512/R512)>=10,\"N.M.\",S512/R512))))","v":0.95947123842932991},null,28792.27,22297.58,{"$f":"+V512-W512","v":6494.6899999999987},{"$f":"IF(W512<0,IF(X512=0,0,IF(OR(W512=0,V512=0),\"N.M.\",IF(ABS(X512/W512)>=10,\"N.M.\",X512/(-W512)))),IF(X512=0,0,IF(OR(W512=0,V512=0),\"N.M.\",IF(ABS(X512/W512)>=10,\"N.M.\",X512/W512))))","v":0.29127331306805482}]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26155.4,30039.13,{"$f":"+F513-G513","v":-3883.7299999999996},{"$f":"IF(G513<0,IF(H513=0,0,IF(OR(G513=0,F513=0),\"N.M.\",IF(ABS(H513/G513)>=10,\"N.M.\",H513/(-G513)))),IF(H513=0,0,IF(OR(G513=0,F513=0),\"N.M.\",IF(ABS(H513/G513)>=10,\"N.M.\",H513/G513))))","v":-0.12928903067432376},null,321101.45,364193.48,{"$f":"+K513-L513","v":-43092.02999999997},{"$f":"IF(L513<0,IF(M513=0,0,IF(OR(L513=0,K513=0),\"N.M.\",IF(ABS(M513/L513)>=10,\"N.M.\",M513/(-L513)))),IF(M513=0,0,IF(OR(L513=0,K513=0),\"N.M.\",IF(ABS(M513/L513)>=10,\"N.M.\",M513/L513))))","v":-0.11832180521188894},null,null,105461.87,94224.98,{"$f":"+Q513-R513","v":11236.89},{"$f":"IF(R513<0,IF(S513=0,0,IF(OR(R513=0,Q513=0),\"N.M.\",IF(ABS(S513/R513)>=10,\"N.M.\",S513/(-R513)))),IF(S513=0,0,IF(OR(R513=0,Q513=0),\"N.M.\",IF(ABS(S513/R513)>=10,\"N.M.\",S513/R513))))","v":0.11925595526791304},null,384790.42000000004,438370.02999999997,{"$f":"+V513-W513","v":-53579.609999999928},{"$f":"IF(W513<0,IF(X513=0,0,IF(OR(W513=0,V513=0),\"N.M.\",IF(ABS(X513/W513)>=10,\"N.M.\",X513/(-W513)))),IF(X513=0,0,IF(OR(W513=0,V513=0),\"N.M.\",IF(ABS(X513/W513)>=10,\"N.M.\",X513/W513))))","v":-0.12222461923320792}]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,29046.670000000002,861.30000000000007,{"$f":"+F514-G514","v":28185.370000000003},{"$f":"IF(G514<0,IF(H514=0,0,IF(OR(G514=0,F514=0),\"N.M.\",IF(ABS(H514/G514)>=10,\"N.M.\",H514/(-G514)))),IF(H514=0,0,IF(OR(G514=0,F514=0),\"N.M.\",IF(ABS(H514/G514)>=10,\"N.M.\",H514/G514))))","v":"N.M."},null,262126.43,174657.52,{"$f":"+K514-L514","v":87468.91},{"$f":"IF(L514<0,IF(M514=0,0,IF(OR(L514=0,K514=0),\"N.M.\",IF(ABS(M514/L514)>=10,\"N.M.\",M514/(-L514)))),IF(M514=0,0,IF(OR(L514=0,K514=0),\"N.M.\",IF(ABS(M514/L514)>=10,\"N.M.\",M514/L514))))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q514-R514","v":26863.459999999992},{"$f":"IF(R514<0,IF(S514=0,0,IF(OR(R514=0,Q514=0),\"N.M.\",IF(ABS(S514/R514)>=10,\"N.M.\",S514/(-R514)))),IF(S514=0,0,IF(OR(R514=0,Q514=0),\"N.M.\",IF(ABS(S514/R514)>=10,\"N.M.\",S514/R514))))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V514-W514","v":85617.099999999977},{"$f":"IF(W514<0,IF(X514=0,0,IF(OR(W514=0,V514=0),\"N.M.\",IF(ABS(X514/W514)>=10,\"N.M.\",X514/(-W514)))),IF(X514=0,0,IF(OR(W514=0,V514=0),\"N.M.\",IF(ABS(X514/W514)>=10,\"N.M.\",X514/W514))))","v":0.41693574185105764}]
["%,V5630000","5630000","Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F515-G515","v":3533.1},{"$f":"IF(G515<0,IF(H515=0,0,IF(OR(G515=0,F515=0),\"N.M.\",IF(ABS(H515/G515)>=10,\"N.M.\",H515/(-G515)))),IF(H515=0,0,IF(OR(G515=0,F515=0),\"N.M.\",IF(ABS(H515/G515)>=10,\"N.M.\",H515/G515))))","v":1.3322096785140607},null,19070.91,25779.43,{"$f":"+K515-L515","v":-6708.52},{"$f":"IF(L515<0,IF(M515=0,0,IF(OR(L515=0,K515=0),\"N.M.\",IF(ABS(M515/L515)>=10,\"N.M.\",M515/(-L515)))),IF(M515=0,0,IF(OR(L515=0,K515=0),\"N.M.\",IF(ABS(M515/L515)>=10,\"N.M.\",M515/L515))))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q515-R515","v":-5514.0599999999995},{"$f":"IF(R515<0,IF(S515=0,0,IF(OR(R515=0,Q515=0),\"N.M.\",IF(ABS(S515/R515)>=10,\"N.M.\",S515/(-R515)))),IF(S515=0,0,IF(OR(R515=0,Q515=0),\"N.M.\",IF(ABS(S515/R515)>=10,\"N.M.\",S515/R515))))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V515-W515","v":-7168.3900000000031},{"$f":"IF(W515<0,IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/(-W515)))),IF(X515=0,0,IF(OR(W515=0,V515=0),\"N.M.\",IF(ABS(X515/W515)>=10,\"N.M.\",X515/W515))))","v":-0.25932016810036251}]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,{"$f":"+F516-G516","v":0},{"$f":"IF(G516<0,IF(H516=0,0,IF(OR(G516=0,F516=0),\"N.M.\",IF(ABS(H516/G516)>=10,\"N.M.\",H516/(-G516)))),IF(H516=0,0,IF(OR(G516=0,F516=0),\"N.M.\",IF(ABS(H516/G516)>=10,\"N.M.\",H516/G516))))","v":0},null,0,15.85,{"$f":"+K516-L516","v":-15.85},{"$f":"IF(L516<0,IF(M516=0,0,IF(OR(L516=0,K516=0),\"N.M.\",IF(ABS(M516/L516)>=10,\"N.M.\",M516/(-L516)))),IF(M516=0,0,IF(OR(L516=0,K516=0),\"N.M.\",IF(ABS(M516/L516)>=10,\"N.M.\",M516/L516))))","v":"N.M."},null,null,0,0,{"$f":"+Q516-R516","v":0},{"$f":"IF(R516<0,IF(S516=0,0,IF(OR(R516=0,Q516=0),\"N.M.\",IF(ABS(S516/R516)>=10,\"N.M.\",S516/(-R516)))),IF(S516=0,0,IF(OR(R516=0,Q516=0),\"N.M.\",IF(ABS(S516/R516)>=10,\"N.M.\",S516/R516))))","v":0},null,0,15.85,{"$f":"+V516-W516","v":-15.85},{"$f":"IF(W516<0,IF(X516=0,0,IF(OR(W516=0,V516=0),\"N.M.\",IF(ABS(X516/W516)>=10,\"N.M.\",X516/(-W516)))),IF(X516=0,0,IF(OR(W516=0,V516=0),\"N.M.\",IF(ABS(X516/W516)>=10,\"N.M.\",X516/W516))))","v":"N.M."}]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6253.5,6175.5,{"$f":"+F517-G517","v":78},{"$f":"IF(G517<0,IF(H517=0,0,IF(OR(G517=0,F517=0),\"N.M.\",IF(ABS(H517/G517)>=10,\"N.M.\",H517/(-G517)))),IF(H517=0,0,IF(OR(G517=0,F517=0),\"N.M.\",IF(ABS(H517/G517)>=10,\"N.M.\",H517/G517))))","v":1.2630556230264756E-2},null,83793,77710.5,{"$f":"+K517-L517","v":6082.5},{"$f":"IF(L517<0,IF(M517=0,0,IF(OR(L517=0,K517=0),\"N.M.\",IF(ABS(M517/L517)>=10,\"N.M.\",M517/(-L517)))),IF(M517=0,0,IF(OR(L517=0,K517=0),\"N.M.\",IF(ABS(M517/L517)>=10,\"N.M.\",M517/L517))))","v":7.8271276082382685E-2},null,null,21783,21390,{"$f":"+Q517-R517","v":393},{"$f":"IF(R517<0,IF(S517=0,0,IF(OR(R517=0,Q517=0),\"N.M.\",IF(ABS(S517/R517)>=10,\"N.M.\",S517/(-R517)))),IF(S517=0,0,IF(OR(R517=0,Q517=0),\"N.M.\",IF(ABS(S517/R517)>=10,\"N.M.\",S517/R517))))","v":1.8373071528751752E-2},null,99372,97296,{"$f":"+V517-W517","v":2076},{"$f":"IF(W517<0,IF(X517=0,0,IF(OR(W517=0,V517=0),\"N.M.\",IF(ABS(X517/W517)>=10,\"N.M.\",X517/(-W517)))),IF(X517=0,0,IF(OR(W517=0,V517=0),\"N.M.\",IF(ABS(X517/W517)>=10,\"N.M.\",X517/W517))))","v":2.1336951159348791E-2}]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,{"$f":"+F518-G518","v":0},{"$f":"IF(G518<0,IF(H518=0,0,IF(OR(G518=0,F518=0),\"N.M.\",IF(ABS(H518/G518)>=10,\"N.M.\",H518/(-G518)))),IF(H518=0,0,IF(OR(G518=0,F518=0),\"N.M.\",IF(ABS(H518/G518)>=10,\"N.M.\",H518/G518))))","v":0},null,0,0,{"$f":"+K518-L518","v":0},{"$f":"IF(L518<0,IF(M518=0,0,IF(OR(L518=0,K518=0),\"N.M.\",IF(ABS(M518/L518)>=10,\"N.M.\",M518/(-L518)))),IF(M518=0,0,IF(OR(L518=0,K518=0),\"N.M.\",IF(ABS(M518/L518)>=10,\"N.M.\",M518/L518))))","v":0},null,null,0,0,{"$f":"+Q518-R518","v":0},{"$f":"IF(R518<0,IF(S518=0,0,IF(OR(R518=0,Q518=0),\"N.M.\",IF(ABS(S518/R518)>=10,\"N.M.\",S518/(-R518)))),IF(S518=0,0,IF(OR(R518=0,Q518=0),\"N.M.\",IF(ABS(S518/R518)>=10,\"N.M.\",S518/R518))))","v":0},null,0,0,{"$f":"+V518-W518","v":0},{"$f":"IF(W518<0,IF(X518=0,0,IF(OR(W518=0,V518=0),\"N.M.\",IF(ABS(X518/W518)>=10,\"N.M.\",X518/(-W518)))),IF(X518=0,0,IF(OR(W518=0,V518=0),\"N.M.\",IF(ABS(X518/W518)>=10,\"N.M.\",X518/W518))))","v":0}]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.55000000002,170512.23,{"$f":"+F519-G519","v":2002.320000000007},{"$f":"IF(G519<0,IF(H519=0,0,IF(OR(G519=0,F519=0),\"N.M.\",IF(ABS(H519/G519)>=10,\"N.M.\",H519/(-G519)))),IF(H519=0,0,IF(OR(G519=0,F519=0),\"N.M.\",IF(ABS(H519/G519)>=10,\"N.M.\",H519/G519))))","v":1.1742969991067543E-2},null,1722531.26,1720423.58,{"$f":"+K519-L519","v":2107.6799999999348},{"$f":"IF(L519<0,IF(M519=0,0,IF(OR(L519=0,K519=0),\"N.M.\",IF(ABS(M519/L519)>=10,\"N.M.\",M519/(-L519)))),IF(M519=0,0,IF(OR(L519=0,K519=0),\"N.M.\",IF(ABS(M519/L519)>=10,\"N.M.\",M519/L519))))","v":1.2250936481583998E-3},null,null,513456.93,511624.59,{"$f":"+Q519-R519","v":1832.3399999999674},{"$f":"IF(R519<0,IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/(-R519)))),IF(S519=0,0,IF(OR(R519=0,Q519=0),\"N.M.\",IF(ABS(S519/R519)>=10,\"N.M.\",S519/R519))))","v":3.5814150371466067E-3},null,2063636.62,1977924.96,{"$f":"+V519-W519","v":85711.660000000149},{"$f":"IF(W519<0,IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/(-W519)))),IF(X519=0,0,IF(OR(W519=0,V519=0),\"N.M.\",IF(ABS(X519/W519)>=10,\"N.M.\",X519/W519))))","v":4.3334131341362998E-2}]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11322.4,12289.300000000001,{"$f":"+F520-G520","v":-966.90000000000146},{"$f":"IF(G520<0,IF(H520=0,0,IF(OR(G520=0,F520=0),\"N.M.\",IF(ABS(H520/G520)>=10,\"N.M.\",H520/(-G520)))),IF(H520=0,0,IF(OR(G520=0,F520=0),\"N.M.\",IF(ABS(H520/G520)>=10,\"N.M.\",H520/G520))))","v":-7.8678199734728699E-2},null,136845.85,137745.76,{"$f":"+K520-L520","v":-899.91000000000349},{"$f":"IF(L520<0,IF(M520=0,0,IF(OR(L520=0,K520=0),\"N.M.\",IF(ABS(M520/L520)>=10,\"N.M.\",M520/(-L520)))),IF(M520=0,0,IF(OR(L520=0,K520=0),\"N.M.\",IF(ABS(M520/L520)>=10,\"N.M.\",M520/L520))))","v":-6.5331230522086741E-3},null,null,36606.129999999997,39022.200000000004,{"$f":"+Q520-R520","v":-2416.070000000007},{"$f":"IF(R520<0,IF(S520=0,0,IF(OR(R520=0,Q520=0),\"N.M.\",IF(ABS(S520/R520)>=10,\"N.M.\",S520/(-R520)))),IF(S520=0,0,IF(OR(R520=0,Q520=0),\"N.M.\",IF(ABS(S520/R520)>=10,\"N.M.\",S520/R520))))","v":-6.1915268744458456E-2},null,165147.12,129229.73000000001,{"$f":"+V520-W520","v":35917.389999999985},{"$f":"IF(W520<0,IF(X520=0,0,IF(OR(W520=0,V520=0),\"N.M.\",IF(ABS(X520/W520)>=10,\"N.M.\",X520/(-W520)))),IF(X520=0,0,IF(OR(W520=0,V520=0),\"N.M.\",IF(ABS(X520/W520)>=10,\"N.M.\",X520/W520))))","v":0.27793441957976683}]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,{"$f":"+F521-G521","v":178270.09999999963},{"$f":"IF(G521<0,IF(H521=0,0,IF(OR(G521=0,F521=0),\"N.M.\",IF(ABS(H521/G521)>=10,\"N.M.\",H521/(-G521)))),IF(H521=0,0,IF(OR(G521=0,F521=0),\"N.M.\",IF(ABS(H521/G521)>=10,\"N.M.\",H521/G521))))","v":2.8192737973859135E-2},null,63751108.869999997,62208002.609999999,{"$f":"+K521-L521","v":1543106.2599999979},{"$f":"IF(L521<0,IF(M521=0,0,IF(OR(L521=0,K521=0),\"N.M.\",IF(ABS(M521/L521)>=10,\"N.M.\",M521/(-L521)))),IF(M521=0,0,IF(OR(L521=0,K521=0),\"N.M.\",IF(ABS(M521/L521)>=10,\"N.M.\",M521/L521))))","v":2.4805590844544204E-2},null,null,19293895.760000002,18764863.629999999,{"$f":"+Q521-R521","v":529032.13000000268},{"$f":"IF(R521<0,IF(S521=0,0,IF(OR(R521=0,Q521=0),\"N.M.\",IF(ABS(S521/R521)>=10,\"N.M.\",S521/(-R521)))),IF(S521=0,0,IF(OR(R521=0,Q521=0),\"N.M.\",IF(ABS(S521/R521)>=10,\"N.M.\",S521/R521))))","v":2.8192697822446298E-2},null,76192709.390000001,73944223.549999997,{"$f":"+V521-W521","v":2248485.8400000036},{"$f":"IF(W521<0,IF(X521=0,0,IF(OR(W521=0,V521=0),\"N.M.\",IF(ABS(X521/W521)>=10,\"N.M.\",X521/(-W521)))),IF(X521=0,0,IF(OR(W521=0,V521=0),\"N.M.\",IF(ABS(X521/W521)>=10,\"N.M.\",X521/W521))))","v":3.0407863279267658E-2}]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.14,{"$f":"+F522-G522","v":-59398.489999999991},{"$f":"IF(G522<0,IF(H522=0,0,IF(OR(G522=0,F522=0),\"N.M.\",IF(ABS(H522/G522)>=10,\"N.M.\",H522/(-G522)))),IF(H522=0,0,IF(OR(G522=0,F522=0),\"N.M.\",IF(ABS(H522/G522)>=10,\"N.M.\",H522/G522))))","v":-0.1296205160363203},null,3988506.5,4582491.16,{"$f":"+K522-L522","v":-593984.66000000015},{"$f":"IF(L522<0,IF(M522=0,0,IF(OR(L522=0,K522=0),\"N.M.\",IF(ABS(M522/L522)>=10,\"N.M.\",M522/(-L522)))),IF(M522=0,0,IF(OR(L522=0,K522=0),\"N.M.\",IF(ABS(M522/L522)>=10,\"N.M.\",M522/L522))))","v":-0.12962047045170952},null,null,1196551.95,1374747.35,{"$f":"+Q522-R522","v":-178195.40000000014},{"$f":"IF(R522<0,IF(S522=0,0,IF(OR(R522=0,Q522=0),\"N.M.\",IF(ABS(S522/R522)>=10,\"N.M.\",S522/(-R522)))),IF(S522=0,0,IF(OR(R522=0,Q522=0),\"N.M.\",IF(ABS(S522/R522)>=10,\"N.M.\",S522/R522))))","v":-0.12962047171794885},null,4905004.7300000004,5487813.3600000003,{"$f":"+V522-W522","v":-582808.62999999989},{"$f":"IF(W522<0,IF(X522=0,0,IF(OR(W522=0,V522=0),\"N.M.\",IF(ABS(X522/W522)>=10,\"N.M.\",X522/(-W522)))),IF(X522=0,0,IF(OR(W522=0,V522=0),\"N.M.\",IF(ABS(X522/W522)>=10,\"N.M.\",X522/W522))))","v":-0.10620051954536586}]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,240243,-150865,{"$f":"+F523-G523","v":391108},{"$f":"IF(G523<0,IF(H523=0,0,IF(OR(G523=0,F523=0),\"N.M.\",IF(ABS(H523/G523)>=10,\"N.M.\",H523/(-G523)))),IF(H523=0,0,IF(OR(G523=0,F523=0),\"N.M.\",IF(ABS(H523/G523)>=10,\"N.M.\",H523/G523))))","v":2.5924369469393165},null,8536005,-3511573,{"$f":"+K523-L523","v":12047578},{"$f":"IF(L523<0,IF(M523=0,0,IF(OR(L523=0,K523=0),\"N.M.\",IF(ABS(M523/L523)>=10,\"N.M.\",M523/(-L523)))),IF(M523=0,0,IF(OR(L523=0,K523=0),\"N.M.\",IF(ABS(M523/L523)>=10,\"N.M.\",M523/L523))))","v":3.4308208885305818},null,null,782198,-446475,{"$f":"+Q523-R523","v":1228673},{"$f":"IF(R523<0,IF(S523=0,0,IF(OR(R523=0,Q523=0),\"N.M.\",IF(ABS(S523/R523)>=10,\"N.M.\",S523/(-R523)))),IF(S523=0,0,IF(OR(R523=0,Q523=0),\"N.M.\",IF(ABS(S523/R523)>=10,\"N.M.\",S523/R523))))","v":2.7519413181029173},null,7224148,-13507156,{"$f":"+V523-W523","v":20731304},{"$f":"IF(W523<0,IF(X523=0,0,IF(OR(W523=0,V523=0),\"N.M.\",IF(ABS(X523/W523)>=10,\"N.M.\",X523/(-W523)))),IF(X523=0,0,IF(OR(W523=0,V523=0),\"N.M.\",IF(ABS(X523/W523)>=10,\"N.M.\",X523/W523))))","v":1.5348385700142946}]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91200.320000000007,72347.680000000008,{"$f":"+F524-G524","v":18852.64},{"$f":"IF(G524<0,IF(H524=0,0,IF(OR(G524=0,F524=0),\"N.M.\",IF(ABS(H524/G524)>=10,\"N.M.\",H524/(-G524)))),IF(H524=0,0,IF(OR(G524=0,F524=0),\"N.M.\",IF(ABS(H524/G524)>=10,\"N.M.\",H524/G524))))","v":0.26058389156362716},null,923402.52,722600.65,{"$f":"+K524-L524","v":200801.87},{"$f":"IF(L524<0,IF(M524=0,0,IF(OR(L524=0,K524=0),\"N.M.\",IF(ABS(M524/L524)>=10,\"N.M.\",M524/(-L524)))),IF(M524=0,0,IF(OR(L524=0,K524=0),\"N.M.\",IF(ABS(M524/L524)>=10,\"N.M.\",M524/L524))))","v":0.27788775169244589},null,null,273101.02,217023.19,{"$f":"+Q524-R524","v":56077.830000000016},{"$f":"IF(R524<0,IF(S524=0,0,IF(OR(R524=0,Q524=0),\"N.M.\",IF(ABS(S524/R524)>=10,\"N.M.\",S524/(-R524)))),IF(S524=0,0,IF(OR(R524=0,Q524=0),\"N.M.\",IF(ABS(S524/R524)>=10,\"N.M.\",S524/R524))))","v":0.25839556593007418},null,1074600.3900000001,843763.43,{"$f":"+V524-W524","v":230836.96000000008},{"$f":"IF(W524<0,IF(X524=0,0,IF(OR(W524=0,V524=0),\"N.M.\",IF(ABS(X524/W524)>=10,\"N.M.\",X524/(-W524)))),IF(X524=0,0,IF(OR(W524=0,V524=0),\"N.M.\",IF(ABS(X524/W524)>=10,\"N.M.\",X524/W524))))","v":0.27358019059915889}]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F525-G525","v":581947.49},{"$f":"IF(G525<0,IF(H525=0,0,IF(OR(G525=0,F525=0),\"N.M.\",IF(ABS(H525/G525)>=10,\"N.M.\",H525/(-G525)))),IF(H525=0,0,IF(OR(G525=0,F525=0),\"N.M.\",IF(ABS(H525/G525)>=10,\"N.M.\",H525/G525))))","v":"N.M."},null,7109772,45675.1,{"$f":"+K525-L525","v":7064096.9000000004},{"$f":"IF(L525<0,IF(M525=0,0,IF(OR(L525=0,K525=0),\"N.M.\",IF(ABS(M525/L525)>=10,\"N.M.\",M525/(-L525)))),IF(M525=0,0,IF(OR(L525=0,K525=0),\"N.M.\",IF(ABS(M525/L525)>=10,\"N.M.\",M525/L525))))","v":"N.M."},null,null,1759545,13702.53,{"$f":"+Q525-R525","v":1745842.47},{"$f":"IF(R525<0,IF(S525=0,0,IF(OR(R525=0,Q525=0),\"N.M.\",IF(ABS(S525/R525)>=10,\"N.M.\",S525/(-R525)))),IF(S525=0,0,IF(OR(R525=0,Q525=0),\"N.M.\",IF(ABS(S525/R525)>=10,\"N.M.\",S525/R525))))","v":"N.M."},null,7118905.0199999996,-722656.60000000009,{"$f":"+V525-W525","v":7841561.6199999992},{"$f":"IF(W525<0,IF(X525=0,0,IF(OR(W525=0,V525=0),\"N.M.\",IF(ABS(X525/W525)>=10,\"N.M.\",X525/(-W525)))),IF(X525=0,0,IF(OR(W525=0,V525=0),\"N.M.\",IF(ABS(X525/W525)>=10,\"N.M.\",X525/W525))))","v":"N.M."}]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,0,0,{"$f":"+F526-G526","v":0},{"$f":"IF(G526<0,IF(H526=0,0,IF(OR(G526=0,F526=0),\"N.M.\",IF(ABS(H526/G526)>=10,\"N.M.\",H526/(-G526)))),IF(H526=0,0,IF(OR(G526=0,F526=0),\"N.M.\",IF(ABS(H526/G526)>=10,\"N.M.\",H526/G526))))","v":0},null,-15726307,0,{"$f":"+K526-L526","v":-15726307},{"$f":"IF(L526<0,IF(M526=0,0,IF(OR(L526=0,K526=0),\"N.M.\",IF(ABS(M526/L526)>=10,\"N.M.\",M526/(-L526)))),IF(M526=0,0,IF(OR(L526=0,K526=0),\"N.M.\",IF(ABS(M526/L526)>=10,\"N.M.\",M526/L526))))","v":"N.M."},null,null,-15726307,0,{"$f":"+Q526-R526","v":-15726307},{"$f":"IF(R526<0,IF(S526=0,0,IF(OR(R526=0,Q526=0),\"N.M.\",IF(ABS(S526/R526)>=10,\"N.M.\",S526/(-R526)))),IF(S526=0,0,IF(OR(R526=0,Q526=0),\"N.M.\",IF(ABS(S526/R526)>=10,\"N.M.\",S526/R526))))","v":"N.M."},null,-15726307,0,{"$f":"+V526-W526","v":-15726307},{"$f":"IF(W526<0,IF(X526=0,0,IF(OR(W526=0,V526=0),\"N.M.\",IF(ABS(X526/W526)>=10,\"N.M.\",X526/(-W526)))),IF(X526=0,0,IF(OR(W526=0,V526=0),\"N.M.\",IF(ABS(X526/W526)>=10,\"N.M.\",X526/W526))))","v":"N.M."}]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,93127.41,65165.32,{"$f":"+F527-G527","v":27962.090000000004},{"$f":"IF(G527<0,IF(H527=0,0,IF(OR(G527=0,F527=0),\"N.M.\",IF(ABS(H527/G527)>=10,\"N.M.\",H527/(-G527)))),IF(H527=0,0,IF(OR(G527=0,F527=0),\"N.M.\",IF(ABS(H527/G527)>=10,\"N.M.\",H527/G527))))","v":0.42909464727557545},null,774800.92,1035582.87,{"$f":"+K527-L527","v":-260781.94999999995},{"$f":"IF(L527<0,IF(M527=0,0,IF(OR(L527=0,K527=0),\"N.M.\",IF(ABS(M527/L527)>=10,\"N.M.\",M527/(-L527)))),IF(M527=0,0,IF(OR(L527=0,K527=0),\"N.M.\",IF(ABS(M527/L527)>=10,\"N.M.\",M527/L527))))","v":-0.25182142110944722},null,null,285104.05,185078.32,{"$f":"+Q527-R527","v":100025.72999999998},{"$f":"IF(R527<0,IF(S527=0,0,IF(OR(R527=0,Q527=0),\"N.M.\",IF(ABS(S527/R527)>=10,\"N.M.\",S527/(-R527)))),IF(S527=0,0,IF(OR(R527=0,Q527=0),\"N.M.\",IF(ABS(S527/R527)>=10,\"N.M.\",S527/R527))))","v":0.5404508210361969},null,934272.35000000009,1041591.82,{"$f":"+V527-W527","v":-107319.46999999986},{"$f":"IF(W527<0,IF(X527=0,0,IF(OR(W527=0,V527=0),\"N.M.\",IF(ABS(X527/W527)>=10,\"N.M.\",X527/(-W527)))),IF(X527=0,0,IF(OR(W527=0,V527=0),\"N.M.\",IF(ABS(X527/W527)>=10,\"N.M.\",X527/W527))))","v":-0.10303409448818431}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F528-G528","v":0},{"$f":"IF(G528<0,IF(H528=0,0,IF(OR(G528=0,F528=0),\"N.M.\",IF(ABS(H528/G528)>=10,\"N.M.\",H528/(-G528)))),IF(H528=0,0,IF(OR(G528=0,F528=0),\"N.M.\",IF(ABS(H528/G528)>=10,\"N.M.\",H528/G528))))","v":0},null,0,1248885.1499999999,{"$f":"+K528-L528","v":-1248885.1499999999},{"$f":"IF(L528<0,IF(M528=0,0,IF(OR(L528=0,K528=0),\"N.M.\",IF(ABS(M528/L528)>=10,\"N.M.\",M528/(-L528)))),IF(M528=0,0,IF(OR(L528=0,K528=0),\"N.M.\",IF(ABS(M528/L528)>=10,\"N.M.\",M528/L528))))","v":"N.M."},null,null,0,0,{"$f":"+Q528-R528","v":0},{"$f":"IF(R528<0,IF(S528=0,0,IF(OR(R528=0,Q528=0),\"N.M.\",IF(ABS(S528/R528)>=10,\"N.M.\",S528/(-R528)))),IF(S528=0,0,IF(OR(R528=0,Q528=0),\"N.M.\",IF(ABS(S528/R528)>=10,\"N.M.\",S528/R528))))","v":0},null,0,493607.84999999986,{"$f":"+V528-W528","v":-493607.84999999986},{"$f":"IF(W528<0,IF(X528=0,0,IF(OR(W528=0,V528=0),\"N.M.\",IF(ABS(X528/W528)>=10,\"N.M.\",X528/(-W528)))),IF(X528=0,0,IF(OR(W528=0,V528=0),\"N.M.\",IF(ABS(X528/W528)>=10,\"N.M.\",X528/W528))))","v":"N.M."}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,264.04000000000002,258.13,{"$f":"+F529-G529","v":5.910000000000025},{"$f":"IF(G529<0,IF(H529=0,0,IF(OR(G529=0,F529=0),\"N.M.\",IF(ABS(H529/G529)>=10,\"N.M.\",H529/(-G529)))),IF(H529=0,0,IF(OR(G529=0,F529=0),\"N.M.\",IF(ABS(H529/G529)>=10,\"N.M.\",H529/G529))))","v":2.2895440282028532E-2},null,2844.43,2875.28,{"$f":"+K529-L529","v":-30.850000000000364},{"$f":"IF(L529<0,IF(M529=0,0,IF(OR(L529=0,K529=0),\"N.M.\",IF(ABS(M529/L529)>=10,\"N.M.\",M529/(-L529)))),IF(M529=0,0,IF(OR(L529=0,K529=0),\"N.M.\",IF(ABS(M529/L529)>=10,\"N.M.\",M529/L529))))","v":-1.0729389833338097E-2},null,null,772.41,765.88,{"$f":"+Q529-R529","v":6.5299999999999727},{"$f":"IF(R529<0,IF(S529=0,0,IF(OR(R529=0,Q529=0),\"N.M.\",IF(ABS(S529/R529)>=10,\"N.M.\",S529/(-R529)))),IF(S529=0,0,IF(OR(R529=0,Q529=0),\"N.M.\",IF(ABS(S529/R529)>=10,\"N.M.\",S529/R529))))","v":8.5261398652530067E-3},null,3505.8599999999997,3569.3500000000004,{"$f":"+V529-W529","v":-63.490000000000691},{"$f":"IF(W529<0,IF(X529=0,0,IF(OR(W529=0,V529=0),\"N.M.\",IF(ABS(X529/W529)>=10,\"N.M.\",X529/(-W529)))),IF(X529=0,0,IF(OR(W529=0,V529=0),\"N.M.\",IF(ABS(X529/W529)>=10,\"N.M.\",X529/W529))))","v":-1.7787552355471074E-2}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F530-G530","v":0},{"$f":"IF(G530<0,IF(H530=0,0,IF(OR(G530=0,F530=0),\"N.M.\",IF(ABS(H530/G530)>=10,\"N.M.\",H530/(-G530)))),IF(H530=0,0,IF(OR(G530=0,F530=0),\"N.M.\",IF(ABS(H530/G530)>=10,\"N.M.\",H530/G530))))","v":0},null,1880.19,0,{"$f":"+K530-L530","v":1880.19},{"$f":"IF(L530<0,IF(M530=0,0,IF(OR(L530=0,K530=0),\"N.M.\",IF(ABS(M530/L530)>=10,\"N.M.\",M530/(-L530)))),IF(M530=0,0,IF(OR(L530=0,K530=0),\"N.M.\",IF(ABS(M530/L530)>=10,\"N.M.\",M530/L530))))","v":"N.M."},null,null,1630.19,0,{"$f":"+Q530-R530","v":1630.19},{"$f":"IF(R530<0,IF(S530=0,0,IF(OR(R530=0,Q530=0),\"N.M.\",IF(ABS(S530/R530)>=10,\"N.M.\",S530/(-R530)))),IF(S530=0,0,IF(OR(R530=0,Q530=0),\"N.M.\",IF(ABS(S530/R530)>=10,\"N.M.\",S530/R530))))","v":"N.M."},null,1880.19,0,{"$f":"+V530-W530","v":1880.19},{"$f":"IF(W530<0,IF(X530=0,0,IF(OR(W530=0,V530=0),\"N.M.\",IF(ABS(X530/W530)>=10,\"N.M.\",X530/(-W530)))),IF(X530=0,0,IF(OR(W530=0,V530=0),\"N.M.\",IF(ABS(X530/W530)>=10,\"N.M.\",X530/W530))))","v":"N.M."}]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F531-G531","v":0},{"$f":"IF(G531<0,IF(H531=0,0,IF(OR(G531=0,F531=0),\"N.M.\",IF(ABS(H531/G531)>=10,\"N.M.\",H531/(-G531)))),IF(H531=0,0,IF(OR(G531=0,F531=0),\"N.M.\",IF(ABS(H531/G531)>=10,\"N.M.\",H531/G531))))","v":0},null,0,0,{"$f":"+K531-L531","v":0},{"$f":"IF(L531<0,IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/(-L531)))),IF(M531=0,0,IF(OR(L531=0,K531=0),\"N.M.\",IF(ABS(M531/L531)>=10,\"N.M.\",M531/L531))))","v":0},null,null,0,0,{"$f":"+Q531-R531","v":0},{"$f":"IF(R531<0,IF(S531=0,0,IF(OR(R531=0,Q531=0),\"N.M.\",IF(ABS(S531/R531)>=10,\"N.M.\",S531/(-R531)))),IF(S531=0,0,IF(OR(R531=0,Q531=0),\"N.M.\",IF(ABS(S531/R531)>=10,\"N.M.\",S531/R531))))","v":0},null,0,0,{"$f":"+V531-W531","v":0},{"$f":"IF(W531<0,IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/(-W531)))),IF(X531=0,0,IF(OR(W531=0,V531=0),\"N.M.\",IF(ABS(X531/W531)>=10,\"N.M.\",X531/W531))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-567","Line 99","TOTAL TRANSMISSION EXP-OPERATN","o",null,8542828.7800000012,7293626.6399999997,{"$f":"+F532-G532","v":1249202.1400000015},{"$f":"IF(G532<0,IF(H532=0,0,IF(OR(G532=0,F532=0),\"N.M.\",IF(ABS(H532/G532)>=10,\"N.M.\",H532/(-G532)))),IF(H532=0,0,IF(OR(G532=0,F532=0),\"N.M.\",IF(ABS(H532/G532)>=10,\"N.M.\",H532/G532))))","v":0.17127311304215614},null,75728897.819999993,72244294.700000003,{"$f":"+K532-L532","v":3484603.1199999899},{"$f":"IF(L532<0,IF(M532=0,0,IF(OR(L532=0,K532=0),\"N.M.\",IF(ABS(M532/L532)>=10,\"N.M.\",M532/(-L532)))),IF(M532=0,0,IF(OR(L532=0,K532=0),\"N.M.\",IF(ABS(M532/L532)>=10,\"N.M.\",M532/L532))))","v":4.8233609788427896E-2},null,null,9760124.8900000025,21849364.660000004,{"$f":"+Q532-R532","v":-12089239.770000001},{"$f":"IF(R532<0,IF(S532=0,0,IF(OR(R532=0,Q532=0),\"N.M.\",IF(ABS(S532/R532)>=10,\"N.M.\",S532/(-R532)))),IF(S532=0,0,IF(OR(R532=0,Q532=0),\"N.M.\",IF(ABS(S532/R532)>=10,\"N.M.\",S532/R532))))","v":-0.55329937314525091},null,89115586.219999999,74441384.88000001,{"$f":"+V532-W532","v":14674201.339999989},{"$f":"IF(W532<0,IF(X532=0,0,IF(OR(W532=0,V532=0),\"N.M.\",IF(ABS(X532/W532)>=10,\"N.M.\",X532/(-W532)))),IF(X532=0,0,IF(OR(W532=0,V532=0),\"N.M.\",IF(ABS(X532/W532)>=10,\"N.M.\",X532/W532))))","v":0.19712423893852721}]
[null,"Line 100","Maintenance",null,null,null,null,{"$f":"+F533-G533","v":0},{"$f":"IF(G533<0,IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/(-G533)))),IF(H533=0,0,IF(OR(G533=0,F533=0),\"N.M.\",IF(ABS(H533/G533)>=10,\"N.M.\",H533/G533))))","v":0},null,null,null,{"$f":"+K533-L533","v":0},{"$f":"IF(L533<0,IF(M533=0,0,IF(OR(L533=0,K533=0),\"N.M.\",IF(ABS(M533/L533)>=10,\"N.M.\",M533/(-L533)))),IF(M533=0,0,IF(OR(L533=0,K533=0),\"N.M.\",IF(ABS(M533/L533)>=10,\"N.M.\",M533/L533))))","v":0},null,null,null,null,{"$f":"+Q533-R533","v":0},{"$f":"IF(R533<0,IF(S533=0,0,IF(OR(R533=0,Q533=0),\"N.M.\",IF(ABS(S533/R533)>=10,\"N.M.\",S533/(-R533)))),IF(S533=0,0,IF(OR(R533=0,Q533=0),\"N.M.\",IF(ABS(S533/R533)>=10,\"N.M.\",S533/R533))))","v":0},null,null,null,{"$f":"+V533-W533","v":0},{"$f":"IF(W533<0,IF(X533=0,0,IF(OR(W533=0,V533=0),\"N.M.\",IF(ABS(X533/W533)>=10,\"N.M.\",X533/(-W533)))),IF(X533=0,0,IF(OR(W533=0,V533=0),\"N.M.\",IF(ABS(X533/W533)>=10,\"N.M.\",X533/W533))))","v":0}]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,239.13,1004.15,{"$f":"+F534-G534","v":-765.02},{"$f":"IF(G534<0,IF(H534=0,0,IF(OR(G534=0,F534=0),\"N.M.\",IF(ABS(H534/G534)>=10,\"N.M.\",H534/(-G534)))),IF(H534=0,0,IF(OR(G534=0,F534=0),\"N.M.\",IF(ABS(H534/G534)>=10,\"N.M.\",H534/G534))))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K534-L534","v":-16970.55},{"$f":"IF(L534<0,IF(M534=0,0,IF(OR(L534=0,K534=0),\"N.M.\",IF(ABS(M534/L534)>=10,\"N.M.\",M534/(-L534)))),IF(M534=0,0,IF(OR(L534=0,K534=0),\"N.M.\",IF(ABS(M534/L534)>=10,\"N.M.\",M534/L534))))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q534-R534","v":-2489.94},{"$f":"IF(R534<0,IF(S534=0,0,IF(OR(R534=0,Q534=0),\"N.M.\",IF(ABS(S534/R534)>=10,\"N.M.\",S534/(-R534)))),IF(S534=0,0,IF(OR(R534=0,Q534=0),\"N.M.\",IF(ABS(S534/R534)>=10,\"N.M.\",S534/R534))))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V534-W534","v":-16693.18},{"$f":"IF(W534<0,IF(X534=0,0,IF(OR(W534=0,V534=0),\"N.M.\",IF(ABS(X534/W534)>=10,\"N.M.\",X534/(-W534)))),IF(X534=0,0,IF(OR(W534=0,V534=0),\"N.M.\",IF(ABS(X534/W534)>=10,\"N.M.\",X534/W534))))","v":-0.76063513009212913}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680","Line 101","(568) Maintenance Supervision and Engineering",null,null,239.13,1004.15,{"$f":"+F535-G535","v":-765.02},{"$f":"IF(G535<0,IF(H535=0,0,IF(OR(G535=0,F535=0),\"N.M.\",IF(ABS(H535/G535)>=10,\"N.M.\",H535/(-G535)))),IF(H535=0,0,IF(OR(G535=0,F535=0),\"N.M.\",IF(ABS(H535/G535)>=10,\"N.M.\",H535/G535))))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K535-L535","v":-16970.55},{"$f":"IF(L535<0,IF(M535=0,0,IF(OR(L535=0,K535=0),\"N.M.\",IF(ABS(M535/L535)>=10,\"N.M.\",M535/(-L535)))),IF(M535=0,0,IF(OR(L535=0,K535=0),\"N.M.\",IF(ABS(M535/L535)>=10,\"N.M.\",M535/L535))))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q535-R535","v":-2489.94},{"$f":"IF(R535<0,IF(S535=0,0,IF(OR(R535=0,Q535=0),\"N.M.\",IF(ABS(S535/R535)>=10,\"N.M.\",S535/(-R535)))),IF(S535=0,0,IF(OR(R535=0,Q535=0),\"N.M.\",IF(ABS(S535/R535)>=10,\"N.M.\",S535/R535))))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V535-W535","v":-16693.18},{"$f":"IF(W535<0,IF(X535=0,0,IF(OR(W535=0,V535=0),\"N.M.\",IF(ABS(X535/W535)>=10,\"N.M.\",X535/(-W535)))),IF(X535=0,0,IF(OR(W535=0,V535=0),\"N.M.\",IF(ABS(X535/W535)>=10,\"N.M.\",X535/W535))))","v":-0.76063513009212913}]
["%,V5690000","5690000","Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F536-G536","v":1044.2900000000002},{"$f":"IF(G536<0,IF(H536=0,0,IF(OR(G536=0,F536=0),\"N.M.\",IF(ABS(H536/G536)>=10,\"N.M.\",H536/(-G536)))),IF(H536=0,0,IF(OR(G536=0,F536=0),\"N.M.\",IF(ABS(H536/G536)>=10,\"N.M.\",H536/G536))))","v":"N.M."},null,29937.09,32354.68,{"$f":"+K536-L536","v":-2417.59},{"$f":"IF(L536<0,IF(M536=0,0,IF(OR(L536=0,K536=0),\"N.M.\",IF(ABS(M536/L536)>=10,\"N.M.\",M536/(-L536)))),IF(M536=0,0,IF(OR(L536=0,K536=0),\"N.M.\",IF(ABS(M536/L536)>=10,\"N.M.\",M536/L536))))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q536-R536","v":4924.5200000000004},{"$f":"IF(R536<0,IF(S536=0,0,IF(OR(R536=0,Q536=0),\"N.M.\",IF(ABS(S536/R536)>=10,\"N.M.\",S536/(-R536)))),IF(S536=0,0,IF(OR(R536=0,Q536=0),\"N.M.\",IF(ABS(S536/R536)>=10,\"N.M.\",S536/R536))))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V536-W536","v":-5008.66},{"$f":"IF(W536<0,IF(X536=0,0,IF(OR(W536=0,V536=0),\"N.M.\",IF(ABS(X536/W536)>=10,\"N.M.\",X536/(-W536)))),IF(X536=0,0,IF(OR(W536=0,V536=0),\"N.M.\",IF(ABS(X536/W536)>=10,\"N.M.\",X536/W536))))","v":-0.14360806129145928}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690","Line 102","(569) Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F537-G537","v":1044.2900000000002},{"$f":"IF(G537<0,IF(H537=0,0,IF(OR(G537=0,F537=0),\"N.M.\",IF(ABS(H537/G537)>=10,\"N.M.\",H537/(-G537)))),IF(H537=0,0,IF(OR(G537=0,F537=0),\"N.M.\",IF(ABS(H537/G537)>=10,\"N.M.\",H537/G537))))","v":"N.M."},null,29937.09,32354.68,{"$f":"+K537-L537","v":-2417.59},{"$f":"IF(L537<0,IF(M537=0,0,IF(OR(L537=0,K537=0),\"N.M.\",IF(ABS(M537/L537)>=10,\"N.M.\",M537/(-L537)))),IF(M537=0,0,IF(OR(L537=0,K537=0),\"N.M.\",IF(ABS(M537/L537)>=10,\"N.M.\",M537/L537))))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q537-R537","v":4924.5200000000004},{"$f":"IF(R537<0,IF(S537=0,0,IF(OR(R537=0,Q537=0),\"N.M.\",IF(ABS(S537/R537)>=10,\"N.M.\",S537/(-R537)))),IF(S537=0,0,IF(OR(R537=0,Q537=0),\"N.M.\",IF(ABS(S537/R537)>=10,\"N.M.\",S537/R537))))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V537-W537","v":-5008.66},{"$f":"IF(W537<0,IF(X537=0,0,IF(OR(W537=0,V537=0),\"N.M.\",IF(ABS(X537/W537)>=10,\"N.M.\",X537/(-W537)))),IF(X537=0,0,IF(OR(W537=0,V537=0),\"N.M.\",IF(ABS(X537/W537)>=10,\"N.M.\",X537/W537))))","v":-0.14360806129145928}]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F538-G538","v":-1151.75},{"$f":"IF(G538<0,IF(H538=0,0,IF(OR(G538=0,F538=0),\"N.M.\",IF(ABS(H538/G538)>=10,\"N.M.\",H538/(-G538)))),IF(H538=0,0,IF(OR(G538=0,F538=0),\"N.M.\",IF(ABS(H538/G538)>=10,\"N.M.\",H538/G538))))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K538-L538","v":-4708.3099999999995},{"$f":"IF(L538<0,IF(M538=0,0,IF(OR(L538=0,K538=0),\"N.M.\",IF(ABS(M538/L538)>=10,\"N.M.\",M538/(-L538)))),IF(M538=0,0,IF(OR(L538=0,K538=0),\"N.M.\",IF(ABS(M538/L538)>=10,\"N.M.\",M538/L538))))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q538-R538","v":-2833.34},{"$f":"IF(R538<0,IF(S538=0,0,IF(OR(R538=0,Q538=0),\"N.M.\",IF(ABS(S538/R538)>=10,\"N.M.\",S538/(-R538)))),IF(S538=0,0,IF(OR(R538=0,Q538=0),\"N.M.\",IF(ABS(S538/R538)>=10,\"N.M.\",S538/R538))))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V538-W538","v":-4205.4399999999987},{"$f":"IF(W538<0,IF(X538=0,0,IF(OR(W538=0,V538=0),\"N.M.\",IF(ABS(X538/W538)>=10,\"N.M.\",X538/(-W538)))),IF(X538=0,0,IF(OR(W538=0,V538=0),\"N.M.\",IF(ABS(X538/W538)>=10,\"N.M.\",X538/W538))))","v":-0.56847785533921247}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691","Line 103","(569.1) Maintenance of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F539-G539","v":-1151.75},{"$f":"IF(G539<0,IF(H539=0,0,IF(OR(G539=0,F539=0),\"N.M.\",IF(ABS(H539/G539)>=10,\"N.M.\",H539/(-G539)))),IF(H539=0,0,IF(OR(G539=0,F539=0),\"N.M.\",IF(ABS(H539/G539)>=10,\"N.M.\",H539/G539))))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K539-L539","v":-4708.3099999999995},{"$f":"IF(L539<0,IF(M539=0,0,IF(OR(L539=0,K539=0),\"N.M.\",IF(ABS(M539/L539)>=10,\"N.M.\",M539/(-L539)))),IF(M539=0,0,IF(OR(L539=0,K539=0),\"N.M.\",IF(ABS(M539/L539)>=10,\"N.M.\",M539/L539))))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q539-R539","v":-2833.34},{"$f":"IF(R539<0,IF(S539=0,0,IF(OR(R539=0,Q539=0),\"N.M.\",IF(ABS(S539/R539)>=10,\"N.M.\",S539/(-R539)))),IF(S539=0,0,IF(OR(R539=0,Q539=0),\"N.M.\",IF(ABS(S539/R539)>=10,\"N.M.\",S539/R539))))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V539-W539","v":-4205.4399999999987},{"$f":"IF(W539<0,IF(X539=0,0,IF(OR(W539=0,V539=0),\"N.M.\",IF(ABS(X539/W539)>=10,\"N.M.\",X539/(-W539)))),IF(X539=0,0,IF(OR(W539=0,V539=0),\"N.M.\",IF(ABS(X539/W539)>=10,\"N.M.\",X539/W539))))","v":-0.56847785533921247}]
["%,V5692000","5692000","Maint of Computer Software",null,null,9343.16,23068.71,{"$f":"+F540-G540","v":-13725.55},{"$f":"IF(G540<0,IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/(-G540)))),IF(H540=0,0,IF(OR(G540=0,F540=0),\"N.M.\",IF(ABS(H540/G540)>=10,\"N.M.\",H540/G540))))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K540-L540","v":-87819.310000000012},{"$f":"IF(L540<0,IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/(-L540)))),IF(M540=0,0,IF(OR(L540=0,K540=0),\"N.M.\",IF(ABS(M540/L540)>=10,\"N.M.\",M540/L540))))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q540-R540","v":-32406.43},{"$f":"IF(R540<0,IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/(-R540)))),IF(S540=0,0,IF(OR(R540=0,Q540=0),\"N.M.\",IF(ABS(S540/R540)>=10,\"N.M.\",S540/R540))))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V540-W540","v":-79401.600000000006},{"$f":"IF(W540<0,IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/(-W540)))),IF(X540=0,0,IF(OR(W540=0,V540=0),\"N.M.\",IF(ABS(X540/W540)>=10,\"N.M.\",X540/W540))))","v":-0.36843860720762761}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692","Line 104","(569.2) Maintenance of Computer Software",null,null,9343.16,23068.71,{"$f":"+F541-G541","v":-13725.55},{"$f":"IF(G541<0,IF(H541=0,0,IF(OR(G541=0,F541=0),\"N.M.\",IF(ABS(H541/G541)>=10,\"N.M.\",H541/(-G541)))),IF(H541=0,0,IF(OR(G541=0,F541=0),\"N.M.\",IF(ABS(H541/G541)>=10,\"N.M.\",H541/G541))))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K541-L541","v":-87819.310000000012},{"$f":"IF(L541<0,IF(M541=0,0,IF(OR(L541=0,K541=0),\"N.M.\",IF(ABS(M541/L541)>=10,\"N.M.\",M541/(-L541)))),IF(M541=0,0,IF(OR(L541=0,K541=0),\"N.M.\",IF(ABS(M541/L541)>=10,\"N.M.\",M541/L541))))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q541-R541","v":-32406.43},{"$f":"IF(R541<0,IF(S541=0,0,IF(OR(R541=0,Q541=0),\"N.M.\",IF(ABS(S541/R541)>=10,\"N.M.\",S541/(-R541)))),IF(S541=0,0,IF(OR(R541=0,Q541=0),\"N.M.\",IF(ABS(S541/R541)>=10,\"N.M.\",S541/R541))))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V541-W541","v":-79401.600000000006},{"$f":"IF(W541<0,IF(X541=0,0,IF(OR(W541=0,V541=0),\"N.M.\",IF(ABS(X541/W541)>=10,\"N.M.\",X541/(-W541)))),IF(X541=0,0,IF(OR(W541=0,V541=0),\"N.M.\",IF(ABS(X541/W541)>=10,\"N.M.\",X541/W541))))","v":-0.36843860720762761}]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-2668.87,1698.77,{"$f":"+F542-G542","v":-4367.6399999999994},{"$f":"IF(G542<0,IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/(-G542)))),IF(H542=0,0,IF(OR(G542=0,F542=0),\"N.M.\",IF(ABS(H542/G542)>=10,\"N.M.\",H542/G542))))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K542-L542","v":-8747.67},{"$f":"IF(L542<0,IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/(-L542)))),IF(M542=0,0,IF(OR(L542=0,K542=0),\"N.M.\",IF(ABS(M542/L542)>=10,\"N.M.\",M542/L542))))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q542-R542","v":-5016.03},{"$f":"IF(R542<0,IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/(-R542)))),IF(S542=0,0,IF(OR(R542=0,Q542=0),\"N.M.\",IF(ABS(S542/R542)>=10,\"N.M.\",S542/R542))))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V542-W542","v":-6684.3200000000006},{"$f":"IF(W542<0,IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/(-W542)))),IF(X542=0,0,IF(OR(W542=0,V542=0),\"N.M.\",IF(ABS(X542/W542)>=10,\"N.M.\",X542/W542))))","v":-1.1777333770293079}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693","Line 105","(569.3) Maintenance of Communication Equipment",null,null,-2668.87,1698.77,{"$f":"+F543-G543","v":-4367.6399999999994},{"$f":"IF(G543<0,IF(H543=0,0,IF(OR(G543=0,F543=0),\"N.M.\",IF(ABS(H543/G543)>=10,\"N.M.\",H543/(-G543)))),IF(H543=0,0,IF(OR(G543=0,F543=0),\"N.M.\",IF(ABS(H543/G543)>=10,\"N.M.\",H543/G543))))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K543-L543","v":-8747.67},{"$f":"IF(L543<0,IF(M543=0,0,IF(OR(L543=0,K543=0),\"N.M.\",IF(ABS(M543/L543)>=10,\"N.M.\",M543/(-L543)))),IF(M543=0,0,IF(OR(L543=0,K543=0),\"N.M.\",IF(ABS(M543/L543)>=10,\"N.M.\",M543/L543))))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q543-R543","v":-5016.03},{"$f":"IF(R543<0,IF(S543=0,0,IF(OR(R543=0,Q543=0),\"N.M.\",IF(ABS(S543/R543)>=10,\"N.M.\",S543/(-R543)))),IF(S543=0,0,IF(OR(R543=0,Q543=0),\"N.M.\",IF(ABS(S543/R543)>=10,\"N.M.\",S543/R543))))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V543-W543","v":-6684.3200000000006},{"$f":"IF(W543<0,IF(X543=0,0,IF(OR(W543=0,V543=0),\"N.M.\",IF(ABS(X543/W543)>=10,\"N.M.\",X543/(-W543)))),IF(X543=0,0,IF(OR(W543=0,V543=0),\"N.M.\",IF(ABS(X543/W543)>=10,\"N.M.\",X543/W543))))","v":-1.1777333770293079}]
[null,"Line 106","(569.4) Maintenance of Miscellaneous Regional Transmission Plant",null,null,null,null,{"$f":"+F544-G544","v":0},{"$f":"IF(G544<0,IF(H544=0,0,IF(OR(G544=0,F544=0),\"N.M.\",IF(ABS(H544/G544)>=10,\"N.M.\",H544/(-G544)))),IF(H544=0,0,IF(OR(G544=0,F544=0),\"N.M.\",IF(ABS(H544/G544)>=10,\"N.M.\",H544/G544))))","v":0},null,null,null,{"$f":"+K544-L544","v":0},{"$f":"IF(L544<0,IF(M544=0,0,IF(OR(L544=0,K544=0),\"N.M.\",IF(ABS(M544/L544)>=10,\"N.M.\",M544/(-L544)))),IF(M544=0,0,IF(OR(L544=0,K544=0),\"N.M.\",IF(ABS(M544/L544)>=10,\"N.M.\",M544/L544))))","v":0},null,null,null,null,{"$f":"+Q544-R544","v":0},{"$f":"IF(R544<0,IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/(-R544)))),IF(S544=0,0,IF(OR(R544=0,Q544=0),\"N.M.\",IF(ABS(S544/R544)>=10,\"N.M.\",S544/R544))))","v":0},null,null,null,{"$f":"+V544-W544","v":0},{"$f":"IF(W544<0,IF(X544=0,0,IF(OR(W544=0,V544=0),\"N.M.\",IF(ABS(X544/W544)>=10,\"N.M.\",X544/(-W544)))),IF(X544=0,0,IF(OR(W544=0,V544=0),\"N.M.\",IF(ABS(X544/W544)>=10,\"N.M.\",X544/W544))))","v":0}]
["%,V5700000","5700000","Maint of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F545-G545","v":-9819.8899999999958},{"$f":"IF(G545<0,IF(H545=0,0,IF(OR(G545=0,F545=0),\"N.M.\",IF(ABS(H545/G545)>=10,\"N.M.\",H545/(-G545)))),IF(H545=0,0,IF(OR(G545=0,F545=0),\"N.M.\",IF(ABS(H545/G545)>=10,\"N.M.\",H545/G545))))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K545-L545","v":111982.65999999997},{"$f":"IF(L545<0,IF(M545=0,0,IF(OR(L545=0,K545=0),\"N.M.\",IF(ABS(M545/L545)>=10,\"N.M.\",M545/(-L545)))),IF(M545=0,0,IF(OR(L545=0,K545=0),\"N.M.\",IF(ABS(M545/L545)>=10,\"N.M.\",M545/L545))))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q545-R545","v":29568.67},{"$f":"IF(R545<0,IF(S545=0,0,IF(OR(R545=0,Q545=0),\"N.M.\",IF(ABS(S545/R545)>=10,\"N.M.\",S545/(-R545)))),IF(S545=0,0,IF(OR(R545=0,Q545=0),\"N.M.\",IF(ABS(S545/R545)>=10,\"N.M.\",S545/R545))))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V545-W545","v":111796.67999999993},{"$f":"IF(W545<0,IF(X545=0,0,IF(OR(W545=0,V545=0),\"N.M.\",IF(ABS(X545/W545)>=10,\"N.M.\",X545/(-W545)))),IF(X545=0,0,IF(OR(W545=0,V545=0),\"N.M.\",IF(ABS(X545/W545)>=10,\"N.M.\",X545/W545))))","v":0.24220235815045305}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700","Line 107","(570) Maintenance of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F546-G546","v":-9819.8899999999958},{"$f":"IF(G546<0,IF(H546=0,0,IF(OR(G546=0,F546=0),\"N.M.\",IF(ABS(H546/G546)>=10,\"N.M.\",H546/(-G546)))),IF(H546=0,0,IF(OR(G546=0,F546=0),\"N.M.\",IF(ABS(H546/G546)>=10,\"N.M.\",H546/G546))))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K546-L546","v":111982.65999999997},{"$f":"IF(L546<0,IF(M546=0,0,IF(OR(L546=0,K546=0),\"N.M.\",IF(ABS(M546/L546)>=10,\"N.M.\",M546/(-L546)))),IF(M546=0,0,IF(OR(L546=0,K546=0),\"N.M.\",IF(ABS(M546/L546)>=10,\"N.M.\",M546/L546))))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q546-R546","v":29568.67},{"$f":"IF(R546<0,IF(S546=0,0,IF(OR(R546=0,Q546=0),\"N.M.\",IF(ABS(S546/R546)>=10,\"N.M.\",S546/(-R546)))),IF(S546=0,0,IF(OR(R546=0,Q546=0),\"N.M.\",IF(ABS(S546/R546)>=10,\"N.M.\",S546/R546))))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V546-W546","v":111796.67999999993},{"$f":"IF(W546<0,IF(X546=0,0,IF(OR(W546=0,V546=0),\"N.M.\",IF(ABS(X546/W546)>=10,\"N.M.\",X546/(-W546)))),IF(X546=0,0,IF(OR(W546=0,V546=0),\"N.M.\",IF(ABS(X546/W546)>=10,\"N.M.\",X546/W546))))","v":0.24220235815045305}]
[null,"Line 107.1","(570.1) Maintenance of Energy Storage Equipment",null,null,null,null,{"$f":"+F547-G547","v":0},{"$f":"IF(G547<0,IF(H547=0,0,IF(OR(G547=0,F547=0),\"N.M.\",IF(ABS(H547/G547)>=10,\"N.M.\",H547/(-G547)))),IF(H547=0,0,IF(OR(G547=0,F547=0),\"N.M.\",IF(ABS(H547/G547)>=10,\"N.M.\",H547/G547))))","v":0},null,null,null,{"$f":"+K547-L547","v":0},{"$f":"IF(L547<0,IF(M547=0,0,IF(OR(L547=0,K547=0),\"N.M.\",IF(ABS(M547/L547)>=10,\"N.M.\",M547/(-L547)))),IF(M547=0,0,IF(OR(L547=0,K547=0),\"N.M.\",IF(ABS(M547/L547)>=10,\"N.M.\",M547/L547))))","v":0},null,null,null,null,{"$f":"+Q547-R547","v":0},null,null,null,null,{"$f":"+V547-W547","v":0},{"$f":"IF(W547<0,IF(X547=0,0,IF(OR(W547=0,V547=0),\"N.M.\",IF(ABS(X547/W547)>=10,\"N.M.\",X547/(-W547)))),IF(X547=0,0,IF(OR(W547=0,V547=0),\"N.M.\",IF(ABS(X547/W547)>=10,\"N.M.\",X547/W547))))","v":0}]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F548-G548","v":-169333.90000000002},{"$f":"IF(G548<0,IF(H548=0,0,IF(OR(G548=0,F548=0),\"N.M.\",IF(ABS(H548/G548)>=10,\"N.M.\",H548/(-G548)))),IF(H548=0,0,IF(OR(G548=0,F548=0),\"N.M.\",IF(ABS(H548/G548)>=10,\"N.M.\",H548/G548))))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K548-L548","v":515807.28200000059},{"$f":"IF(L548<0,IF(M548=0,0,IF(OR(L548=0,K548=0),\"N.M.\",IF(ABS(M548/L548)>=10,\"N.M.\",M548/(-L548)))),IF(M548=0,0,IF(OR(L548=0,K548=0),\"N.M.\",IF(ABS(M548/L548)>=10,\"N.M.\",M548/L548))))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q548-R548","v":84912.622000000207},{"$f":"IF(R548<0,IF(S548=0,0,IF(OR(R548=0,Q548=0),\"N.M.\",IF(ABS(S548/R548)>=10,\"N.M.\",S548/(-R548)))),IF(S548=0,0,IF(OR(R548=0,Q548=0),\"N.M.\",IF(ABS(S548/R548)>=10,\"N.M.\",S548/R548))))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V548-W548","v":-335891.46799999941},{"$f":"IF(W548<0,IF(X548=0,0,IF(OR(W548=0,V548=0),\"N.M.\",IF(ABS(X548/W548)>=10,\"N.M.\",X548/(-W548)))),IF(X548=0,0,IF(OR(W548=0,V548=0),\"N.M.\",IF(ABS(X548/W548)>=10,\"N.M.\",X548/W548))))","v":-5.7347000283873913E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710","Line 108","(571) Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F549-G549","v":-169333.90000000002},{"$f":"IF(G549<0,IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/(-G549)))),IF(H549=0,0,IF(OR(G549=0,F549=0),\"N.M.\",IF(ABS(H549/G549)>=10,\"N.M.\",H549/G549))))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K549-L549","v":515807.28200000059},{"$f":"IF(L549<0,IF(M549=0,0,IF(OR(L549=0,K549=0),\"N.M.\",IF(ABS(M549/L549)>=10,\"N.M.\",M549/(-L549)))),IF(M549=0,0,IF(OR(L549=0,K549=0),\"N.M.\",IF(ABS(M549/L549)>=10,\"N.M.\",M549/L549))))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q549-R549","v":84912.622000000207},{"$f":"IF(R549<0,IF(S549=0,0,IF(OR(R549=0,Q549=0),\"N.M.\",IF(ABS(S549/R549)>=10,\"N.M.\",S549/(-R549)))),IF(S549=0,0,IF(OR(R549=0,Q549=0),\"N.M.\",IF(ABS(S549/R549)>=10,\"N.M.\",S549/R549))))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V549-W549","v":-335891.46799999941},{"$f":"IF(W549<0,IF(X549=0,0,IF(OR(W549=0,V549=0),\"N.M.\",IF(ABS(X549/W549)>=10,\"N.M.\",X549/(-W549)))),IF(X549=0,0,IF(OR(W549=0,V549=0),\"N.M.\",IF(ABS(X549/W549)>=10,\"N.M.\",X549/W549))))","v":-5.7347000283873913E-2}]
["%,V5720000","5720000","Maint of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F550-G550","v":38.58},{"$f":"IF(G550<0,IF(H550=0,0,IF(OR(G550=0,F550=0),\"N.M.\",IF(ABS(H550/G550)>=10,\"N.M.\",H550/(-G550)))),IF(H550=0,0,IF(OR(G550=0,F550=0),\"N.M.\",IF(ABS(H550/G550)>=10,\"N.M.\",H550/G550))))","v":1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K550-L550","v":-565.59},{"$f":"IF(L550<0,IF(M550=0,0,IF(OR(L550=0,K550=0),\"N.M.\",IF(ABS(M550/L550)>=10,\"N.M.\",M550/(-L550)))),IF(M550=0,0,IF(OR(L550=0,K550=0),\"N.M.\",IF(ABS(M550/L550)>=10,\"N.M.\",M550/L550))))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q550-R550","v":-438.46},{"$f":"IF(R550<0,IF(S550=0,0,IF(OR(R550=0,Q550=0),\"N.M.\",IF(ABS(S550/R550)>=10,\"N.M.\",S550/(-R550)))),IF(S550=0,0,IF(OR(R550=0,Q550=0),\"N.M.\",IF(ABS(S550/R550)>=10,\"N.M.\",S550/R550))))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V550-W550","v":-617.36000000000013},{"$f":"IF(W550<0,IF(X550=0,0,IF(OR(W550=0,V550=0),\"N.M.\",IF(ABS(X550/W550)>=10,\"N.M.\",X550/(-W550)))),IF(X550=0,0,IF(OR(W550=0,V550=0),\"N.M.\",IF(ABS(X550/W550)>=10,\"N.M.\",X550/W550))))","v":-1.6767429859583369}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720","Line 109","(572) Maintenance of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F551-G551","v":38.58},{"$f":"IF(G551<0,IF(H551=0,0,IF(OR(G551=0,F551=0),\"N.M.\",IF(ABS(H551/G551)>=10,\"N.M.\",H551/(-G551)))),IF(H551=0,0,IF(OR(G551=0,F551=0),\"N.M.\",IF(ABS(H551/G551)>=10,\"N.M.\",H551/G551))))","v":1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K551-L551","v":-565.59},{"$f":"IF(L551<0,IF(M551=0,0,IF(OR(L551=0,K551=0),\"N.M.\",IF(ABS(M551/L551)>=10,\"N.M.\",M551/(-L551)))),IF(M551=0,0,IF(OR(L551=0,K551=0),\"N.M.\",IF(ABS(M551/L551)>=10,\"N.M.\",M551/L551))))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q551-R551","v":-438.46},{"$f":"IF(R551<0,IF(S551=0,0,IF(OR(R551=0,Q551=0),\"N.M.\",IF(ABS(S551/R551)>=10,\"N.M.\",S551/(-R551)))),IF(S551=0,0,IF(OR(R551=0,Q551=0),\"N.M.\",IF(ABS(S551/R551)>=10,\"N.M.\",S551/R551))))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V551-W551","v":-617.36000000000013},{"$f":"IF(W551<0,IF(X551=0,0,IF(OR(W551=0,V551=0),\"N.M.\",IF(ABS(X551/W551)>=10,\"N.M.\",X551/(-W551)))),IF(X551=0,0,IF(OR(W551=0,V551=0),\"N.M.\",IF(ABS(X551/W551)>=10,\"N.M.\",X551/W551))))","v":-1.6767429859583369}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,952.14,422.33,{"$f":"+F552-G552","v":529.80999999999995},{"$f":"IF(G552<0,IF(H552=0,0,IF(OR(G552=0,F552=0),\"N.M.\",IF(ABS(H552/G552)>=10,\"N.M.\",H552/(-G552)))),IF(H552=0,0,IF(OR(G552=0,F552=0),\"N.M.\",IF(ABS(H552/G552)>=10,\"N.M.\",H552/G552))))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K552-L552","v":14081.63},{"$f":"IF(L552<0,IF(M552=0,0,IF(OR(L552=0,K552=0),\"N.M.\",IF(ABS(M552/L552)>=10,\"N.M.\",M552/(-L552)))),IF(M552=0,0,IF(OR(L552=0,K552=0),\"N.M.\",IF(ABS(M552/L552)>=10,\"N.M.\",M552/L552))))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q552-R552","v":1171.56},{"$f":"IF(R552<0,IF(S552=0,0,IF(OR(R552=0,Q552=0),\"N.M.\",IF(ABS(S552/R552)>=10,\"N.M.\",S552/(-R552)))),IF(S552=0,0,IF(OR(R552=0,Q552=0),\"N.M.\",IF(ABS(S552/R552)>=10,\"N.M.\",S552/R552))))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V552-W552","v":13835.660000000002},{"$f":"IF(W552<0,IF(X552=0,0,IF(OR(W552=0,V552=0),\"N.M.\",IF(ABS(X552/W552)>=10,\"N.M.\",X552/(-W552)))),IF(X552=0,0,IF(OR(W552=0,V552=0),\"N.M.\",IF(ABS(X552/W552)>=10,\"N.M.\",X552/W552))))","v":4.3725065102520668}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730","Line 110","(573) Maintenance of Miscellaneous Transmission Plant",null,null,952.14,422.33,{"$f":"+F553-G553","v":529.80999999999995},{"$f":"IF(G553<0,IF(H553=0,0,IF(OR(G553=0,F553=0),\"N.M.\",IF(ABS(H553/G553)>=10,\"N.M.\",H553/(-G553)))),IF(H553=0,0,IF(OR(G553=0,F553=0),\"N.M.\",IF(ABS(H553/G553)>=10,\"N.M.\",H553/G553))))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K553-L553","v":14081.63},{"$f":"IF(L553<0,IF(M553=0,0,IF(OR(L553=0,K553=0),\"N.M.\",IF(ABS(M553/L553)>=10,\"N.M.\",M553/(-L553)))),IF(M553=0,0,IF(OR(L553=0,K553=0),\"N.M.\",IF(ABS(M553/L553)>=10,\"N.M.\",M553/L553))))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q553-R553","v":1171.56},{"$f":"IF(R553<0,IF(S553=0,0,IF(OR(R553=0,Q553=0),\"N.M.\",IF(ABS(S553/R553)>=10,\"N.M.\",S553/(-R553)))),IF(S553=0,0,IF(OR(R553=0,Q553=0),\"N.M.\",IF(ABS(S553/R553)>=10,\"N.M.\",S553/R553))))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V553-W553","v":13835.660000000002},{"$f":"IF(W553<0,IF(X553=0,0,IF(OR(W553=0,V553=0),\"N.M.\",IF(ABS(X553/W553)>=10,\"N.M.\",X553/(-W553)))),IF(X553=0,0,IF(OR(W553=0,V553=0),\"N.M.\",IF(ABS(X553/W553)>=10,\"N.M.\",X553/W553))))","v":4.3725065102520668}]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,239.13,1004.15,{"$f":"+F554-G554","v":-765.02},{"$f":"IF(G554<0,IF(H554=0,0,IF(OR(G554=0,F554=0),\"N.M.\",IF(ABS(H554/G554)>=10,\"N.M.\",H554/(-G554)))),IF(H554=0,0,IF(OR(G554=0,F554=0),\"N.M.\",IF(ABS(H554/G554)>=10,\"N.M.\",H554/G554))))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K554-L554","v":-16970.55},{"$f":"IF(L554<0,IF(M554=0,0,IF(OR(L554=0,K554=0),\"N.M.\",IF(ABS(M554/L554)>=10,\"N.M.\",M554/(-L554)))),IF(M554=0,0,IF(OR(L554=0,K554=0),\"N.M.\",IF(ABS(M554/L554)>=10,\"N.M.\",M554/L554))))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q554-R554","v":-2489.94},{"$f":"IF(R554<0,IF(S554=0,0,IF(OR(R554=0,Q554=0),\"N.M.\",IF(ABS(S554/R554)>=10,\"N.M.\",S554/(-R554)))),IF(S554=0,0,IF(OR(R554=0,Q554=0),\"N.M.\",IF(ABS(S554/R554)>=10,\"N.M.\",S554/R554))))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V554-W554","v":-16693.18},{"$f":"IF(W554<0,IF(X554=0,0,IF(OR(W554=0,V554=0),\"N.M.\",IF(ABS(X554/W554)>=10,\"N.M.\",X554/(-W554)))),IF(X554=0,0,IF(OR(W554=0,V554=0),\"N.M.\",IF(ABS(X554/W554)>=10,\"N.M.\",X554/W554))))","v":-0.76063513009212913}]
["%,V5690000","5690000","Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F555-G555","v":1044.2900000000002},{"$f":"IF(G555<0,IF(H555=0,0,IF(OR(G555=0,F555=0),\"N.M.\",IF(ABS(H555/G555)>=10,\"N.M.\",H555/(-G555)))),IF(H555=0,0,IF(OR(G555=0,F555=0),\"N.M.\",IF(ABS(H555/G555)>=10,\"N.M.\",H555/G555))))","v":"N.M."},null,29937.09,32354.68,{"$f":"+K555-L555","v":-2417.59},{"$f":"IF(L555<0,IF(M555=0,0,IF(OR(L555=0,K555=0),\"N.M.\",IF(ABS(M555/L555)>=10,\"N.M.\",M555/(-L555)))),IF(M555=0,0,IF(OR(L555=0,K555=0),\"N.M.\",IF(ABS(M555/L555)>=10,\"N.M.\",M555/L555))))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q555-R555","v":4924.5200000000004},{"$f":"IF(R555<0,IF(S555=0,0,IF(OR(R555=0,Q555=0),\"N.M.\",IF(ABS(S555/R555)>=10,\"N.M.\",S555/(-R555)))),IF(S555=0,0,IF(OR(R555=0,Q555=0),\"N.M.\",IF(ABS(S555/R555)>=10,\"N.M.\",S555/R555))))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V555-W555","v":-5008.66},{"$f":"IF(W555<0,IF(X555=0,0,IF(OR(W555=0,V555=0),\"N.M.\",IF(ABS(X555/W555)>=10,\"N.M.\",X555/(-W555)))),IF(X555=0,0,IF(OR(W555=0,V555=0),\"N.M.\",IF(ABS(X555/W555)>=10,\"N.M.\",X555/W555))))","v":-0.14360806129145928}]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F556-G556","v":-1151.75},{"$f":"IF(G556<0,IF(H556=0,0,IF(OR(G556=0,F556=0),\"N.M.\",IF(ABS(H556/G556)>=10,\"N.M.\",H556/(-G556)))),IF(H556=0,0,IF(OR(G556=0,F556=0),\"N.M.\",IF(ABS(H556/G556)>=10,\"N.M.\",H556/G556))))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K556-L556","v":-4708.3099999999995},{"$f":"IF(L556<0,IF(M556=0,0,IF(OR(L556=0,K556=0),\"N.M.\",IF(ABS(M556/L556)>=10,\"N.M.\",M556/(-L556)))),IF(M556=0,0,IF(OR(L556=0,K556=0),\"N.M.\",IF(ABS(M556/L556)>=10,\"N.M.\",M556/L556))))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q556-R556","v":-2833.34},{"$f":"IF(R556<0,IF(S556=0,0,IF(OR(R556=0,Q556=0),\"N.M.\",IF(ABS(S556/R556)>=10,\"N.M.\",S556/(-R556)))),IF(S556=0,0,IF(OR(R556=0,Q556=0),\"N.M.\",IF(ABS(S556/R556)>=10,\"N.M.\",S556/R556))))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V556-W556","v":-4205.4399999999987},{"$f":"IF(W556<0,IF(X556=0,0,IF(OR(W556=0,V556=0),\"N.M.\",IF(ABS(X556/W556)>=10,\"N.M.\",X556/(-W556)))),IF(X556=0,0,IF(OR(W556=0,V556=0),\"N.M.\",IF(ABS(X556/W556)>=10,\"N.M.\",X556/W556))))","v":-0.56847785533921247}]
["%,V5692000","5692000","Maint of Computer Software",null,null,9343.16,23068.71,{"$f":"+F557-G557","v":-13725.55},{"$f":"IF(G557<0,IF(H557=0,0,IF(OR(G557=0,F557=0),\"N.M.\",IF(ABS(H557/G557)>=10,\"N.M.\",H557/(-G557)))),IF(H557=0,0,IF(OR(G557=0,F557=0),\"N.M.\",IF(ABS(H557/G557)>=10,\"N.M.\",H557/G557))))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K557-L557","v":-87819.310000000012},{"$f":"IF(L557<0,IF(M557=0,0,IF(OR(L557=0,K557=0),\"N.M.\",IF(ABS(M557/L557)>=10,\"N.M.\",M557/(-L557)))),IF(M557=0,0,IF(OR(L557=0,K557=0),\"N.M.\",IF(ABS(M557/L557)>=10,\"N.M.\",M557/L557))))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q557-R557","v":-32406.43},{"$f":"IF(R557<0,IF(S557=0,0,IF(OR(R557=0,Q557=0),\"N.M.\",IF(ABS(S557/R557)>=10,\"N.M.\",S557/(-R557)))),IF(S557=0,0,IF(OR(R557=0,Q557=0),\"N.M.\",IF(ABS(S557/R557)>=10,\"N.M.\",S557/R557))))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V557-W557","v":-79401.600000000006},{"$f":"IF(W557<0,IF(X557=0,0,IF(OR(W557=0,V557=0),\"N.M.\",IF(ABS(X557/W557)>=10,\"N.M.\",X557/(-W557)))),IF(X557=0,0,IF(OR(W557=0,V557=0),\"N.M.\",IF(ABS(X557/W557)>=10,\"N.M.\",X557/W557))))","v":-0.36843860720762761}]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-2668.87,1698.77,{"$f":"+F558-G558","v":-4367.6399999999994},{"$f":"IF(G558<0,IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/(-G558)))),IF(H558=0,0,IF(OR(G558=0,F558=0),\"N.M.\",IF(ABS(H558/G558)>=10,\"N.M.\",H558/G558))))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K558-L558","v":-8747.67},{"$f":"IF(L558<0,IF(M558=0,0,IF(OR(L558=0,K558=0),\"N.M.\",IF(ABS(M558/L558)>=10,\"N.M.\",M558/(-L558)))),IF(M558=0,0,IF(OR(L558=0,K558=0),\"N.M.\",IF(ABS(M558/L558)>=10,\"N.M.\",M558/L558))))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q558-R558","v":-5016.03},{"$f":"IF(R558<0,IF(S558=0,0,IF(OR(R558=0,Q558=0),\"N.M.\",IF(ABS(S558/R558)>=10,\"N.M.\",S558/(-R558)))),IF(S558=0,0,IF(OR(R558=0,Q558=0),\"N.M.\",IF(ABS(S558/R558)>=10,\"N.M.\",S558/R558))))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V558-W558","v":-6684.3200000000006},{"$f":"IF(W558<0,IF(X558=0,0,IF(OR(W558=0,V558=0),\"N.M.\",IF(ABS(X558/W558)>=10,\"N.M.\",X558/(-W558)))),IF(X558=0,0,IF(OR(W558=0,V558=0),\"N.M.\",IF(ABS(X558/W558)>=10,\"N.M.\",X558/W558))))","v":-1.1777333770293079}]
["%,V5700000","5700000","Maint of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F559-G559","v":-9819.8899999999958},{"$f":"IF(G559<0,IF(H559=0,0,IF(OR(G559=0,F559=0),\"N.M.\",IF(ABS(H559/G559)>=10,\"N.M.\",H559/(-G559)))),IF(H559=0,0,IF(OR(G559=0,F559=0),\"N.M.\",IF(ABS(H559/G559)>=10,\"N.M.\",H559/G559))))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K559-L559","v":111982.65999999997},{"$f":"IF(L559<0,IF(M559=0,0,IF(OR(L559=0,K559=0),\"N.M.\",IF(ABS(M559/L559)>=10,\"N.M.\",M559/(-L559)))),IF(M559=0,0,IF(OR(L559=0,K559=0),\"N.M.\",IF(ABS(M559/L559)>=10,\"N.M.\",M559/L559))))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q559-R559","v":29568.67},{"$f":"IF(R559<0,IF(S559=0,0,IF(OR(R559=0,Q559=0),\"N.M.\",IF(ABS(S559/R559)>=10,\"N.M.\",S559/(-R559)))),IF(S559=0,0,IF(OR(R559=0,Q559=0),\"N.M.\",IF(ABS(S559/R559)>=10,\"N.M.\",S559/R559))))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V559-W559","v":111796.67999999993},{"$f":"IF(W559<0,IF(X559=0,0,IF(OR(W559=0,V559=0),\"N.M.\",IF(ABS(X559/W559)>=10,\"N.M.\",X559/(-W559)))),IF(X559=0,0,IF(OR(W559=0,V559=0),\"N.M.\",IF(ABS(X559/W559)>=10,\"N.M.\",X559/W559))))","v":0.24220235815045305}]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F560-G560","v":-169333.90000000002},{"$f":"IF(G560<0,IF(H560=0,0,IF(OR(G560=0,F560=0),\"N.M.\",IF(ABS(H560/G560)>=10,\"N.M.\",H560/(-G560)))),IF(H560=0,0,IF(OR(G560=0,F560=0),\"N.M.\",IF(ABS(H560/G560)>=10,\"N.M.\",H560/G560))))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K560-L560","v":515807.28200000059},{"$f":"IF(L560<0,IF(M560=0,0,IF(OR(L560=0,K560=0),\"N.M.\",IF(ABS(M560/L560)>=10,\"N.M.\",M560/(-L560)))),IF(M560=0,0,IF(OR(L560=0,K560=0),\"N.M.\",IF(ABS(M560/L560)>=10,\"N.M.\",M560/L560))))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q560-R560","v":84912.622000000207},{"$f":"IF(R560<0,IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/(-R560)))),IF(S560=0,0,IF(OR(R560=0,Q560=0),\"N.M.\",IF(ABS(S560/R560)>=10,\"N.M.\",S560/R560))))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V560-W560","v":-335891.46799999941},{"$f":"IF(W560<0,IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/(-W560)))),IF(X560=0,0,IF(OR(W560=0,V560=0),\"N.M.\",IF(ABS(X560/W560)>=10,\"N.M.\",X560/W560))))","v":-5.7347000283873913E-2}]
["%,V5720000","5720000","Maint of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F561-G561","v":38.58},{"$f":"IF(G561<0,IF(H561=0,0,IF(OR(G561=0,F561=0),\"N.M.\",IF(ABS(H561/G561)>=10,\"N.M.\",H561/(-G561)))),IF(H561=0,0,IF(OR(G561=0,F561=0),\"N.M.\",IF(ABS(H561/G561)>=10,\"N.M.\",H561/G561))))","v":1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K561-L561","v":-565.59},{"$f":"IF(L561<0,IF(M561=0,0,IF(OR(L561=0,K561=0),\"N.M.\",IF(ABS(M561/L561)>=10,\"N.M.\",M561/(-L561)))),IF(M561=0,0,IF(OR(L561=0,K561=0),\"N.M.\",IF(ABS(M561/L561)>=10,\"N.M.\",M561/L561))))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q561-R561","v":-438.46},{"$f":"IF(R561<0,IF(S561=0,0,IF(OR(R561=0,Q561=0),\"N.M.\",IF(ABS(S561/R561)>=10,\"N.M.\",S561/(-R561)))),IF(S561=0,0,IF(OR(R561=0,Q561=0),\"N.M.\",IF(ABS(S561/R561)>=10,\"N.M.\",S561/R561))))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V561-W561","v":-617.36000000000013},{"$f":"IF(W561<0,IF(X561=0,0,IF(OR(W561=0,V561=0),\"N.M.\",IF(ABS(X561/W561)>=10,\"N.M.\",X561/(-W561)))),IF(X561=0,0,IF(OR(W561=0,V561=0),\"N.M.\",IF(ABS(X561/W561)>=10,\"N.M.\",X561/W561))))","v":-1.6767429859583369}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,952.14,422.33,{"$f":"+F562-G562","v":529.80999999999995},{"$f":"IF(G562<0,IF(H562=0,0,IF(OR(G562=0,F562=0),\"N.M.\",IF(ABS(H562/G562)>=10,\"N.M.\",H562/(-G562)))),IF(H562=0,0,IF(OR(G562=0,F562=0),\"N.M.\",IF(ABS(H562/G562)>=10,\"N.M.\",H562/G562))))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K562-L562","v":14081.63},{"$f":"IF(L562<0,IF(M562=0,0,IF(OR(L562=0,K562=0),\"N.M.\",IF(ABS(M562/L562)>=10,\"N.M.\",M562/(-L562)))),IF(M562=0,0,IF(OR(L562=0,K562=0),\"N.M.\",IF(ABS(M562/L562)>=10,\"N.M.\",M562/L562))))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q562-R562","v":1171.56},{"$f":"IF(R562<0,IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/(-R562)))),IF(S562=0,0,IF(OR(R562=0,Q562=0),\"N.M.\",IF(ABS(S562/R562)>=10,\"N.M.\",S562/R562))))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V562-W562","v":13835.660000000002},{"$f":"IF(W562<0,IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/(-W562)))),IF(X562=0,0,IF(OR(W562=0,V562=0),\"N.M.\",IF(ABS(X562/W562)>=10,\"N.M.\",X562/W562))))","v":4.3725065102520668}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574","Line 111","TOTAL TRANSMISSION EXP-MAINT","m",null,196073.51000000004,393624.58000000007,{"$f":"+F563-G563","v":-197551.07000000004},{"$f":"IF(G563<0,IF(H563=0,0,IF(OR(G563=0,F563=0),\"N.M.\",IF(ABS(H563/G563)>=10,\"N.M.\",H563/(-G563)))),IF(H563=0,0,IF(OR(G563=0,F563=0),\"N.M.\",IF(ABS(H563/G563)>=10,\"N.M.\",H563/G563))))","v":-0.50187686449865498},null,6066300.7620000001,5545658.2100000009,{"$f":"+K563-L563","v":520642.55199999921},{"$f":"IF(L563<0,IF(M563=0,0,IF(OR(L563=0,K563=0),\"N.M.\",IF(ABS(M563/L563)>=10,\"N.M.\",M563/(-L563)))),IF(M563=0,0,IF(OR(L563=0,K563=0),\"N.M.\",IF(ABS(M563/L563)>=10,\"N.M.\",M563/L563))))","v":9.3882913855233632E-2},null,null,1829666.1320000002,1752272.96,{"$f":"+Q563-R563","v":77393.172000000253},{"$f":"IF(R563<0,IF(S563=0,0,IF(OR(R563=0,Q563=0),\"N.M.\",IF(ABS(S563/R563)>=10,\"N.M.\",S563/(-R563)))),IF(S563=0,0,IF(OR(R563=0,Q563=0),\"N.M.\",IF(ABS(S563/R563)>=10,\"N.M.\",S563/R563))))","v":4.4167303705925046E-2},null,6284827.7420000006,6607697.4300000006,{"$f":"+V563-W563","v":-322869.68800000008},{"$f":"IF(W563<0,IF(X563=0,0,IF(OR(W563=0,V563=0),\"N.M.\",IF(ABS(X563/W563)>=10,\"N.M.\",X563/(-W563)))),IF(X563=0,0,IF(OR(W563=0,V563=0),\"N.M.\",IF(ABS(X563/W563)>=10,\"N.M.\",X563/W563))))","v":-4.8862662284462385E-2}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,201931.02000000002,147084.64000000001,{"$f":"+F564-G564","v":54846.380000000005},{"$f":"IF(G564<0,IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/(-G564)))),IF(H564=0,0,IF(OR(G564=0,F564=0),\"N.M.\",IF(ABS(H564/G564)>=10,\"N.M.\",H564/G564))))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K564-L564","v":152154.20999999996},{"$f":"IF(L564<0,IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/(-L564)))),IF(M564=0,0,IF(OR(L564=0,K564=0),\"N.M.\",IF(ABS(M564/L564)>=10,\"N.M.\",M564/L564))))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q564-R564","v":43988.280000000028},{"$f":"IF(R564<0,IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/(-R564)))),IF(S564=0,0,IF(OR(R564=0,Q564=0),\"N.M.\",IF(ABS(S564/R564)>=10,\"N.M.\",S564/R564))))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V564-W564","v":74760.80999999959},{"$f":"IF(W564<0,IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/(-W564)))),IF(X564=0,0,IF(OR(W564=0,V564=0),\"N.M.\",IF(ABS(X564/W564)>=10,\"N.M.\",X564/W564))))","v":3.4899641952505688E-2}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,63095.82,32035.74,{"$f":"+F565-G565","v":31060.079999999998},{"$f":"IF(G565<0,IF(H565=0,0,IF(OR(G565=0,F565=0),\"N.M.\",IF(ABS(H565/G565)>=10,\"N.M.\",H565/(-G565)))),IF(H565=0,0,IF(OR(G565=0,F565=0),\"N.M.\",IF(ABS(H565/G565)>=10,\"N.M.\",H565/G565))))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K565-L565","v":233157.13},{"$f":"IF(L565<0,IF(M565=0,0,IF(OR(L565=0,K565=0),\"N.M.\",IF(ABS(M565/L565)>=10,\"N.M.\",M565/(-L565)))),IF(M565=0,0,IF(OR(L565=0,K565=0),\"N.M.\",IF(ABS(M565/L565)>=10,\"N.M.\",M565/L565))))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q565-R565","v":77267.61},{"$f":"IF(R565<0,IF(S565=0,0,IF(OR(R565=0,Q565=0),\"N.M.\",IF(ABS(S565/R565)>=10,\"N.M.\",S565/(-R565)))),IF(S565=0,0,IF(OR(R565=0,Q565=0),\"N.M.\",IF(ABS(S565/R565)>=10,\"N.M.\",S565/R565))))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V565-W565","v":252397.37},{"$f":"IF(W565<0,IF(X565=0,0,IF(OR(W565=0,V565=0),\"N.M.\",IF(ABS(X565/W565)>=10,\"N.M.\",X565/(-W565)))),IF(X565=0,0,IF(OR(W565=0,V565=0),\"N.M.\",IF(ABS(X565/W565)>=10,\"N.M.\",X565/W565))))","v":0.6880218160797662}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-105.54,0,{"$f":"+F566-G566","v":-105.54},{"$f":"IF(G566<0,IF(H566=0,0,IF(OR(G566=0,F566=0),\"N.M.\",IF(ABS(H566/G566)>=10,\"N.M.\",H566/(-G566)))),IF(H566=0,0,IF(OR(G566=0,F566=0),\"N.M.\",IF(ABS(H566/G566)>=10,\"N.M.\",H566/G566))))","v":"N.M."},null,141.44,0,{"$f":"+K566-L566","v":141.44},{"$f":"IF(L566<0,IF(M566=0,0,IF(OR(L566=0,K566=0),\"N.M.\",IF(ABS(M566/L566)>=10,\"N.M.\",M566/(-L566)))),IF(M566=0,0,IF(OR(L566=0,K566=0),\"N.M.\",IF(ABS(M566/L566)>=10,\"N.M.\",M566/L566))))","v":"N.M."},null,null,36.75,0,{"$f":"+Q566-R566","v":36.75},{"$f":"IF(R566<0,IF(S566=0,0,IF(OR(R566=0,Q566=0),\"N.M.\",IF(ABS(S566/R566)>=10,\"N.M.\",S566/(-R566)))),IF(S566=0,0,IF(OR(R566=0,Q566=0),\"N.M.\",IF(ABS(S566/R566)>=10,\"N.M.\",S566/R566))))","v":"N.M."},null,271.49,0,{"$f":"+V566-W566","v":271.49},{"$f":"IF(W566<0,IF(X566=0,0,IF(OR(W566=0,V566=0),\"N.M.\",IF(ABS(X566/W566)>=10,\"N.M.\",X566/(-W566)))),IF(X566=0,0,IF(OR(W566=0,V566=0),\"N.M.\",IF(ABS(X566/W566)>=10,\"N.M.\",X566/W566))))","v":"N.M."}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,9864.81,4624.46,{"$f":"+F567-G567","v":5240.3499999999995},{"$f":"IF(G567<0,IF(H567=0,0,IF(OR(G567=0,F567=0),\"N.M.\",IF(ABS(H567/G567)>=10,\"N.M.\",H567/(-G567)))),IF(H567=0,0,IF(OR(G567=0,F567=0),\"N.M.\",IF(ABS(H567/G567)>=10,\"N.M.\",H567/G567))))","v":1.1331809551817942},null,80783.650000000009,62968.959999999999,{"$f":"+K567-L567","v":17814.69000000001},{"$f":"IF(L567<0,IF(M567=0,0,IF(OR(L567=0,K567=0),\"N.M.\",IF(ABS(M567/L567)>=10,\"N.M.\",M567/(-L567)))),IF(M567=0,0,IF(OR(L567=0,K567=0),\"N.M.\",IF(ABS(M567/L567)>=10,\"N.M.\",M567/L567))))","v":0.28291224755816213},null,null,27956.170000000002,16973.48,{"$f":"+Q567-R567","v":10982.690000000002},{"$f":"IF(R567<0,IF(S567=0,0,IF(OR(R567=0,Q567=0),\"N.M.\",IF(ABS(S567/R567)>=10,\"N.M.\",S567/(-R567)))),IF(S567=0,0,IF(OR(R567=0,Q567=0),\"N.M.\",IF(ABS(S567/R567)>=10,\"N.M.\",S567/R567))))","v":0.64704998621378773},null,95075.19,71107.81,{"$f":"+V567-W567","v":23967.380000000005},{"$f":"IF(W567<0,IF(X567=0,0,IF(OR(W567=0,V567=0),\"N.M.\",IF(ABS(X567/W567)>=10,\"N.M.\",X567/(-W567)))),IF(X567=0,0,IF(OR(W567=0,V567=0),\"N.M.\",IF(ABS(X567/W567)>=10,\"N.M.\",X567/W567))))","v":0.33705692806458259}]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86514.87,105296.06,{"$f":"+F568-G568","v":-18781.190000000002},{"$f":"IF(G568<0,IF(H568=0,0,IF(OR(G568=0,F568=0),\"N.M.\",IF(ABS(H568/G568)>=10,\"N.M.\",H568/(-G568)))),IF(H568=0,0,IF(OR(G568=0,F568=0),\"N.M.\",IF(ABS(H568/G568)>=10,\"N.M.\",H568/G568))))","v":-0.1783655532790116},null,1080768.29,1087969.74,{"$f":"+K568-L568","v":-7201.4499999999534},{"$f":"IF(L568<0,IF(M568=0,0,IF(OR(L568=0,K568=0),\"N.M.\",IF(ABS(M568/L568)>=10,\"N.M.\",M568/(-L568)))),IF(M568=0,0,IF(OR(L568=0,K568=0),\"N.M.\",IF(ABS(M568/L568)>=10,\"N.M.\",M568/L568))))","v":-6.6191638749069932E-3},null,null,274396.72000000003,291040.96000000002,{"$f":"+Q568-R568","v":-16644.239999999991},{"$f":"IF(R568<0,IF(S568=0,0,IF(OR(R568=0,Q568=0),\"N.M.\",IF(ABS(S568/R568)>=10,\"N.M.\",S568/(-R568)))),IF(S568=0,0,IF(OR(R568=0,Q568=0),\"N.M.\",IF(ABS(S568/R568)>=10,\"N.M.\",S568/R568))))","v":-5.7188651384327445E-2},null,1308900.4100000001,1278642.8500000001,{"$f":"+V568-W568","v":30257.560000000056},{"$f":"IF(W568<0,IF(X568=0,0,IF(OR(W568=0,V568=0),\"N.M.\",IF(ABS(X568/W568)>=10,\"N.M.\",X568/(-W568)))),IF(X568=0,0,IF(OR(W568=0,V568=0),\"N.M.\",IF(ABS(X568/W568)>=10,\"N.M.\",X568/W568))))","v":2.3663808857962217E-2}]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,{"$f":"+F569-G569","v":0},{"$f":"IF(G569<0,IF(H569=0,0,IF(OR(G569=0,F569=0),\"N.M.\",IF(ABS(H569/G569)>=10,\"N.M.\",H569/(-G569)))),IF(H569=0,0,IF(OR(G569=0,F569=0),\"N.M.\",IF(ABS(H569/G569)>=10,\"N.M.\",H569/G569))))","v":0},null,0,0,{"$f":"+K569-L569","v":0},{"$f":"IF(L569<0,IF(M569=0,0,IF(OR(L569=0,K569=0),\"N.M.\",IF(ABS(M569/L569)>=10,\"N.M.\",M569/(-L569)))),IF(M569=0,0,IF(OR(L569=0,K569=0),\"N.M.\",IF(ABS(M569/L569)>=10,\"N.M.\",M569/L569))))","v":0},null,null,0,0,{"$f":"+Q569-R569","v":0},{"$f":"IF(R569<0,IF(S569=0,0,IF(OR(R569=0,Q569=0),\"N.M.\",IF(ABS(S569/R569)>=10,\"N.M.\",S569/(-R569)))),IF(S569=0,0,IF(OR(R569=0,Q569=0),\"N.M.\",IF(ABS(S569/R569)>=10,\"N.M.\",S569/R569))))","v":0},null,0,4112.75,{"$f":"+V569-W569","v":-4112.75},{"$f":"IF(W569<0,IF(X569=0,0,IF(OR(W569=0,V569=0),\"N.M.\",IF(ABS(X569/W569)>=10,\"N.M.\",X569/(-W569)))),IF(X569=0,0,IF(OR(W569=0,V569=0),\"N.M.\",IF(ABS(X569/W569)>=10,\"N.M.\",X569/W569))))","v":"N.M."}]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,{"$f":"+F570-G570","v":0},{"$f":"IF(G570<0,IF(H570=0,0,IF(OR(G570=0,F570=0),\"N.M.\",IF(ABS(H570/G570)>=10,\"N.M.\",H570/(-G570)))),IF(H570=0,0,IF(OR(G570=0,F570=0),\"N.M.\",IF(ABS(H570/G570)>=10,\"N.M.\",H570/G570))))","v":0},null,0,3534.9700000000003,{"$f":"+K570-L570","v":-3534.9700000000003},{"$f":"IF(L570<0,IF(M570=0,0,IF(OR(L570=0,K570=0),\"N.M.\",IF(ABS(M570/L570)>=10,\"N.M.\",M570/(-L570)))),IF(M570=0,0,IF(OR(L570=0,K570=0),\"N.M.\",IF(ABS(M570/L570)>=10,\"N.M.\",M570/L570))))","v":"N.M."},null,null,0,0,{"$f":"+Q570-R570","v":0},{"$f":"IF(R570<0,IF(S570=0,0,IF(OR(R570=0,Q570=0),\"N.M.\",IF(ABS(S570/R570)>=10,\"N.M.\",S570/(-R570)))),IF(S570=0,0,IF(OR(R570=0,Q570=0),\"N.M.\",IF(ABS(S570/R570)>=10,\"N.M.\",S570/R570))))","v":0},null,0,20393.730000000003,{"$f":"+V570-W570","v":-20393.730000000003},{"$f":"IF(W570<0,IF(X570=0,0,IF(OR(W570=0,V570=0),\"N.M.\",IF(ABS(X570/W570)>=10,\"N.M.\",X570/(-W570)))),IF(X570=0,0,IF(OR(W570=0,V570=0),\"N.M.\",IF(ABS(X570/W570)>=10,\"N.M.\",X570/W570))))","v":"N.M."}]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,20632.64,13046.32,{"$f":"+F571-G571","v":7586.32},{"$f":"IF(G571<0,IF(H571=0,0,IF(OR(G571=0,F571=0),\"N.M.\",IF(ABS(H571/G571)>=10,\"N.M.\",H571/(-G571)))),IF(H571=0,0,IF(OR(G571=0,F571=0),\"N.M.\",IF(ABS(H571/G571)>=10,\"N.M.\",H571/G571))))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K571-L571","v":15191.580000000002},{"$f":"IF(L571<0,IF(M571=0,0,IF(OR(L571=0,K571=0),\"N.M.\",IF(ABS(M571/L571)>=10,\"N.M.\",M571/(-L571)))),IF(M571=0,0,IF(OR(L571=0,K571=0),\"N.M.\",IF(ABS(M571/L571)>=10,\"N.M.\",M571/L571))))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q571-R571","v":565.38000000000102},{"$f":"IF(R571<0,IF(S571=0,0,IF(OR(R571=0,Q571=0),\"N.M.\",IF(ABS(S571/R571)>=10,\"N.M.\",S571/(-R571)))),IF(S571=0,0,IF(OR(R571=0,Q571=0),\"N.M.\",IF(ABS(S571/R571)>=10,\"N.M.\",S571/R571))))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V571-W571","v":18038.049999999988},{"$f":"IF(W571<0,IF(X571=0,0,IF(OR(W571=0,V571=0),\"N.M.\",IF(ABS(X571/W571)>=10,\"N.M.\",X571/(-W571)))),IF(X571=0,0,IF(OR(W571=0,V571=0),\"N.M.\",IF(ABS(X571/W571)>=10,\"N.M.\",X571/W571))))","v":0.23975657557634511}]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2987.9700000000003,1328.13,{"$f":"+F572-G572","v":1659.8400000000001},{"$f":"IF(G572<0,IF(H572=0,0,IF(OR(G572=0,F572=0),\"N.M.\",IF(ABS(H572/G572)>=10,\"N.M.\",H572/(-G572)))),IF(H572=0,0,IF(OR(G572=0,F572=0),\"N.M.\",IF(ABS(H572/G572)>=10,\"N.M.\",H572/G572))))","v":1.249757177384744},null,24774.68,20310.580000000002,{"$f":"+K572-L572","v":4464.0999999999985},{"$f":"IF(L572<0,IF(M572=0,0,IF(OR(L572=0,K572=0),\"N.M.\",IF(ABS(M572/L572)>=10,\"N.M.\",M572/(-L572)))),IF(M572=0,0,IF(OR(L572=0,K572=0),\"N.M.\",IF(ABS(M572/L572)>=10,\"N.M.\",M572/L572))))","v":0.21979185232524123},null,null,10992.81,5610.09,{"$f":"+Q572-R572","v":5382.7199999999993},{"$f":"IF(R572<0,IF(S572=0,0,IF(OR(R572=0,Q572=0),\"N.M.\",IF(ABS(S572/R572)>=10,\"N.M.\",S572/(-R572)))),IF(S572=0,0,IF(OR(R572=0,Q572=0),\"N.M.\",IF(ABS(S572/R572)>=10,\"N.M.\",S572/R572))))","v":0.95947123842932991},null,28792.27,22297.58,{"$f":"+V572-W572","v":6494.6899999999987},{"$f":"IF(W572<0,IF(X572=0,0,IF(OR(W572=0,V572=0),\"N.M.\",IF(ABS(X572/W572)>=10,\"N.M.\",X572/(-W572)))),IF(X572=0,0,IF(OR(W572=0,V572=0),\"N.M.\",IF(ABS(X572/W572)>=10,\"N.M.\",X572/W572))))","v":0.29127331306805482}]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26155.4,30039.13,{"$f":"+F573-G573","v":-3883.7299999999996},{"$f":"IF(G573<0,IF(H573=0,0,IF(OR(G573=0,F573=0),\"N.M.\",IF(ABS(H573/G573)>=10,\"N.M.\",H573/(-G573)))),IF(H573=0,0,IF(OR(G573=0,F573=0),\"N.M.\",IF(ABS(H573/G573)>=10,\"N.M.\",H573/G573))))","v":-0.12928903067432376},null,321101.45,364193.48,{"$f":"+K573-L573","v":-43092.02999999997},{"$f":"IF(L573<0,IF(M573=0,0,IF(OR(L573=0,K573=0),\"N.M.\",IF(ABS(M573/L573)>=10,\"N.M.\",M573/(-L573)))),IF(M573=0,0,IF(OR(L573=0,K573=0),\"N.M.\",IF(ABS(M573/L573)>=10,\"N.M.\",M573/L573))))","v":-0.11832180521188894},null,null,105461.87,94224.98,{"$f":"+Q573-R573","v":11236.89},{"$f":"IF(R573<0,IF(S573=0,0,IF(OR(R573=0,Q573=0),\"N.M.\",IF(ABS(S573/R573)>=10,\"N.M.\",S573/(-R573)))),IF(S573=0,0,IF(OR(R573=0,Q573=0),\"N.M.\",IF(ABS(S573/R573)>=10,\"N.M.\",S573/R573))))","v":0.11925595526791304},null,384790.42000000004,438370.02999999997,{"$f":"+V573-W573","v":-53579.609999999928},{"$f":"IF(W573<0,IF(X573=0,0,IF(OR(W573=0,V573=0),\"N.M.\",IF(ABS(X573/W573)>=10,\"N.M.\",X573/(-W573)))),IF(X573=0,0,IF(OR(W573=0,V573=0),\"N.M.\",IF(ABS(X573/W573)>=10,\"N.M.\",X573/W573))))","v":-0.12222461923320792}]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,29046.670000000002,861.30000000000007,{"$f":"+F574-G574","v":28185.370000000003},{"$f":"IF(G574<0,IF(H574=0,0,IF(OR(G574=0,F574=0),\"N.M.\",IF(ABS(H574/G574)>=10,\"N.M.\",H574/(-G574)))),IF(H574=0,0,IF(OR(G574=0,F574=0),\"N.M.\",IF(ABS(H574/G574)>=10,\"N.M.\",H574/G574))))","v":"N.M."},null,262126.43,174657.52,{"$f":"+K574-L574","v":87468.91},{"$f":"IF(L574<0,IF(M574=0,0,IF(OR(L574=0,K574=0),\"N.M.\",IF(ABS(M574/L574)>=10,\"N.M.\",M574/(-L574)))),IF(M574=0,0,IF(OR(L574=0,K574=0),\"N.M.\",IF(ABS(M574/L574)>=10,\"N.M.\",M574/L574))))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q574-R574","v":26863.459999999992},{"$f":"IF(R574<0,IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/(-R574)))),IF(S574=0,0,IF(OR(R574=0,Q574=0),\"N.M.\",IF(ABS(S574/R574)>=10,\"N.M.\",S574/R574))))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V574-W574","v":85617.099999999977},{"$f":"IF(W574<0,IF(X574=0,0,IF(OR(W574=0,V574=0),\"N.M.\",IF(ABS(X574/W574)>=10,\"N.M.\",X574/(-W574)))),IF(X574=0,0,IF(OR(W574=0,V574=0),\"N.M.\",IF(ABS(X574/W574)>=10,\"N.M.\",X574/W574))))","v":0.41693574185105764}]
["%,V5630000","5630000","Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F575-G575","v":3533.1},{"$f":"IF(G575<0,IF(H575=0,0,IF(OR(G575=0,F575=0),\"N.M.\",IF(ABS(H575/G575)>=10,\"N.M.\",H575/(-G575)))),IF(H575=0,0,IF(OR(G575=0,F575=0),\"N.M.\",IF(ABS(H575/G575)>=10,\"N.M.\",H575/G575))))","v":1.3322096785140607},null,19070.91,25779.43,{"$f":"+K575-L575","v":-6708.52},{"$f":"IF(L575<0,IF(M575=0,0,IF(OR(L575=0,K575=0),\"N.M.\",IF(ABS(M575/L575)>=10,\"N.M.\",M575/(-L575)))),IF(M575=0,0,IF(OR(L575=0,K575=0),\"N.M.\",IF(ABS(M575/L575)>=10,\"N.M.\",M575/L575))))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q575-R575","v":-5514.0599999999995},{"$f":"IF(R575<0,IF(S575=0,0,IF(OR(R575=0,Q575=0),\"N.M.\",IF(ABS(S575/R575)>=10,\"N.M.\",S575/(-R575)))),IF(S575=0,0,IF(OR(R575=0,Q575=0),\"N.M.\",IF(ABS(S575/R575)>=10,\"N.M.\",S575/R575))))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V575-W575","v":-7168.3900000000031},{"$f":"IF(W575<0,IF(X575=0,0,IF(OR(W575=0,V575=0),\"N.M.\",IF(ABS(X575/W575)>=10,\"N.M.\",X575/(-W575)))),IF(X575=0,0,IF(OR(W575=0,V575=0),\"N.M.\",IF(ABS(X575/W575)>=10,\"N.M.\",X575/W575))))","v":-0.25932016810036251}]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,{"$f":"+F576-G576","v":0},{"$f":"IF(G576<0,IF(H576=0,0,IF(OR(G576=0,F576=0),\"N.M.\",IF(ABS(H576/G576)>=10,\"N.M.\",H576/(-G576)))),IF(H576=0,0,IF(OR(G576=0,F576=0),\"N.M.\",IF(ABS(H576/G576)>=10,\"N.M.\",H576/G576))))","v":0},null,0,15.85,{"$f":"+K576-L576","v":-15.85},{"$f":"IF(L576<0,IF(M576=0,0,IF(OR(L576=0,K576=0),\"N.M.\",IF(ABS(M576/L576)>=10,\"N.M.\",M576/(-L576)))),IF(M576=0,0,IF(OR(L576=0,K576=0),\"N.M.\",IF(ABS(M576/L576)>=10,\"N.M.\",M576/L576))))","v":"N.M."},null,null,0,0,{"$f":"+Q576-R576","v":0},{"$f":"IF(R576<0,IF(S576=0,0,IF(OR(R576=0,Q576=0),\"N.M.\",IF(ABS(S576/R576)>=10,\"N.M.\",S576/(-R576)))),IF(S576=0,0,IF(OR(R576=0,Q576=0),\"N.M.\",IF(ABS(S576/R576)>=10,\"N.M.\",S576/R576))))","v":0},null,0,15.85,{"$f":"+V576-W576","v":-15.85},{"$f":"IF(W576<0,IF(X576=0,0,IF(OR(W576=0,V576=0),\"N.M.\",IF(ABS(X576/W576)>=10,\"N.M.\",X576/(-W576)))),IF(X576=0,0,IF(OR(W576=0,V576=0),\"N.M.\",IF(ABS(X576/W576)>=10,\"N.M.\",X576/W576))))","v":"N.M."}]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6253.5,6175.5,{"$f":"+F577-G577","v":78},{"$f":"IF(G577<0,IF(H577=0,0,IF(OR(G577=0,F577=0),\"N.M.\",IF(ABS(H577/G577)>=10,\"N.M.\",H577/(-G577)))),IF(H577=0,0,IF(OR(G577=0,F577=0),\"N.M.\",IF(ABS(H577/G577)>=10,\"N.M.\",H577/G577))))","v":1.2630556230264756E-2},null,83793,77710.5,{"$f":"+K577-L577","v":6082.5},{"$f":"IF(L577<0,IF(M577=0,0,IF(OR(L577=0,K577=0),\"N.M.\",IF(ABS(M577/L577)>=10,\"N.M.\",M577/(-L577)))),IF(M577=0,0,IF(OR(L577=0,K577=0),\"N.M.\",IF(ABS(M577/L577)>=10,\"N.M.\",M577/L577))))","v":7.8271276082382685E-2},null,null,21783,21390,{"$f":"+Q577-R577","v":393},{"$f":"IF(R577<0,IF(S577=0,0,IF(OR(R577=0,Q577=0),\"N.M.\",IF(ABS(S577/R577)>=10,\"N.M.\",S577/(-R577)))),IF(S577=0,0,IF(OR(R577=0,Q577=0),\"N.M.\",IF(ABS(S577/R577)>=10,\"N.M.\",S577/R577))))","v":1.8373071528751752E-2},null,99372,97296,{"$f":"+V577-W577","v":2076},{"$f":"IF(W577<0,IF(X577=0,0,IF(OR(W577=0,V577=0),\"N.M.\",IF(ABS(X577/W577)>=10,\"N.M.\",X577/(-W577)))),IF(X577=0,0,IF(OR(W577=0,V577=0),\"N.M.\",IF(ABS(X577/W577)>=10,\"N.M.\",X577/W577))))","v":2.1336951159348791E-2}]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,{"$f":"+F578-G578","v":0},{"$f":"IF(G578<0,IF(H578=0,0,IF(OR(G578=0,F578=0),\"N.M.\",IF(ABS(H578/G578)>=10,\"N.M.\",H578/(-G578)))),IF(H578=0,0,IF(OR(G578=0,F578=0),\"N.M.\",IF(ABS(H578/G578)>=10,\"N.M.\",H578/G578))))","v":0},null,0,0,{"$f":"+K578-L578","v":0},{"$f":"IF(L578<0,IF(M578=0,0,IF(OR(L578=0,K578=0),\"N.M.\",IF(ABS(M578/L578)>=10,\"N.M.\",M578/(-L578)))),IF(M578=0,0,IF(OR(L578=0,K578=0),\"N.M.\",IF(ABS(M578/L578)>=10,\"N.M.\",M578/L578))))","v":0},null,null,0,0,{"$f":"+Q578-R578","v":0},{"$f":"IF(R578<0,IF(S578=0,0,IF(OR(R578=0,Q578=0),\"N.M.\",IF(ABS(S578/R578)>=10,\"N.M.\",S578/(-R578)))),IF(S578=0,0,IF(OR(R578=0,Q578=0),\"N.M.\",IF(ABS(S578/R578)>=10,\"N.M.\",S578/R578))))","v":0},null,0,0,{"$f":"+V578-W578","v":0},{"$f":"IF(W578<0,IF(X578=0,0,IF(OR(W578=0,V578=0),\"N.M.\",IF(ABS(X578/W578)>=10,\"N.M.\",X578/(-W578)))),IF(X578=0,0,IF(OR(W578=0,V578=0),\"N.M.\",IF(ABS(X578/W578)>=10,\"N.M.\",X578/W578))))","v":0}]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.55000000002,170512.23,{"$f":"+F579-G579","v":2002.320000000007},{"$f":"IF(G579<0,IF(H579=0,0,IF(OR(G579=0,F579=0),\"N.M.\",IF(ABS(H579/G579)>=10,\"N.M.\",H579/(-G579)))),IF(H579=0,0,IF(OR(G579=0,F579=0),\"N.M.\",IF(ABS(H579/G579)>=10,\"N.M.\",H579/G579))))","v":1.1742969991067543E-2},null,1722531.26,1720423.58,{"$f":"+K579-L579","v":2107.6799999999348},{"$f":"IF(L579<0,IF(M579=0,0,IF(OR(L579=0,K579=0),\"N.M.\",IF(ABS(M579/L579)>=10,\"N.M.\",M579/(-L579)))),IF(M579=0,0,IF(OR(L579=0,K579=0),\"N.M.\",IF(ABS(M579/L579)>=10,\"N.M.\",M579/L579))))","v":1.2250936481583998E-3},null,null,513456.93,511624.59,{"$f":"+Q579-R579","v":1832.3399999999674},{"$f":"IF(R579<0,IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/(-R579)))),IF(S579=0,0,IF(OR(R579=0,Q579=0),\"N.M.\",IF(ABS(S579/R579)>=10,\"N.M.\",S579/R579))))","v":3.5814150371466067E-3},null,2063636.62,1977924.96,{"$f":"+V579-W579","v":85711.660000000149},{"$f":"IF(W579<0,IF(X579=0,0,IF(OR(W579=0,V579=0),\"N.M.\",IF(ABS(X579/W579)>=10,\"N.M.\",X579/(-W579)))),IF(X579=0,0,IF(OR(W579=0,V579=0),\"N.M.\",IF(ABS(X579/W579)>=10,\"N.M.\",X579/W579))))","v":4.3334131341362998E-2}]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11322.4,12289.300000000001,{"$f":"+F580-G580","v":-966.90000000000146},{"$f":"IF(G580<0,IF(H580=0,0,IF(OR(G580=0,F580=0),\"N.M.\",IF(ABS(H580/G580)>=10,\"N.M.\",H580/(-G580)))),IF(H580=0,0,IF(OR(G580=0,F580=0),\"N.M.\",IF(ABS(H580/G580)>=10,\"N.M.\",H580/G580))))","v":-7.8678199734728699E-2},null,136845.85,137745.76,{"$f":"+K580-L580","v":-899.91000000000349},{"$f":"IF(L580<0,IF(M580=0,0,IF(OR(L580=0,K580=0),\"N.M.\",IF(ABS(M580/L580)>=10,\"N.M.\",M580/(-L580)))),IF(M580=0,0,IF(OR(L580=0,K580=0),\"N.M.\",IF(ABS(M580/L580)>=10,\"N.M.\",M580/L580))))","v":-6.5331230522086741E-3},null,null,36606.129999999997,39022.200000000004,{"$f":"+Q580-R580","v":-2416.070000000007},{"$f":"IF(R580<0,IF(S580=0,0,IF(OR(R580=0,Q580=0),\"N.M.\",IF(ABS(S580/R580)>=10,\"N.M.\",S580/(-R580)))),IF(S580=0,0,IF(OR(R580=0,Q580=0),\"N.M.\",IF(ABS(S580/R580)>=10,\"N.M.\",S580/R580))))","v":-6.1915268744458456E-2},null,165147.12,129229.73000000001,{"$f":"+V580-W580","v":35917.389999999985},{"$f":"IF(W580<0,IF(X580=0,0,IF(OR(W580=0,V580=0),\"N.M.\",IF(ABS(X580/W580)>=10,\"N.M.\",X580/(-W580)))),IF(X580=0,0,IF(OR(W580=0,V580=0),\"N.M.\",IF(ABS(X580/W580)>=10,\"N.M.\",X580/W580))))","v":0.27793441957976683}]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,{"$f":"+F581-G581","v":178270.09999999963},{"$f":"IF(G581<0,IF(H581=0,0,IF(OR(G581=0,F581=0),\"N.M.\",IF(ABS(H581/G581)>=10,\"N.M.\",H581/(-G581)))),IF(H581=0,0,IF(OR(G581=0,F581=0),\"N.M.\",IF(ABS(H581/G581)>=10,\"N.M.\",H581/G581))))","v":2.8192737973859135E-2},null,63751108.869999997,62208002.609999999,{"$f":"+K581-L581","v":1543106.2599999979},{"$f":"IF(L581<0,IF(M581=0,0,IF(OR(L581=0,K581=0),\"N.M.\",IF(ABS(M581/L581)>=10,\"N.M.\",M581/(-L581)))),IF(M581=0,0,IF(OR(L581=0,K581=0),\"N.M.\",IF(ABS(M581/L581)>=10,\"N.M.\",M581/L581))))","v":2.4805590844544204E-2},null,null,19293895.760000002,18764863.629999999,{"$f":"+Q581-R581","v":529032.13000000268},{"$f":"IF(R581<0,IF(S581=0,0,IF(OR(R581=0,Q581=0),\"N.M.\",IF(ABS(S581/R581)>=10,\"N.M.\",S581/(-R581)))),IF(S581=0,0,IF(OR(R581=0,Q581=0),\"N.M.\",IF(ABS(S581/R581)>=10,\"N.M.\",S581/R581))))","v":2.8192697822446298E-2},null,76192709.390000001,73944223.549999997,{"$f":"+V581-W581","v":2248485.8400000036},{"$f":"IF(W581<0,IF(X581=0,0,IF(OR(W581=0,V581=0),\"N.M.\",IF(ABS(X581/W581)>=10,\"N.M.\",X581/(-W581)))),IF(X581=0,0,IF(OR(W581=0,V581=0),\"N.M.\",IF(ABS(X581/W581)>=10,\"N.M.\",X581/W581))))","v":3.0407863279267658E-2}]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.14,{"$f":"+F582-G582","v":-59398.489999999991},{"$f":"IF(G582<0,IF(H582=0,0,IF(OR(G582=0,F582=0),\"N.M.\",IF(ABS(H582/G582)>=10,\"N.M.\",H582/(-G582)))),IF(H582=0,0,IF(OR(G582=0,F582=0),\"N.M.\",IF(ABS(H582/G582)>=10,\"N.M.\",H582/G582))))","v":-0.1296205160363203},null,3988506.5,4582491.16,{"$f":"+K582-L582","v":-593984.66000000015},{"$f":"IF(L582<0,IF(M582=0,0,IF(OR(L582=0,K582=0),\"N.M.\",IF(ABS(M582/L582)>=10,\"N.M.\",M582/(-L582)))),IF(M582=0,0,IF(OR(L582=0,K582=0),\"N.M.\",IF(ABS(M582/L582)>=10,\"N.M.\",M582/L582))))","v":-0.12962047045170952},null,null,1196551.95,1374747.35,{"$f":"+Q582-R582","v":-178195.40000000014},{"$f":"IF(R582<0,IF(S582=0,0,IF(OR(R582=0,Q582=0),\"N.M.\",IF(ABS(S582/R582)>=10,\"N.M.\",S582/(-R582)))),IF(S582=0,0,IF(OR(R582=0,Q582=0),\"N.M.\",IF(ABS(S582/R582)>=10,\"N.M.\",S582/R582))))","v":-0.12962047171794885},null,4905004.7300000004,5487813.3600000003,{"$f":"+V582-W582","v":-582808.62999999989},{"$f":"IF(W582<0,IF(X582=0,0,IF(OR(W582=0,V582=0),\"N.M.\",IF(ABS(X582/W582)>=10,\"N.M.\",X582/(-W582)))),IF(X582=0,0,IF(OR(W582=0,V582=0),\"N.M.\",IF(ABS(X582/W582)>=10,\"N.M.\",X582/W582))))","v":-0.10620051954536586}]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,240243,-150865,{"$f":"+F583-G583","v":391108},{"$f":"IF(G583<0,IF(H583=0,0,IF(OR(G583=0,F583=0),\"N.M.\",IF(ABS(H583/G583)>=10,\"N.M.\",H583/(-G583)))),IF(H583=0,0,IF(OR(G583=0,F583=0),\"N.M.\",IF(ABS(H583/G583)>=10,\"N.M.\",H583/G583))))","v":2.5924369469393165},null,8536005,-3511573,{"$f":"+K583-L583","v":12047578},{"$f":"IF(L583<0,IF(M583=0,0,IF(OR(L583=0,K583=0),\"N.M.\",IF(ABS(M583/L583)>=10,\"N.M.\",M583/(-L583)))),IF(M583=0,0,IF(OR(L583=0,K583=0),\"N.M.\",IF(ABS(M583/L583)>=10,\"N.M.\",M583/L583))))","v":3.4308208885305818},null,null,782198,-446475,{"$f":"+Q583-R583","v":1228673},{"$f":"IF(R583<0,IF(S583=0,0,IF(OR(R583=0,Q583=0),\"N.M.\",IF(ABS(S583/R583)>=10,\"N.M.\",S583/(-R583)))),IF(S583=0,0,IF(OR(R583=0,Q583=0),\"N.M.\",IF(ABS(S583/R583)>=10,\"N.M.\",S583/R583))))","v":2.7519413181029173},null,7224148,-13507156,{"$f":"+V583-W583","v":20731304},{"$f":"IF(W583<0,IF(X583=0,0,IF(OR(W583=0,V583=0),\"N.M.\",IF(ABS(X583/W583)>=10,\"N.M.\",X583/(-W583)))),IF(X583=0,0,IF(OR(W583=0,V583=0),\"N.M.\",IF(ABS(X583/W583)>=10,\"N.M.\",X583/W583))))","v":1.5348385700142946}]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91200.320000000007,72347.680000000008,{"$f":"+F584-G584","v":18852.64},{"$f":"IF(G584<0,IF(H584=0,0,IF(OR(G584=0,F584=0),\"N.M.\",IF(ABS(H584/G584)>=10,\"N.M.\",H584/(-G584)))),IF(H584=0,0,IF(OR(G584=0,F584=0),\"N.M.\",IF(ABS(H584/G584)>=10,\"N.M.\",H584/G584))))","v":0.26058389156362716},null,923402.52,722600.65,{"$f":"+K584-L584","v":200801.87},{"$f":"IF(L584<0,IF(M584=0,0,IF(OR(L584=0,K584=0),\"N.M.\",IF(ABS(M584/L584)>=10,\"N.M.\",M584/(-L584)))),IF(M584=0,0,IF(OR(L584=0,K584=0),\"N.M.\",IF(ABS(M584/L584)>=10,\"N.M.\",M584/L584))))","v":0.27788775169244589},null,null,273101.02,217023.19,{"$f":"+Q584-R584","v":56077.830000000016},{"$f":"IF(R584<0,IF(S584=0,0,IF(OR(R584=0,Q584=0),\"N.M.\",IF(ABS(S584/R584)>=10,\"N.M.\",S584/(-R584)))),IF(S584=0,0,IF(OR(R584=0,Q584=0),\"N.M.\",IF(ABS(S584/R584)>=10,\"N.M.\",S584/R584))))","v":0.25839556593007418},null,1074600.3900000001,843763.43,{"$f":"+V584-W584","v":230836.96000000008},{"$f":"IF(W584<0,IF(X584=0,0,IF(OR(W584=0,V584=0),\"N.M.\",IF(ABS(X584/W584)>=10,\"N.M.\",X584/(-W584)))),IF(X584=0,0,IF(OR(W584=0,V584=0),\"N.M.\",IF(ABS(X584/W584)>=10,\"N.M.\",X584/W584))))","v":0.27358019059915889}]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F585-G585","v":581947.49},{"$f":"IF(G585<0,IF(H585=0,0,IF(OR(G585=0,F585=0),\"N.M.\",IF(ABS(H585/G585)>=10,\"N.M.\",H585/(-G585)))),IF(H585=0,0,IF(OR(G585=0,F585=0),\"N.M.\",IF(ABS(H585/G585)>=10,\"N.M.\",H585/G585))))","v":"N.M."},null,7109772,45675.1,{"$f":"+K585-L585","v":7064096.9000000004},{"$f":"IF(L585<0,IF(M585=0,0,IF(OR(L585=0,K585=0),\"N.M.\",IF(ABS(M585/L585)>=10,\"N.M.\",M585/(-L585)))),IF(M585=0,0,IF(OR(L585=0,K585=0),\"N.M.\",IF(ABS(M585/L585)>=10,\"N.M.\",M585/L585))))","v":"N.M."},null,null,1759545,13702.53,{"$f":"+Q585-R585","v":1745842.47},{"$f":"IF(R585<0,IF(S585=0,0,IF(OR(R585=0,Q585=0),\"N.M.\",IF(ABS(S585/R585)>=10,\"N.M.\",S585/(-R585)))),IF(S585=0,0,IF(OR(R585=0,Q585=0),\"N.M.\",IF(ABS(S585/R585)>=10,\"N.M.\",S585/R585))))","v":"N.M."},null,7118905.0199999996,-722656.60000000009,{"$f":"+V585-W585","v":7841561.6199999992},{"$f":"IF(W585<0,IF(X585=0,0,IF(OR(W585=0,V585=0),\"N.M.\",IF(ABS(X585/W585)>=10,\"N.M.\",X585/(-W585)))),IF(X585=0,0,IF(OR(W585=0,V585=0),\"N.M.\",IF(ABS(X585/W585)>=10,\"N.M.\",X585/W585))))","v":"N.M."}]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,0,0,{"$f":"+F586-G586","v":0},{"$f":"IF(G586<0,IF(H586=0,0,IF(OR(G586=0,F586=0),\"N.M.\",IF(ABS(H586/G586)>=10,\"N.M.\",H586/(-G586)))),IF(H586=0,0,IF(OR(G586=0,F586=0),\"N.M.\",IF(ABS(H586/G586)>=10,\"N.M.\",H586/G586))))","v":0},null,-15726307,0,{"$f":"+K586-L586","v":-15726307},{"$f":"IF(L586<0,IF(M586=0,0,IF(OR(L586=0,K586=0),\"N.M.\",IF(ABS(M586/L586)>=10,\"N.M.\",M586/(-L586)))),IF(M586=0,0,IF(OR(L586=0,K586=0),\"N.M.\",IF(ABS(M586/L586)>=10,\"N.M.\",M586/L586))))","v":"N.M."},null,null,-15726307,0,{"$f":"+Q586-R586","v":-15726307},{"$f":"IF(R586<0,IF(S586=0,0,IF(OR(R586=0,Q586=0),\"N.M.\",IF(ABS(S586/R586)>=10,\"N.M.\",S586/(-R586)))),IF(S586=0,0,IF(OR(R586=0,Q586=0),\"N.M.\",IF(ABS(S586/R586)>=10,\"N.M.\",S586/R586))))","v":"N.M."},null,-15726307,0,{"$f":"+V586-W586","v":-15726307},{"$f":"IF(W586<0,IF(X586=0,0,IF(OR(W586=0,V586=0),\"N.M.\",IF(ABS(X586/W586)>=10,\"N.M.\",X586/(-W586)))),IF(X586=0,0,IF(OR(W586=0,V586=0),\"N.M.\",IF(ABS(X586/W586)>=10,\"N.M.\",X586/W586))))","v":"N.M."}]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,93127.41,65165.32,{"$f":"+F587-G587","v":27962.090000000004},{"$f":"IF(G587<0,IF(H587=0,0,IF(OR(G587=0,F587=0),\"N.M.\",IF(ABS(H587/G587)>=10,\"N.M.\",H587/(-G587)))),IF(H587=0,0,IF(OR(G587=0,F587=0),\"N.M.\",IF(ABS(H587/G587)>=10,\"N.M.\",H587/G587))))","v":0.42909464727557545},null,774800.92,1035582.87,{"$f":"+K587-L587","v":-260781.94999999995},{"$f":"IF(L587<0,IF(M587=0,0,IF(OR(L587=0,K587=0),\"N.M.\",IF(ABS(M587/L587)>=10,\"N.M.\",M587/(-L587)))),IF(M587=0,0,IF(OR(L587=0,K587=0),\"N.M.\",IF(ABS(M587/L587)>=10,\"N.M.\",M587/L587))))","v":-0.25182142110944722},null,null,285104.05,185078.32,{"$f":"+Q587-R587","v":100025.72999999998},{"$f":"IF(R587<0,IF(S587=0,0,IF(OR(R587=0,Q587=0),\"N.M.\",IF(ABS(S587/R587)>=10,\"N.M.\",S587/(-R587)))),IF(S587=0,0,IF(OR(R587=0,Q587=0),\"N.M.\",IF(ABS(S587/R587)>=10,\"N.M.\",S587/R587))))","v":0.5404508210361969},null,934272.35000000009,1041591.82,{"$f":"+V587-W587","v":-107319.46999999986},{"$f":"IF(W587<0,IF(X587=0,0,IF(OR(W587=0,V587=0),\"N.M.\",IF(ABS(X587/W587)>=10,\"N.M.\",X587/(-W587)))),IF(X587=0,0,IF(OR(W587=0,V587=0),\"N.M.\",IF(ABS(X587/W587)>=10,\"N.M.\",X587/W587))))","v":-0.10303409448818431}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F588-G588","v":0},{"$f":"IF(G588<0,IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/(-G588)))),IF(H588=0,0,IF(OR(G588=0,F588=0),\"N.M.\",IF(ABS(H588/G588)>=10,\"N.M.\",H588/G588))))","v":0},null,0,1248885.1499999999,{"$f":"+K588-L588","v":-1248885.1499999999},{"$f":"IF(L588<0,IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/(-L588)))),IF(M588=0,0,IF(OR(L588=0,K588=0),\"N.M.\",IF(ABS(M588/L588)>=10,\"N.M.\",M588/L588))))","v":"N.M."},null,null,0,0,{"$f":"+Q588-R588","v":0},{"$f":"IF(R588<0,IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/(-R588)))),IF(S588=0,0,IF(OR(R588=0,Q588=0),\"N.M.\",IF(ABS(S588/R588)>=10,\"N.M.\",S588/R588))))","v":0},null,0,493607.84999999986,{"$f":"+V588-W588","v":-493607.84999999986},{"$f":"IF(W588<0,IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/(-W588)))),IF(X588=0,0,IF(OR(W588=0,V588=0),\"N.M.\",IF(ABS(X588/W588)>=10,\"N.M.\",X588/W588))))","v":"N.M."}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,264.04000000000002,258.13,{"$f":"+F589-G589","v":5.910000000000025},{"$f":"IF(G589<0,IF(H589=0,0,IF(OR(G589=0,F589=0),\"N.M.\",IF(ABS(H589/G589)>=10,\"N.M.\",H589/(-G589)))),IF(H589=0,0,IF(OR(G589=0,F589=0),\"N.M.\",IF(ABS(H589/G589)>=10,\"N.M.\",H589/G589))))","v":2.2895440282028532E-2},null,2844.43,2875.28,{"$f":"+K589-L589","v":-30.850000000000364},{"$f":"IF(L589<0,IF(M589=0,0,IF(OR(L589=0,K589=0),\"N.M.\",IF(ABS(M589/L589)>=10,\"N.M.\",M589/(-L589)))),IF(M589=0,0,IF(OR(L589=0,K589=0),\"N.M.\",IF(ABS(M589/L589)>=10,\"N.M.\",M589/L589))))","v":-1.0729389833338097E-2},null,null,772.41,765.88,{"$f":"+Q589-R589","v":6.5299999999999727},{"$f":"IF(R589<0,IF(S589=0,0,IF(OR(R589=0,Q589=0),\"N.M.\",IF(ABS(S589/R589)>=10,\"N.M.\",S589/(-R589)))),IF(S589=0,0,IF(OR(R589=0,Q589=0),\"N.M.\",IF(ABS(S589/R589)>=10,\"N.M.\",S589/R589))))","v":8.5261398652530067E-3},null,3505.8599999999997,3569.3500000000004,{"$f":"+V589-W589","v":-63.490000000000691},{"$f":"IF(W589<0,IF(X589=0,0,IF(OR(W589=0,V589=0),\"N.M.\",IF(ABS(X589/W589)>=10,\"N.M.\",X589/(-W589)))),IF(X589=0,0,IF(OR(W589=0,V589=0),\"N.M.\",IF(ABS(X589/W589)>=10,\"N.M.\",X589/W589))))","v":-1.7787552355471074E-2}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F590-G590","v":0},{"$f":"IF(G590<0,IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/(-G590)))),IF(H590=0,0,IF(OR(G590=0,F590=0),\"N.M.\",IF(ABS(H590/G590)>=10,\"N.M.\",H590/G590))))","v":0},null,1880.19,0,{"$f":"+K590-L590","v":1880.19},{"$f":"IF(L590<0,IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/(-L590)))),IF(M590=0,0,IF(OR(L590=0,K590=0),\"N.M.\",IF(ABS(M590/L590)>=10,\"N.M.\",M590/L590))))","v":"N.M."},null,null,1630.19,0,{"$f":"+Q590-R590","v":1630.19},{"$f":"IF(R590<0,IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/(-R590)))),IF(S590=0,0,IF(OR(R590=0,Q590=0),\"N.M.\",IF(ABS(S590/R590)>=10,\"N.M.\",S590/R590))))","v":"N.M."},null,1880.19,0,{"$f":"+V590-W590","v":1880.19},{"$f":"IF(W590<0,IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/(-W590)))),IF(X590=0,0,IF(OR(W590=0,V590=0),\"N.M.\",IF(ABS(X590/W590)>=10,\"N.M.\",X590/W590))))","v":"N.M."}]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F591-G591","v":0},{"$f":"IF(G591<0,IF(H591=0,0,IF(OR(G591=0,F591=0),\"N.M.\",IF(ABS(H591/G591)>=10,\"N.M.\",H591/(-G591)))),IF(H591=0,0,IF(OR(G591=0,F591=0),\"N.M.\",IF(ABS(H591/G591)>=10,\"N.M.\",H591/G591))))","v":0},null,0,0,{"$f":"+K591-L591","v":0},{"$f":"IF(L591<0,IF(M591=0,0,IF(OR(L591=0,K591=0),\"N.M.\",IF(ABS(M591/L591)>=10,\"N.M.\",M591/(-L591)))),IF(M591=0,0,IF(OR(L591=0,K591=0),\"N.M.\",IF(ABS(M591/L591)>=10,\"N.M.\",M591/L591))))","v":0},null,null,0,0,{"$f":"+Q591-R591","v":0},{"$f":"IF(R591<0,IF(S591=0,0,IF(OR(R591=0,Q591=0),\"N.M.\",IF(ABS(S591/R591)>=10,\"N.M.\",S591/(-R591)))),IF(S591=0,0,IF(OR(R591=0,Q591=0),\"N.M.\",IF(ABS(S591/R591)>=10,\"N.M.\",S591/R591))))","v":0},null,0,0,{"$f":"+V591-W591","v":0},{"$f":"IF(W591<0,IF(X591=0,0,IF(OR(W591=0,V591=0),\"N.M.\",IF(ABS(X591/W591)>=10,\"N.M.\",X591/(-W591)))),IF(X591=0,0,IF(OR(W591=0,V591=0),\"N.M.\",IF(ABS(X591/W591)>=10,\"N.M.\",X591/W591))))","v":0}]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,239.13,1004.15,{"$f":"+F592-G592","v":-765.02},{"$f":"IF(G592<0,IF(H592=0,0,IF(OR(G592=0,F592=0),\"N.M.\",IF(ABS(H592/G592)>=10,\"N.M.\",H592/(-G592)))),IF(H592=0,0,IF(OR(G592=0,F592=0),\"N.M.\",IF(ABS(H592/G592)>=10,\"N.M.\",H592/G592))))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K592-L592","v":-16970.55},{"$f":"IF(L592<0,IF(M592=0,0,IF(OR(L592=0,K592=0),\"N.M.\",IF(ABS(M592/L592)>=10,\"N.M.\",M592/(-L592)))),IF(M592=0,0,IF(OR(L592=0,K592=0),\"N.M.\",IF(ABS(M592/L592)>=10,\"N.M.\",M592/L592))))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q592-R592","v":-2489.94},{"$f":"IF(R592<0,IF(S592=0,0,IF(OR(R592=0,Q592=0),\"N.M.\",IF(ABS(S592/R592)>=10,\"N.M.\",S592/(-R592)))),IF(S592=0,0,IF(OR(R592=0,Q592=0),\"N.M.\",IF(ABS(S592/R592)>=10,\"N.M.\",S592/R592))))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V592-W592","v":-16693.18},{"$f":"IF(W592<0,IF(X592=0,0,IF(OR(W592=0,V592=0),\"N.M.\",IF(ABS(X592/W592)>=10,\"N.M.\",X592/(-W592)))),IF(X592=0,0,IF(OR(W592=0,V592=0),\"N.M.\",IF(ABS(X592/W592)>=10,\"N.M.\",X592/W592))))","v":-0.76063513009212913}]
["%,V5690000","5690000","Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F593-G593","v":1044.2900000000002},{"$f":"IF(G593<0,IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/(-G593)))),IF(H593=0,0,IF(OR(G593=0,F593=0),\"N.M.\",IF(ABS(H593/G593)>=10,\"N.M.\",H593/G593))))","v":"N.M."},null,29937.09,32354.68,{"$f":"+K593-L593","v":-2417.59},{"$f":"IF(L593<0,IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/(-L593)))),IF(M593=0,0,IF(OR(L593=0,K593=0),\"N.M.\",IF(ABS(M593/L593)>=10,\"N.M.\",M593/L593))))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q593-R593","v":4924.5200000000004},{"$f":"IF(R593<0,IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/(-R593)))),IF(S593=0,0,IF(OR(R593=0,Q593=0),\"N.M.\",IF(ABS(S593/R593)>=10,\"N.M.\",S593/R593))))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V593-W593","v":-5008.66},{"$f":"IF(W593<0,IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/(-W593)))),IF(X593=0,0,IF(OR(W593=0,V593=0),\"N.M.\",IF(ABS(X593/W593)>=10,\"N.M.\",X593/W593))))","v":-0.14360806129145928}]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F594-G594","v":-1151.75},{"$f":"IF(G594<0,IF(H594=0,0,IF(OR(G594=0,F594=0),\"N.M.\",IF(ABS(H594/G594)>=10,\"N.M.\",H594/(-G594)))),IF(H594=0,0,IF(OR(G594=0,F594=0),\"N.M.\",IF(ABS(H594/G594)>=10,\"N.M.\",H594/G594))))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K594-L594","v":-4708.3099999999995},{"$f":"IF(L594<0,IF(M594=0,0,IF(OR(L594=0,K594=0),\"N.M.\",IF(ABS(M594/L594)>=10,\"N.M.\",M594/(-L594)))),IF(M594=0,0,IF(OR(L594=0,K594=0),\"N.M.\",IF(ABS(M594/L594)>=10,\"N.M.\",M594/L594))))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q594-R594","v":-2833.34},{"$f":"IF(R594<0,IF(S594=0,0,IF(OR(R594=0,Q594=0),\"N.M.\",IF(ABS(S594/R594)>=10,\"N.M.\",S594/(-R594)))),IF(S594=0,0,IF(OR(R594=0,Q594=0),\"N.M.\",IF(ABS(S594/R594)>=10,\"N.M.\",S594/R594))))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V594-W594","v":-4205.4399999999987},{"$f":"IF(W594<0,IF(X594=0,0,IF(OR(W594=0,V594=0),\"N.M.\",IF(ABS(X594/W594)>=10,\"N.M.\",X594/(-W594)))),IF(X594=0,0,IF(OR(W594=0,V594=0),\"N.M.\",IF(ABS(X594/W594)>=10,\"N.M.\",X594/W594))))","v":-0.56847785533921247}]
["%,V5692000","5692000","Maint of Computer Software",null,null,9343.16,23068.71,{"$f":"+F595-G595","v":-13725.55},{"$f":"IF(G595<0,IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/(-G595)))),IF(H595=0,0,IF(OR(G595=0,F595=0),\"N.M.\",IF(ABS(H595/G595)>=10,\"N.M.\",H595/G595))))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K595-L595","v":-87819.310000000012},{"$f":"IF(L595<0,IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/(-L595)))),IF(M595=0,0,IF(OR(L595=0,K595=0),\"N.M.\",IF(ABS(M595/L595)>=10,\"N.M.\",M595/L595))))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q595-R595","v":-32406.43},{"$f":"IF(R595<0,IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/(-R595)))),IF(S595=0,0,IF(OR(R595=0,Q595=0),\"N.M.\",IF(ABS(S595/R595)>=10,\"N.M.\",S595/R595))))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V595-W595","v":-79401.600000000006},{"$f":"IF(W595<0,IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/(-W595)))),IF(X595=0,0,IF(OR(W595=0,V595=0),\"N.M.\",IF(ABS(X595/W595)>=10,\"N.M.\",X595/W595))))","v":-0.36843860720762761}]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-2668.87,1698.77,{"$f":"+F596-G596","v":-4367.6399999999994},{"$f":"IF(G596<0,IF(H596=0,0,IF(OR(G596=0,F596=0),\"N.M.\",IF(ABS(H596/G596)>=10,\"N.M.\",H596/(-G596)))),IF(H596=0,0,IF(OR(G596=0,F596=0),\"N.M.\",IF(ABS(H596/G596)>=10,\"N.M.\",H596/G596))))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K596-L596","v":-8747.67},{"$f":"IF(L596<0,IF(M596=0,0,IF(OR(L596=0,K596=0),\"N.M.\",IF(ABS(M596/L596)>=10,\"N.M.\",M596/(-L596)))),IF(M596=0,0,IF(OR(L596=0,K596=0),\"N.M.\",IF(ABS(M596/L596)>=10,\"N.M.\",M596/L596))))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q596-R596","v":-5016.03},{"$f":"IF(R596<0,IF(S596=0,0,IF(OR(R596=0,Q596=0),\"N.M.\",IF(ABS(S596/R596)>=10,\"N.M.\",S596/(-R596)))),IF(S596=0,0,IF(OR(R596=0,Q596=0),\"N.M.\",IF(ABS(S596/R596)>=10,\"N.M.\",S596/R596))))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V596-W596","v":-6684.3200000000006},{"$f":"IF(W596<0,IF(X596=0,0,IF(OR(W596=0,V596=0),\"N.M.\",IF(ABS(X596/W596)>=10,\"N.M.\",X596/(-W596)))),IF(X596=0,0,IF(OR(W596=0,V596=0),\"N.M.\",IF(ABS(X596/W596)>=10,\"N.M.\",X596/W596))))","v":-1.1777333770293079}]
["%,V5700000","5700000","Maint of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F597-G597","v":-9819.8899999999958},{"$f":"IF(G597<0,IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/(-G597)))),IF(H597=0,0,IF(OR(G597=0,F597=0),\"N.M.\",IF(ABS(H597/G597)>=10,\"N.M.\",H597/G597))))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K597-L597","v":111982.65999999997},{"$f":"IF(L597<0,IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/(-L597)))),IF(M597=0,0,IF(OR(L597=0,K597=0),\"N.M.\",IF(ABS(M597/L597)>=10,\"N.M.\",M597/L597))))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q597-R597","v":29568.67},{"$f":"IF(R597<0,IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/(-R597)))),IF(S597=0,0,IF(OR(R597=0,Q597=0),\"N.M.\",IF(ABS(S597/R597)>=10,\"N.M.\",S597/R597))))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V597-W597","v":111796.67999999993},{"$f":"IF(W597<0,IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/(-W597)))),IF(X597=0,0,IF(OR(W597=0,V597=0),\"N.M.\",IF(ABS(X597/W597)>=10,\"N.M.\",X597/W597))))","v":0.24220235815045305}]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F598-G598","v":-169333.90000000002},{"$f":"IF(G598<0,IF(H598=0,0,IF(OR(G598=0,F598=0),\"N.M.\",IF(ABS(H598/G598)>=10,\"N.M.\",H598/(-G598)))),IF(H598=0,0,IF(OR(G598=0,F598=0),\"N.M.\",IF(ABS(H598/G598)>=10,\"N.M.\",H598/G598))))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K598-L598","v":515807.28200000059},{"$f":"IF(L598<0,IF(M598=0,0,IF(OR(L598=0,K598=0),\"N.M.\",IF(ABS(M598/L598)>=10,\"N.M.\",M598/(-L598)))),IF(M598=0,0,IF(OR(L598=0,K598=0),\"N.M.\",IF(ABS(M598/L598)>=10,\"N.M.\",M598/L598))))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q598-R598","v":84912.622000000207},{"$f":"IF(R598<0,IF(S598=0,0,IF(OR(R598=0,Q598=0),\"N.M.\",IF(ABS(S598/R598)>=10,\"N.M.\",S598/(-R598)))),IF(S598=0,0,IF(OR(R598=0,Q598=0),\"N.M.\",IF(ABS(S598/R598)>=10,\"N.M.\",S598/R598))))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V598-W598","v":-335891.46799999941},{"$f":"IF(W598<0,IF(X598=0,0,IF(OR(W598=0,V598=0),\"N.M.\",IF(ABS(X598/W598)>=10,\"N.M.\",X598/(-W598)))),IF(X598=0,0,IF(OR(W598=0,V598=0),\"N.M.\",IF(ABS(X598/W598)>=10,\"N.M.\",X598/W598))))","v":-5.7347000283873913E-2}]
["%,V5720000","5720000","Maint of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F599-G599","v":38.58},{"$f":"IF(G599<0,IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/(-G599)))),IF(H599=0,0,IF(OR(G599=0,F599=0),\"N.M.\",IF(ABS(H599/G599)>=10,\"N.M.\",H599/G599))))","v":1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K599-L599","v":-565.59},{"$f":"IF(L599<0,IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/(-L599)))),IF(M599=0,0,IF(OR(L599=0,K599=0),\"N.M.\",IF(ABS(M599/L599)>=10,\"N.M.\",M599/L599))))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q599-R599","v":-438.46},{"$f":"IF(R599<0,IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/(-R599)))),IF(S599=0,0,IF(OR(R599=0,Q599=0),\"N.M.\",IF(ABS(S599/R599)>=10,\"N.M.\",S599/R599))))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V599-W599","v":-617.36000000000013},{"$f":"IF(W599<0,IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/(-W599)))),IF(X599=0,0,IF(OR(W599=0,V599=0),\"N.M.\",IF(ABS(X599/W599)>=10,\"N.M.\",X599/W599))))","v":-1.6767429859583369}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,952.14,422.33,{"$f":"+F600-G600","v":529.80999999999995},{"$f":"IF(G600<0,IF(H600=0,0,IF(OR(G600=0,F600=0),\"N.M.\",IF(ABS(H600/G600)>=10,\"N.M.\",H600/(-G600)))),IF(H600=0,0,IF(OR(G600=0,F600=0),\"N.M.\",IF(ABS(H600/G600)>=10,\"N.M.\",H600/G600))))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K600-L600","v":14081.63},{"$f":"IF(L600<0,IF(M600=0,0,IF(OR(L600=0,K600=0),\"N.M.\",IF(ABS(M600/L600)>=10,\"N.M.\",M600/(-L600)))),IF(M600=0,0,IF(OR(L600=0,K600=0),\"N.M.\",IF(ABS(M600/L600)>=10,\"N.M.\",M600/L600))))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q600-R600","v":1171.56},{"$f":"IF(R600<0,IF(S600=0,0,IF(OR(R600=0,Q600=0),\"N.M.\",IF(ABS(S600/R600)>=10,\"N.M.\",S600/(-R600)))),IF(S600=0,0,IF(OR(R600=0,Q600=0),\"N.M.\",IF(ABS(S600/R600)>=10,\"N.M.\",S600/R600))))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V600-W600","v":13835.660000000002},{"$f":"IF(W600<0,IF(X600=0,0,IF(OR(W600=0,V600=0),\"N.M.\",IF(ABS(X600/W600)>=10,\"N.M.\",X600/(-W600)))),IF(X600=0,0,IF(OR(W600=0,V600=0),\"N.M.\",IF(ABS(X600/W600)>=10,\"N.M.\",X600/W600))))","v":4.3725065102520668}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573","Line 112","TOTAL TRANSMISSION EXPENSES",null,null,8738902.2900000047,7687251.2199999997,{"$f":"+F601-G601","v":1051651.070000005},{"$f":"IF(G601<0,IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/(-G601)))),IF(H601=0,0,IF(OR(G601=0,F601=0),\"N.M.\",IF(ABS(H601/G601)>=10,\"N.M.\",H601/G601))))","v":0.13680456640520783},null,81795198.581999987,77789952.909999996,{"$f":"+K601-L601","v":4005245.6719999909},{"$f":"IF(L601<0,IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/(-L601)))),IF(M601=0,0,IF(OR(L601=0,K601=0),\"N.M.\",IF(ABS(M601/L601)>=10,\"N.M.\",M601/L601))))","v":5.1487955991359281E-2},null,null,11589791.022000004,23601637.619999994,{"$f":"+Q601-R601","v":-12011846.59799999},{"$f":"IF(R601<0,IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/(-R601)))),IF(S601=0,0,IF(OR(R601=0,Q601=0),\"N.M.\",IF(ABS(S601/R601)>=10,\"N.M.\",S601/R601))))","v":-0.50894123498537103},null,95400413.961999997,81049082.310000002,{"$f":"+V601-W601","v":14351331.651999995},{"$f":"IF(W601<0,IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/(-W601)))),IF(X601=0,0,IF(OR(W601=0,V601=0),\"N.M.\",IF(ABS(X601/W601)>=10,\"N.M.\",X601/W601))))","v":0.17706963784128249}]
[null,"Line 113","3. REGIONAL MARKET EXPENSES",null,null,null,null,{"$f":"+F602-G602","v":0},{"$f":"IF(G602<0,IF(H602=0,0,IF(OR(G602=0,F602=0),\"N.M.\",IF(ABS(H602/G602)>=10,\"N.M.\",H602/(-G602)))),IF(H602=0,0,IF(OR(G602=0,F602=0),\"N.M.\",IF(ABS(H602/G602)>=10,\"N.M.\",H602/G602))))","v":0},null,null,null,{"$f":"+K602-L602","v":0},{"$f":"IF(L602<0,IF(M602=0,0,IF(OR(L602=0,K602=0),\"N.M.\",IF(ABS(M602/L602)>=10,\"N.M.\",M602/(-L602)))),IF(M602=0,0,IF(OR(L602=0,K602=0),\"N.M.\",IF(ABS(M602/L602)>=10,\"N.M.\",M602/L602))))","v":0},null,null,null,null,{"$f":"+Q602-R602","v":0},{"$f":"IF(R602<0,IF(S602=0,0,IF(OR(R602=0,Q602=0),\"N.M.\",IF(ABS(S602/R602)>=10,\"N.M.\",S602/(-R602)))),IF(S602=0,0,IF(OR(R602=0,Q602=0),\"N.M.\",IF(ABS(S602/R602)>=10,\"N.M.\",S602/R602))))","v":0},null,null,null,{"$f":"+V602-W602","v":0},{"$f":"IF(W602<0,IF(X602=0,0,IF(OR(W602=0,V602=0),\"N.M.\",IF(ABS(X602/W602)>=10,\"N.M.\",X602/(-W602)))),IF(X602=0,0,IF(OR(W602=0,V602=0),\"N.M.\",IF(ABS(X602/W602)>=10,\"N.M.\",X602/W602))))","v":0}]
[null,"Line 114","Operation",null,null,null,null,{"$f":"+F603-G603","v":0},{"$f":"IF(G603<0,IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/(-G603)))),IF(H603=0,0,IF(OR(G603=0,F603=0),\"N.M.\",IF(ABS(H603/G603)>=10,\"N.M.\",H603/G603))))","v":0},null,null,null,{"$f":"+K603-L603","v":0},{"$f":"IF(L603<0,IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/(-L603)))),IF(M603=0,0,IF(OR(L603=0,K603=0),\"N.M.\",IF(ABS(M603/L603)>=10,\"N.M.\",M603/L603))))","v":0},null,null,null,null,{"$f":"+Q603-R603","v":0},{"$f":"IF(R603<0,IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/(-R603)))),IF(S603=0,0,IF(OR(R603=0,Q603=0),\"N.M.\",IF(ABS(S603/R603)>=10,\"N.M.\",S603/R603))))","v":0},null,null,null,{"$f":"+V603-W603","v":0},{"$f":"IF(W603<0,IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/(-W603)))),IF(X603=0,0,IF(OR(W603=0,V603=0),\"N.M.\",IF(ABS(X603/W603)>=10,\"N.M.\",X603/W603))))","v":0}]
[null,"Line 115","(575.1) Operation Supervision",null,null,null,null,{"$f":"+F604-G604","v":0},{"$f":"IF(G604<0,IF(H604=0,0,IF(OR(G604=0,F604=0),\"N.M.\",IF(ABS(H604/G604)>=10,\"N.M.\",H604/(-G604)))),IF(H604=0,0,IF(OR(G604=0,F604=0),\"N.M.\",IF(ABS(H604/G604)>=10,\"N.M.\",H604/G604))))","v":0},null,null,null,{"$f":"+K604-L604","v":0},{"$f":"IF(L604<0,IF(M604=0,0,IF(OR(L604=0,K604=0),\"N.M.\",IF(ABS(M604/L604)>=10,\"N.M.\",M604/(-L604)))),IF(M604=0,0,IF(OR(L604=0,K604=0),\"N.M.\",IF(ABS(M604/L604)>=10,\"N.M.\",M604/L604))))","v":0},null,null,null,null,{"$f":"+Q604-R604","v":0},{"$f":"IF(R604<0,IF(S604=0,0,IF(OR(R604=0,Q604=0),\"N.M.\",IF(ABS(S604/R604)>=10,\"N.M.\",S604/(-R604)))),IF(S604=0,0,IF(OR(R604=0,Q604=0),\"N.M.\",IF(ABS(S604/R604)>=10,\"N.M.\",S604/R604))))","v":0},null,null,null,{"$f":"+V604-W604","v":0},{"$f":"IF(W604<0,IF(X604=0,0,IF(OR(W604=0,V604=0),\"N.M.\",IF(ABS(X604/W604)>=10,\"N.M.\",X604/(-W604)))),IF(X604=0,0,IF(OR(W604=0,V604=0),\"N.M.\",IF(ABS(X604/W604)>=10,\"N.M.\",X604/W604))))","v":0}]
[null,"Line 116","(575.2) Day-Ahead and Real-Time Market Facilitation",null,null,null,null,{"$f":"+F605-G605","v":0},{"$f":"IF(G605<0,IF(H605=0,0,IF(OR(G605=0,F605=0),\"N.M.\",IF(ABS(H605/G605)>=10,\"N.M.\",H605/(-G605)))),IF(H605=0,0,IF(OR(G605=0,F605=0),\"N.M.\",IF(ABS(H605/G605)>=10,\"N.M.\",H605/G605))))","v":0},null,null,null,{"$f":"+K605-L605","v":0},{"$f":"IF(L605<0,IF(M605=0,0,IF(OR(L605=0,K605=0),\"N.M.\",IF(ABS(M605/L605)>=10,\"N.M.\",M605/(-L605)))),IF(M605=0,0,IF(OR(L605=0,K605=0),\"N.M.\",IF(ABS(M605/L605)>=10,\"N.M.\",M605/L605))))","v":0},null,null,null,null,{"$f":"+Q605-R605","v":0},{"$f":"IF(R605<0,IF(S605=0,0,IF(OR(R605=0,Q605=0),\"N.M.\",IF(ABS(S605/R605)>=10,\"N.M.\",S605/(-R605)))),IF(S605=0,0,IF(OR(R605=0,Q605=0),\"N.M.\",IF(ABS(S605/R605)>=10,\"N.M.\",S605/R605))))","v":0},null,null,null,{"$f":"+V605-W605","v":0},{"$f":"IF(W605<0,IF(X605=0,0,IF(OR(W605=0,V605=0),\"N.M.\",IF(ABS(X605/W605)>=10,\"N.M.\",X605/(-W605)))),IF(X605=0,0,IF(OR(W605=0,V605=0),\"N.M.\",IF(ABS(X605/W605)>=10,\"N.M.\",X605/W605))))","v":0}]
[null,"Line 117","(575.3) Transmission Rights Market Facilitation",null,null,null,null,{"$f":"+F606-G606","v":0},{"$f":"IF(G606<0,IF(H606=0,0,IF(OR(G606=0,F606=0),\"N.M.\",IF(ABS(H606/G606)>=10,\"N.M.\",H606/(-G606)))),IF(H606=0,0,IF(OR(G606=0,F606=0),\"N.M.\",IF(ABS(H606/G606)>=10,\"N.M.\",H606/G606))))","v":0},null,null,null,{"$f":"+K606-L606","v":0},{"$f":"IF(L606<0,IF(M606=0,0,IF(OR(L606=0,K606=0),\"N.M.\",IF(ABS(M606/L606)>=10,\"N.M.\",M606/(-L606)))),IF(M606=0,0,IF(OR(L606=0,K606=0),\"N.M.\",IF(ABS(M606/L606)>=10,\"N.M.\",M606/L606))))","v":0},null,null,null,null,{"$f":"+Q606-R606","v":0},{"$f":"IF(R606<0,IF(S606=0,0,IF(OR(R606=0,Q606=0),\"N.M.\",IF(ABS(S606/R606)>=10,\"N.M.\",S606/(-R606)))),IF(S606=0,0,IF(OR(R606=0,Q606=0),\"N.M.\",IF(ABS(S606/R606)>=10,\"N.M.\",S606/R606))))","v":0},null,null,null,{"$f":"+V606-W606","v":0},{"$f":"IF(W606<0,IF(X606=0,0,IF(OR(W606=0,V606=0),\"N.M.\",IF(ABS(X606/W606)>=10,\"N.M.\",X606/(-W606)))),IF(X606=0,0,IF(OR(W606=0,V606=0),\"N.M.\",IF(ABS(X606/W606)>=10,\"N.M.\",X606/W606))))","v":0}]
[null,"Line 118","(575.4) Capacity Market Facilitation",null,null,null,null,{"$f":"+F607-G607","v":0},{"$f":"IF(G607<0,IF(H607=0,0,IF(OR(G607=0,F607=0),\"N.M.\",IF(ABS(H607/G607)>=10,\"N.M.\",H607/(-G607)))),IF(H607=0,0,IF(OR(G607=0,F607=0),\"N.M.\",IF(ABS(H607/G607)>=10,\"N.M.\",H607/G607))))","v":0},null,null,null,{"$f":"+K607-L607","v":0},{"$f":"IF(L607<0,IF(M607=0,0,IF(OR(L607=0,K607=0),\"N.M.\",IF(ABS(M607/L607)>=10,\"N.M.\",M607/(-L607)))),IF(M607=0,0,IF(OR(L607=0,K607=0),\"N.M.\",IF(ABS(M607/L607)>=10,\"N.M.\",M607/L607))))","v":0},null,null,null,null,{"$f":"+Q607-R607","v":0},{"$f":"IF(R607<0,IF(S607=0,0,IF(OR(R607=0,Q607=0),\"N.M.\",IF(ABS(S607/R607)>=10,\"N.M.\",S607/(-R607)))),IF(S607=0,0,IF(OR(R607=0,Q607=0),\"N.M.\",IF(ABS(S607/R607)>=10,\"N.M.\",S607/R607))))","v":0},null,null,null,{"$f":"+V607-W607","v":0},{"$f":"IF(W607<0,IF(X607=0,0,IF(OR(W607=0,V607=0),\"N.M.\",IF(ABS(X607/W607)>=10,\"N.M.\",X607/(-W607)))),IF(X607=0,0,IF(OR(W607=0,V607=0),\"N.M.\",IF(ABS(X607/W607)>=10,\"N.M.\",X607/W607))))","v":0}]
[null,"Line 119","(575.5) Ancillary Services Market Function",null,null,null,null,{"$f":"+F608-G608","v":0},{"$f":"IF(G608<0,IF(H608=0,0,IF(OR(G608=0,F608=0),\"N.M.\",IF(ABS(H608/G608)>=10,\"N.M.\",H608/(-G608)))),IF(H608=0,0,IF(OR(G608=0,F608=0),\"N.M.\",IF(ABS(H608/G608)>=10,\"N.M.\",H608/G608))))","v":0},null,null,null,{"$f":"+K608-L608","v":0},{"$f":"IF(L608<0,IF(M608=0,0,IF(OR(L608=0,K608=0),\"N.M.\",IF(ABS(M608/L608)>=10,\"N.M.\",M608/(-L608)))),IF(M608=0,0,IF(OR(L608=0,K608=0),\"N.M.\",IF(ABS(M608/L608)>=10,\"N.M.\",M608/L608))))","v":0},null,null,null,null,{"$f":"+Q608-R608","v":0},{"$f":"IF(R608<0,IF(S608=0,0,IF(OR(R608=0,Q608=0),\"N.M.\",IF(ABS(S608/R608)>=10,\"N.M.\",S608/(-R608)))),IF(S608=0,0,IF(OR(R608=0,Q608=0),\"N.M.\",IF(ABS(S608/R608)>=10,\"N.M.\",S608/R608))))","v":0},null,null,null,{"$f":"+V608-W608","v":0},{"$f":"IF(W608<0,IF(X608=0,0,IF(OR(W608=0,V608=0),\"N.M.\",IF(ABS(X608/W608)>=10,\"N.M.\",X608/(-W608)))),IF(X608=0,0,IF(OR(W608=0,V608=0),\"N.M.\",IF(ABS(X608/W608)>=10,\"N.M.\",X608/W608))))","v":0}]
[null,"Line 120","(575.6) Market Monitoring and Compliance",null,null,null,null,{"$f":"+F609-G609","v":0},{"$f":"IF(G609<0,IF(H609=0,0,IF(OR(G609=0,F609=0),\"N.M.\",IF(ABS(H609/G609)>=10,\"N.M.\",H609/(-G609)))),IF(H609=0,0,IF(OR(G609=0,F609=0),\"N.M.\",IF(ABS(H609/G609)>=10,\"N.M.\",H609/G609))))","v":0},null,null,null,{"$f":"+K609-L609","v":0},{"$f":"IF(L609<0,IF(M609=0,0,IF(OR(L609=0,K609=0),\"N.M.\",IF(ABS(M609/L609)>=10,\"N.M.\",M609/(-L609)))),IF(M609=0,0,IF(OR(L609=0,K609=0),\"N.M.\",IF(ABS(M609/L609)>=10,\"N.M.\",M609/L609))))","v":0},null,null,null,null,{"$f":"+Q609-R609","v":0},{"$f":"IF(R609<0,IF(S609=0,0,IF(OR(R609=0,Q609=0),\"N.M.\",IF(ABS(S609/R609)>=10,\"N.M.\",S609/(-R609)))),IF(S609=0,0,IF(OR(R609=0,Q609=0),\"N.M.\",IF(ABS(S609/R609)>=10,\"N.M.\",S609/R609))))","v":0},null,null,null,{"$f":"+V609-W609","v":0},{"$f":"IF(W609<0,IF(X609=0,0,IF(OR(W609=0,V609=0),\"N.M.\",IF(ABS(X609/W609)>=10,\"N.M.\",X609/(-W609)))),IF(X609=0,0,IF(OR(W609=0,V609=0),\"N.M.\",IF(ABS(X609/W609)>=10,\"N.M.\",X609/W609))))","v":0}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,7096.63,2931.51,{"$f":"+F610-G610","v":4165.12},{"$f":"IF(G610<0,IF(H610=0,0,IF(OR(G610=0,F610=0),\"N.M.\",IF(ABS(H610/G610)>=10,\"N.M.\",H610/(-G610)))),IF(H610=0,0,IF(OR(G610=0,F610=0),\"N.M.\",IF(ABS(H610/G610)>=10,\"N.M.\",H610/G610))))","v":1.420810435577569},null,70024.59,60359.9,{"$f":"+K610-L610","v":9664.6899999999951},{"$f":"IF(L610<0,IF(M610=0,0,IF(OR(L610=0,K610=0),\"N.M.\",IF(ABS(M610/L610)>=10,\"N.M.\",M610/(-L610)))),IF(M610=0,0,IF(OR(L610=0,K610=0),\"N.M.\",IF(ABS(M610/L610)>=10,\"N.M.\",M610/L610))))","v":0.1601177271665459},null,null,31307.760000000002,16412.88,{"$f":"+Q610-R610","v":14894.880000000001},{"$f":"IF(R610<0,IF(S610=0,0,IF(OR(R610=0,Q610=0),\"N.M.\",IF(ABS(S610/R610)>=10,\"N.M.\",S610/(-R610)))),IF(S610=0,0,IF(OR(R610=0,Q610=0),\"N.M.\",IF(ABS(S610/R610)>=10,\"N.M.\",S610/R610))))","v":0.90751166157310603},null,81479.89,64838.41,{"$f":"+V610-W610","v":16641.479999999996},{"$f":"IF(W610<0,IF(X610=0,0,IF(OR(W610=0,V610=0),\"N.M.\",IF(ABS(X610/W610)>=10,\"N.M.\",X610/(-W610)))),IF(X610=0,0,IF(OR(W610=0,V610=0),\"N.M.\",IF(ABS(X610/W610)>=10,\"N.M.\",X610/W610))))","v":0.25666082804929974}]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,77560.36,78792.97,{"$f":"+F611-G611","v":-1232.6100000000006},{"$f":"IF(G611<0,IF(H611=0,0,IF(OR(G611=0,F611=0),\"N.M.\",IF(ABS(H611/G611)>=10,\"N.M.\",H611/(-G611)))),IF(H611=0,0,IF(OR(G611=0,F611=0),\"N.M.\",IF(ABS(H611/G611)>=10,\"N.M.\",H611/G611))))","v":-1.5643654503694943E-2},null,1064855.3999999999,1158817.01,{"$f":"+K611-L611","v":-93961.610000000102},{"$f":"IF(L611<0,IF(M611=0,0,IF(OR(L611=0,K611=0),\"N.M.\",IF(ABS(M611/L611)>=10,\"N.M.\",M611/(-L611)))),IF(M611=0,0,IF(OR(L611=0,K611=0),\"N.M.\",IF(ABS(M611/L611)>=10,\"N.M.\",M611/L611))))","v":-8.1084079012613136E-2},null,null,344320.26,309176.47000000003,{"$f":"+Q611-R611","v":35143.789999999979},{"$f":"IF(R611<0,IF(S611=0,0,IF(OR(R611=0,Q611=0),\"N.M.\",IF(ABS(S611/R611)>=10,\"N.M.\",S611/(-R611)))),IF(S611=0,0,IF(OR(R611=0,Q611=0),\"N.M.\",IF(ABS(S611/R611)>=10,\"N.M.\",S611/R611))))","v":0.11366903179921801},null,1277216.99,1268307.92,{"$f":"+V611-W611","v":8909.0700000000652},{"$f":"IF(W611<0,IF(X611=0,0,IF(OR(W611=0,V611=0),\"N.M.\",IF(ABS(X611/W611)>=10,\"N.M.\",X611/(-W611)))),IF(X611=0,0,IF(OR(W611=0,V611=0),\"N.M.\",IF(ABS(X611/W611)>=10,\"N.M.\",X611/W611))))","v":7.0243746487052335E-3}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757","Line 121","(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,84656.99,81724.479999999996,{"$f":"+F612-G612","v":2932.5100000000093},{"$f":"IF(G612<0,IF(H612=0,0,IF(OR(G612=0,F612=0),\"N.M.\",IF(ABS(H612/G612)>=10,\"N.M.\",H612/(-G612)))),IF(H612=0,0,IF(OR(G612=0,F612=0),\"N.M.\",IF(ABS(H612/G612)>=10,\"N.M.\",H612/G612))))","v":3.5882883561938965E-2},null,1134879.99,1219176.9099999999,{"$f":"+K612-L612","v":-84296.919999999925},{"$f":"IF(L612<0,IF(M612=0,0,IF(OR(L612=0,K612=0),\"N.M.\",IF(ABS(M612/L612)>=10,\"N.M.\",M612/(-L612)))),IF(M612=0,0,IF(OR(L612=0,K612=0),\"N.M.\",IF(ABS(M612/L612)>=10,\"N.M.\",M612/L612))))","v":-6.9142484005869115E-2},null,null,375628.02,325589.35000000003,{"$f":"+Q612-R612","v":50038.669999999984},{"$f":"IF(R612<0,IF(S612=0,0,IF(OR(R612=0,Q612=0),\"N.M.\",IF(ABS(S612/R612)>=10,\"N.M.\",S612/(-R612)))),IF(S612=0,0,IF(OR(R612=0,Q612=0),\"N.M.\",IF(ABS(S612/R612)>=10,\"N.M.\",S612/R612))))","v":0.15368644582508603},null,1358696.88,1333146.33,{"$f":"+V612-W612","v":25550.549999999814},{"$f":"IF(W612<0,IF(X612=0,0,IF(OR(W612=0,V612=0),\"N.M.\",IF(ABS(X612/W612)>=10,\"N.M.\",X612/(-W612)))),IF(X612=0,0,IF(OR(W612=0,V612=0),\"N.M.\",IF(ABS(X612/W612)>=10,\"N.M.\",X612/W612))))","v":1.9165600523387265E-2}]
[null,"Line 122","(575.8) Rents",null,null,null,null,{"$f":"+F613-G613","v":0},{"$f":"IF(G613<0,IF(H613=0,0,IF(OR(G613=0,F613=0),\"N.M.\",IF(ABS(H613/G613)>=10,\"N.M.\",H613/(-G613)))),IF(H613=0,0,IF(OR(G613=0,F613=0),\"N.M.\",IF(ABS(H613/G613)>=10,\"N.M.\",H613/G613))))","v":0},null,null,null,{"$f":"+K613-L613","v":0},{"$f":"IF(L613<0,IF(M613=0,0,IF(OR(L613=0,K613=0),\"N.M.\",IF(ABS(M613/L613)>=10,\"N.M.\",M613/(-L613)))),IF(M613=0,0,IF(OR(L613=0,K613=0),\"N.M.\",IF(ABS(M613/L613)>=10,\"N.M.\",M613/L613))))","v":0},null,null,null,null,{"$f":"+Q613-R613","v":0},{"$f":"IF(R613<0,IF(S613=0,0,IF(OR(R613=0,Q613=0),\"N.M.\",IF(ABS(S613/R613)>=10,\"N.M.\",S613/(-R613)))),IF(S613=0,0,IF(OR(R613=0,Q613=0),\"N.M.\",IF(ABS(S613/R613)>=10,\"N.M.\",S613/R613))))","v":0},null,null,null,{"$f":"+V613-W613","v":0},{"$f":"IF(W613<0,IF(X613=0,0,IF(OR(W613=0,V613=0),\"N.M.\",IF(ABS(X613/W613)>=10,\"N.M.\",X613/(-W613)))),IF(X613=0,0,IF(OR(W613=0,V613=0),\"N.M.\",IF(ABS(X613/W613)>=10,\"N.M.\",X613/W613))))","v":0}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,7096.63,2931.51,{"$f":"+F614-G614","v":4165.12},{"$f":"IF(G614<0,IF(H614=0,0,IF(OR(G614=0,F614=0),\"N.M.\",IF(ABS(H614/G614)>=10,\"N.M.\",H614/(-G614)))),IF(H614=0,0,IF(OR(G614=0,F614=0),\"N.M.\",IF(ABS(H614/G614)>=10,\"N.M.\",H614/G614))))","v":1.420810435577569},null,70024.59,60359.9,{"$f":"+K614-L614","v":9664.6899999999951},{"$f":"IF(L614<0,IF(M614=0,0,IF(OR(L614=0,K614=0),\"N.M.\",IF(ABS(M614/L614)>=10,\"N.M.\",M614/(-L614)))),IF(M614=0,0,IF(OR(L614=0,K614=0),\"N.M.\",IF(ABS(M614/L614)>=10,\"N.M.\",M614/L614))))","v":0.1601177271665459},null,null,31307.760000000002,16412.88,{"$f":"+Q614-R614","v":14894.880000000001},{"$f":"IF(R614<0,IF(S614=0,0,IF(OR(R614=0,Q614=0),\"N.M.\",IF(ABS(S614/R614)>=10,\"N.M.\",S614/(-R614)))),IF(S614=0,0,IF(OR(R614=0,Q614=0),\"N.M.\",IF(ABS(S614/R614)>=10,\"N.M.\",S614/R614))))","v":0.90751166157310603},null,81479.89,64838.41,{"$f":"+V614-W614","v":16641.479999999996},{"$f":"IF(W614<0,IF(X614=0,0,IF(OR(W614=0,V614=0),\"N.M.\",IF(ABS(X614/W614)>=10,\"N.M.\",X614/(-W614)))),IF(X614=0,0,IF(OR(W614=0,V614=0),\"N.M.\",IF(ABS(X614/W614)>=10,\"N.M.\",X614/W614))))","v":0.25666082804929974}]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,77560.36,78792.97,{"$f":"+F615-G615","v":-1232.6100000000006},{"$f":"IF(G615<0,IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/(-G615)))),IF(H615=0,0,IF(OR(G615=0,F615=0),\"N.M.\",IF(ABS(H615/G615)>=10,\"N.M.\",H615/G615))))","v":-1.5643654503694943E-2},null,1064855.3999999999,1158817.01,{"$f":"+K615-L615","v":-93961.610000000102},{"$f":"IF(L615<0,IF(M615=0,0,IF(OR(L615=0,K615=0),\"N.M.\",IF(ABS(M615/L615)>=10,\"N.M.\",M615/(-L615)))),IF(M615=0,0,IF(OR(L615=0,K615=0),\"N.M.\",IF(ABS(M615/L615)>=10,\"N.M.\",M615/L615))))","v":-8.1084079012613136E-2},null,null,344320.26,309176.47000000003,{"$f":"+Q615-R615","v":35143.789999999979},{"$f":"IF(R615<0,IF(S615=0,0,IF(OR(R615=0,Q615=0),\"N.M.\",IF(ABS(S615/R615)>=10,\"N.M.\",S615/(-R615)))),IF(S615=0,0,IF(OR(R615=0,Q615=0),\"N.M.\",IF(ABS(S615/R615)>=10,\"N.M.\",S615/R615))))","v":0.11366903179921801},null,1277216.99,1268307.92,{"$f":"+V615-W615","v":8909.0700000000652},{"$f":"IF(W615<0,IF(X615=0,0,IF(OR(W615=0,V615=0),\"N.M.\",IF(ABS(X615/W615)>=10,\"N.M.\",X615/(-W615)))),IF(X615=0,0,IF(OR(W615=0,V615=0),\"N.M.\",IF(ABS(X615/W615)>=10,\"N.M.\",X615/W615))))","v":7.0243746487052335E-3}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575","Line 123","TOTAL Operation (Lines 115 thru 122)","o",null,84656.99,81724.479999999996,{"$f":"+F616-G616","v":2932.5100000000093},{"$f":"IF(G616<0,IF(H616=0,0,IF(OR(G616=0,F616=0),\"N.M.\",IF(ABS(H616/G616)>=10,\"N.M.\",H616/(-G616)))),IF(H616=0,0,IF(OR(G616=0,F616=0),\"N.M.\",IF(ABS(H616/G616)>=10,\"N.M.\",H616/G616))))","v":3.5882883561938965E-2},null,1134879.99,1219176.9099999999,{"$f":"+K616-L616","v":-84296.919999999925},{"$f":"IF(L616<0,IF(M616=0,0,IF(OR(L616=0,K616=0),\"N.M.\",IF(ABS(M616/L616)>=10,\"N.M.\",M616/(-L616)))),IF(M616=0,0,IF(OR(L616=0,K616=0),\"N.M.\",IF(ABS(M616/L616)>=10,\"N.M.\",M616/L616))))","v":-6.9142484005869115E-2},null,null,375628.02,325589.35000000003,{"$f":"+Q616-R616","v":50038.669999999984},{"$f":"IF(R616<0,IF(S616=0,0,IF(OR(R616=0,Q616=0),\"N.M.\",IF(ABS(S616/R616)>=10,\"N.M.\",S616/(-R616)))),IF(S616=0,0,IF(OR(R616=0,Q616=0),\"N.M.\",IF(ABS(S616/R616)>=10,\"N.M.\",S616/R616))))","v":0.15368644582508603},null,1358696.88,1333146.33,{"$f":"+V616-W616","v":25550.549999999814},{"$f":"IF(W616<0,IF(X616=0,0,IF(OR(W616=0,V616=0),\"N.M.\",IF(ABS(X616/W616)>=10,\"N.M.\",X616/(-W616)))),IF(X616=0,0,IF(OR(W616=0,V616=0),\"N.M.\",IF(ABS(X616/W616)>=10,\"N.M.\",X616/W616))))","v":1.9165600523387265E-2}]
[null,"Line 124","Maintenance",null," ",null,null,{"$f":"+F617-G617","v":0},{"$f":"IF(G617<0,IF(H617=0,0,IF(OR(G617=0,F617=0),\"N.M.\",IF(ABS(H617/G617)>=10,\"N.M.\",H617/(-G617)))),IF(H617=0,0,IF(OR(G617=0,F617=0),\"N.M.\",IF(ABS(H617/G617)>=10,\"N.M.\",H617/G617))))","v":0},null,null,null,{"$f":"+K617-L617","v":0},{"$f":"IF(L617<0,IF(M617=0,0,IF(OR(L617=0,K617=0),\"N.M.\",IF(ABS(M617/L617)>=10,\"N.M.\",M617/(-L617)))),IF(M617=0,0,IF(OR(L617=0,K617=0),\"N.M.\",IF(ABS(M617/L617)>=10,\"N.M.\",M617/L617))))","v":0},null,null,null,null,{"$f":"+Q617-R617","v":0},{"$f":"IF(R617<0,IF(S617=0,0,IF(OR(R617=0,Q617=0),\"N.M.\",IF(ABS(S617/R617)>=10,\"N.M.\",S617/(-R617)))),IF(S617=0,0,IF(OR(R617=0,Q617=0),\"N.M.\",IF(ABS(S617/R617)>=10,\"N.M.\",S617/R617))))","v":0},null,null,null,{"$f":"+V617-W617","v":0},{"$f":"IF(W617<0,IF(X617=0,0,IF(OR(W617=0,V617=0),\"N.M.\",IF(ABS(X617/W617)>=10,\"N.M.\",X617/(-W617)))),IF(X617=0,0,IF(OR(W617=0,V617=0),\"N.M.\",IF(ABS(X617/W617)>=10,\"N.M.\",X617/W617))))","v":0}]
[null,"Line 125","(576.1) Maintenance of Structures and Improvements",null,null,null,null,{"$f":"+F618-G618","v":0},{"$f":"IF(G618<0,IF(H618=0,0,IF(OR(G618=0,F618=0),\"N.M.\",IF(ABS(H618/G618)>=10,\"N.M.\",H618/(-G618)))),IF(H618=0,0,IF(OR(G618=0,F618=0),\"N.M.\",IF(ABS(H618/G618)>=10,\"N.M.\",H618/G618))))","v":0},null,null,null,{"$f":"+K618-L618","v":0},{"$f":"IF(L618<0,IF(M618=0,0,IF(OR(L618=0,K618=0),\"N.M.\",IF(ABS(M618/L618)>=10,\"N.M.\",M618/(-L618)))),IF(M618=0,0,IF(OR(L618=0,K618=0),\"N.M.\",IF(ABS(M618/L618)>=10,\"N.M.\",M618/L618))))","v":0},null,null,null,null,{"$f":"+Q618-R618","v":0},{"$f":"IF(R618<0,IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/(-R618)))),IF(S618=0,0,IF(OR(R618=0,Q618=0),\"N.M.\",IF(ABS(S618/R618)>=10,\"N.M.\",S618/R618))))","v":0},null,null,null,{"$f":"+V618-W618","v":0},{"$f":"IF(W618<0,IF(X618=0,0,IF(OR(W618=0,V618=0),\"N.M.\",IF(ABS(X618/W618)>=10,\"N.M.\",X618/(-W618)))),IF(X618=0,0,IF(OR(W618=0,V618=0),\"N.M.\",IF(ABS(X618/W618)>=10,\"N.M.\",X618/W618))))","v":0}]
[null,"Line 126","(576.2) Maintenance of Computer Hardware",null,null,null,null,{"$f":"+F619-G619","v":0},{"$f":"IF(G619<0,IF(H619=0,0,IF(OR(G619=0,F619=0),\"N.M.\",IF(ABS(H619/G619)>=10,\"N.M.\",H619/(-G619)))),IF(H619=0,0,IF(OR(G619=0,F619=0),\"N.M.\",IF(ABS(H619/G619)>=10,\"N.M.\",H619/G619))))","v":0},null,null,null,{"$f":"+K619-L619","v":0},{"$f":"IF(L619<0,IF(M619=0,0,IF(OR(L619=0,K619=0),\"N.M.\",IF(ABS(M619/L619)>=10,\"N.M.\",M619/(-L619)))),IF(M619=0,0,IF(OR(L619=0,K619=0),\"N.M.\",IF(ABS(M619/L619)>=10,\"N.M.\",M619/L619))))","v":0},null,null,null,null,{"$f":"+Q619-R619","v":0},{"$f":"IF(R619<0,IF(S619=0,0,IF(OR(R619=0,Q619=0),\"N.M.\",IF(ABS(S619/R619)>=10,\"N.M.\",S619/(-R619)))),IF(S619=0,0,IF(OR(R619=0,Q619=0),\"N.M.\",IF(ABS(S619/R619)>=10,\"N.M.\",S619/R619))))","v":0},null,null,null,{"$f":"+V619-W619","v":0},{"$f":"IF(W619<0,IF(X619=0,0,IF(OR(W619=0,V619=0),\"N.M.\",IF(ABS(X619/W619)>=10,\"N.M.\",X619/(-W619)))),IF(X619=0,0,IF(OR(W619=0,V619=0),\"N.M.\",IF(ABS(X619/W619)>=10,\"N.M.\",X619/W619))))","v":0}]
[null,"Line 127","(576.3) Maintenance of Computer Software",null,null,null,null,{"$f":"+F620-G620","v":0},{"$f":"IF(G620<0,IF(H620=0,0,IF(OR(G620=0,F620=0),\"N.M.\",IF(ABS(H620/G620)>=10,\"N.M.\",H620/(-G620)))),IF(H620=0,0,IF(OR(G620=0,F620=0),\"N.M.\",IF(ABS(H620/G620)>=10,\"N.M.\",H620/G620))))","v":0},null,null,null,{"$f":"+K620-L620","v":0},{"$f":"IF(L620<0,IF(M620=0,0,IF(OR(L620=0,K620=0),\"N.M.\",IF(ABS(M620/L620)>=10,\"N.M.\",M620/(-L620)))),IF(M620=0,0,IF(OR(L620=0,K620=0),\"N.M.\",IF(ABS(M620/L620)>=10,\"N.M.\",M620/L620))))","v":0},null,null,null,null,{"$f":"+Q620-R620","v":0},{"$f":"IF(R620<0,IF(S620=0,0,IF(OR(R620=0,Q620=0),\"N.M.\",IF(ABS(S620/R620)>=10,\"N.M.\",S620/(-R620)))),IF(S620=0,0,IF(OR(R620=0,Q620=0),\"N.M.\",IF(ABS(S620/R620)>=10,\"N.M.\",S620/R620))))","v":0},null,null,null,{"$f":"+V620-W620","v":0},{"$f":"IF(W620<0,IF(X620=0,0,IF(OR(W620=0,V620=0),\"N.M.\",IF(ABS(X620/W620)>=10,\"N.M.\",X620/(-W620)))),IF(X620=0,0,IF(OR(W620=0,V620=0),\"N.M.\",IF(ABS(X620/W620)>=10,\"N.M.\",X620/W620))))","v":0}]
[null,"Line 128","(576.4) Maintenance of Communication Equipment",null,null,null,null,{"$f":"+F621-G621","v":0},{"$f":"IF(G621<0,IF(H621=0,0,IF(OR(G621=0,F621=0),\"N.M.\",IF(ABS(H621/G621)>=10,\"N.M.\",H621/(-G621)))),IF(H621=0,0,IF(OR(G621=0,F621=0),\"N.M.\",IF(ABS(H621/G621)>=10,\"N.M.\",H621/G621))))","v":0},null,null,null,{"$f":"+K621-L621","v":0},{"$f":"IF(L621<0,IF(M621=0,0,IF(OR(L621=0,K621=0),\"N.M.\",IF(ABS(M621/L621)>=10,\"N.M.\",M621/(-L621)))),IF(M621=0,0,IF(OR(L621=0,K621=0),\"N.M.\",IF(ABS(M621/L621)>=10,\"N.M.\",M621/L621))))","v":0},null,null,null,null,{"$f":"+Q621-R621","v":0},{"$f":"IF(R621<0,IF(S621=0,0,IF(OR(R621=0,Q621=0),\"N.M.\",IF(ABS(S621/R621)>=10,\"N.M.\",S621/(-R621)))),IF(S621=0,0,IF(OR(R621=0,Q621=0),\"N.M.\",IF(ABS(S621/R621)>=10,\"N.M.\",S621/R621))))","v":0},null,null,null,{"$f":"+V621-W621","v":0},{"$f":"IF(W621<0,IF(X621=0,0,IF(OR(W621=0,V621=0),\"N.M.\",IF(ABS(X621/W621)>=10,\"N.M.\",X621/(-W621)))),IF(X621=0,0,IF(OR(W621=0,V621=0),\"N.M.\",IF(ABS(X621/W621)>=10,\"N.M.\",X621/W621))))","v":0}]
[null,"Line 129","(576.5) Maintenance of Miscellaneous Market Operation Plant",null,null,null,null,{"$f":"+F622-G622","v":0},{"$f":"IF(G622<0,IF(H622=0,0,IF(OR(G622=0,F622=0),\"N.M.\",IF(ABS(H622/G622)>=10,\"N.M.\",H622/(-G622)))),IF(H622=0,0,IF(OR(G622=0,F622=0),\"N.M.\",IF(ABS(H622/G622)>=10,\"N.M.\",H622/G622))))","v":0},null,null,null,{"$f":"+K622-L622","v":0},{"$f":"IF(L622<0,IF(M622=0,0,IF(OR(L622=0,K622=0),\"N.M.\",IF(ABS(M622/L622)>=10,\"N.M.\",M622/(-L622)))),IF(M622=0,0,IF(OR(L622=0,K622=0),\"N.M.\",IF(ABS(M622/L622)>=10,\"N.M.\",M622/L622))))","v":0},null,null,null,null,{"$f":"+Q622-R622","v":0},{"$f":"IF(R622<0,IF(S622=0,0,IF(OR(R622=0,Q622=0),\"N.M.\",IF(ABS(S622/R622)>=10,\"N.M.\",S622/(-R622)))),IF(S622=0,0,IF(OR(R622=0,Q622=0),\"N.M.\",IF(ABS(S622/R622)>=10,\"N.M.\",S622/R622))))","v":0},null,null,null,{"$f":"+V622-W622","v":0},{"$f":"IF(W622<0,IF(X622=0,0,IF(OR(W622=0,V622=0),\"N.M.\",IF(ABS(X622/W622)>=10,\"N.M.\",X622/(-W622)))),IF(X622=0,0,IF(OR(W622=0,V622=0),\"N.M.\",IF(ABS(X622/W622)>=10,\"N.M.\",X622/W622))))","v":0}]
[null,"Line 130","TOTAL Maintenance (Lines 125 thru 129)","m",null,null,null,{"$f":"+F623-G623","v":0},{"$f":"IF(G623<0,IF(H623=0,0,IF(OR(G623=0,F623=0),\"N.M.\",IF(ABS(H623/G623)>=10,\"N.M.\",H623/(-G623)))),IF(H623=0,0,IF(OR(G623=0,F623=0),\"N.M.\",IF(ABS(H623/G623)>=10,\"N.M.\",H623/G623))))","v":0},null,null,null,{"$f":"+K623-L623","v":0},{"$f":"IF(L623<0,IF(M623=0,0,IF(OR(L623=0,K623=0),\"N.M.\",IF(ABS(M623/L623)>=10,\"N.M.\",M623/(-L623)))),IF(M623=0,0,IF(OR(L623=0,K623=0),\"N.M.\",IF(ABS(M623/L623)>=10,\"N.M.\",M623/L623))))","v":0},null,null,null,null,{"$f":"+Q623-R623","v":0},{"$f":"IF(R623<0,IF(S623=0,0,IF(OR(R623=0,Q623=0),\"N.M.\",IF(ABS(S623/R623)>=10,\"N.M.\",S623/(-R623)))),IF(S623=0,0,IF(OR(R623=0,Q623=0),\"N.M.\",IF(ABS(S623/R623)>=10,\"N.M.\",S623/R623))))","v":0},null,null,null,{"$f":"+V623-W623","v":0},{"$f":"IF(W623<0,IF(X623=0,0,IF(OR(W623=0,V623=0),\"N.M.\",IF(ABS(X623/W623)>=10,\"N.M.\",X623/(-W623)))),IF(X623=0,0,IF(OR(W623=0,V623=0),\"N.M.\",IF(ABS(X623/W623)>=10,\"N.M.\",X623/W623))))","v":0}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,7096.63,2931.51,{"$f":"+F624-G624","v":4165.12},{"$f":"IF(G624<0,IF(H624=0,0,IF(OR(G624=0,F624=0),\"N.M.\",IF(ABS(H624/G624)>=10,\"N.M.\",H624/(-G624)))),IF(H624=0,0,IF(OR(G624=0,F624=0),\"N.M.\",IF(ABS(H624/G624)>=10,\"N.M.\",H624/G624))))","v":1.420810435577569},null,70024.59,60359.9,{"$f":"+K624-L624","v":9664.6899999999951},{"$f":"IF(L624<0,IF(M624=0,0,IF(OR(L624=0,K624=0),\"N.M.\",IF(ABS(M624/L624)>=10,\"N.M.\",M624/(-L624)))),IF(M624=0,0,IF(OR(L624=0,K624=0),\"N.M.\",IF(ABS(M624/L624)>=10,\"N.M.\",M624/L624))))","v":0.1601177271665459},null,null,31307.760000000002,16412.88,{"$f":"+Q624-R624","v":14894.880000000001},{"$f":"IF(R624<0,IF(S624=0,0,IF(OR(R624=0,Q624=0),\"N.M.\",IF(ABS(S624/R624)>=10,\"N.M.\",S624/(-R624)))),IF(S624=0,0,IF(OR(R624=0,Q624=0),\"N.M.\",IF(ABS(S624/R624)>=10,\"N.M.\",S624/R624))))","v":0.90751166157310603},null,81479.89,64838.41,{"$f":"+V624-W624","v":16641.479999999996},{"$f":"IF(W624<0,IF(X624=0,0,IF(OR(W624=0,V624=0),\"N.M.\",IF(ABS(X624/W624)>=10,\"N.M.\",X624/(-W624)))),IF(X624=0,0,IF(OR(W624=0,V624=0),\"N.M.\",IF(ABS(X624/W624)>=10,\"N.M.\",X624/W624))))","v":0.25666082804929974}]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,77560.36,78792.97,{"$f":"+F625-G625","v":-1232.6100000000006},{"$f":"IF(G625<0,IF(H625=0,0,IF(OR(G625=0,F625=0),\"N.M.\",IF(ABS(H625/G625)>=10,\"N.M.\",H625/(-G625)))),IF(H625=0,0,IF(OR(G625=0,F625=0),\"N.M.\",IF(ABS(H625/G625)>=10,\"N.M.\",H625/G625))))","v":-1.5643654503694943E-2},null,1064855.3999999999,1158817.01,{"$f":"+K625-L625","v":-93961.610000000102},{"$f":"IF(L625<0,IF(M625=0,0,IF(OR(L625=0,K625=0),\"N.M.\",IF(ABS(M625/L625)>=10,\"N.M.\",M625/(-L625)))),IF(M625=0,0,IF(OR(L625=0,K625=0),\"N.M.\",IF(ABS(M625/L625)>=10,\"N.M.\",M625/L625))))","v":-8.1084079012613136E-2},null,null,344320.26,309176.47000000003,{"$f":"+Q625-R625","v":35143.789999999979},{"$f":"IF(R625<0,IF(S625=0,0,IF(OR(R625=0,Q625=0),\"N.M.\",IF(ABS(S625/R625)>=10,\"N.M.\",S625/(-R625)))),IF(S625=0,0,IF(OR(R625=0,Q625=0),\"N.M.\",IF(ABS(S625/R625)>=10,\"N.M.\",S625/R625))))","v":0.11366903179921801},null,1277216.99,1268307.92,{"$f":"+V625-W625","v":8909.0700000000652},{"$f":"IF(W625<0,IF(X625=0,0,IF(OR(W625=0,V625=0),\"N.M.\",IF(ABS(X625/W625)>=10,\"N.M.\",X625/(-W625)))),IF(X625=0,0,IF(OR(W625=0,V625=0),\"N.M.\",IF(ABS(X625/W625)>=10,\"N.M.\",X625/W625))))","v":7.0243746487052335E-3}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576","Line 131","TOTAL Regional Transmission and Market Op Expns (Total 123 and 130)",null,null,84656.99,81724.479999999996,{"$f":"+F626-G626","v":2932.5100000000093},{"$f":"IF(G626<0,IF(H626=0,0,IF(OR(G626=0,F626=0),\"N.M.\",IF(ABS(H626/G626)>=10,\"N.M.\",H626/(-G626)))),IF(H626=0,0,IF(OR(G626=0,F626=0),\"N.M.\",IF(ABS(H626/G626)>=10,\"N.M.\",H626/G626))))","v":3.5882883561938965E-2},null,1134879.99,1219176.9099999999,{"$f":"+K626-L626","v":-84296.919999999925},{"$f":"IF(L626<0,IF(M626=0,0,IF(OR(L626=0,K626=0),\"N.M.\",IF(ABS(M626/L626)>=10,\"N.M.\",M626/(-L626)))),IF(M626=0,0,IF(OR(L626=0,K626=0),\"N.M.\",IF(ABS(M626/L626)>=10,\"N.M.\",M626/L626))))","v":-6.9142484005869115E-2},null,null,375628.02,325589.35000000003,{"$f":"+Q626-R626","v":50038.669999999984},{"$f":"IF(R626<0,IF(S626=0,0,IF(OR(R626=0,Q626=0),\"N.M.\",IF(ABS(S626/R626)>=10,\"N.M.\",S626/(-R626)))),IF(S626=0,0,IF(OR(R626=0,Q626=0),\"N.M.\",IF(ABS(S626/R626)>=10,\"N.M.\",S626/R626))))","v":0.15368644582508603},null,1358696.88,1333146.33,{"$f":"+V626-W626","v":25550.549999999814},{"$f":"IF(W626<0,IF(X626=0,0,IF(OR(W626=0,V626=0),\"N.M.\",IF(ABS(X626/W626)>=10,\"N.M.\",X626/(-W626)))),IF(X626=0,0,IF(OR(W626=0,V626=0),\"N.M.\",IF(ABS(X626/W626)>=10,\"N.M.\",X626/W626))))","v":1.9165600523387265E-2}]
[null,"Line 131.1","4. ENERGY STORAGE EXPENSES"]
[null,"Line 131.2","Operation"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771","Line 131.3","(577.1) Operation Supervision and Engineering",null,null,0,0,{"$f":"+F629-G629","v":0},{"$f":"IF(G629<0,IF(H629=0,0,IF(OR(G629=0,F629=0),\"N.M.\",IF(ABS(H629/G629)>=10,\"N.M.\",H629/(-G629)))),IF(H629=0,0,IF(OR(G629=0,F629=0),\"N.M.\",IF(ABS(H629/G629)>=10,\"N.M.\",H629/G629))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,1.83,0,{"$f":"+F630-G630","v":1.83},{"$f":"IF(G630<0,IF(H630=0,0,IF(OR(G630=0,F630=0),\"N.M.\",IF(ABS(H630/G630)>=10,\"N.M.\",H630/(-G630)))),IF(H630=0,0,IF(OR(G630=0,F630=0),\"N.M.\",IF(ABS(H630/G630)>=10,\"N.M.\",H630/G630))))","v":"N.M."},null,1.83,0,null,null,null,null,1.83,0,null,null,null,1.83,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5772","Line 131.4","(577.2) Operation of Energy Storage Equipment",null,null,1.83,0,{"$f":"+F631-G631","v":1.83},{"$f":"IF(G631<0,IF(H631=0,0,IF(OR(G631=0,F631=0),\"N.M.\",IF(ABS(H631/G631)>=10,\"N.M.\",H631/(-G631)))),IF(H631=0,0,IF(OR(G631=0,F631=0),\"N.M.\",IF(ABS(H631/G631)>=10,\"N.M.\",H631/G631))))","v":"N.M."},null,1.83,0,null,null,null,null,1.83,0,null,null,null,1.83,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5773","Line 131.5","(577.3) Storage Fuel",null,null,0,0,{"$f":"+F632-G632","v":0},{"$f":"IF(G632<0,IF(H632=0,0,IF(OR(G632=0,F632=0),\"N.M.\",IF(ABS(H632/G632)>=10,\"N.M.\",H632/(-G632)))),IF(H632=0,0,IF(OR(G632=0,F632=0),\"N.M.\",IF(ABS(H632/G632)>=10,\"N.M.\",H632/G632))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5774","Line 131.6","(577.4) Rents",null,null,0,0,{"$f":"+F633-G633","v":0},{"$f":"IF(G633<0,IF(H633=0,0,IF(OR(G633=0,F633=0),\"N.M.\",IF(ABS(H633/G633)>=10,\"N.M.\",H633/(-G633)))),IF(H633=0,0,IF(OR(G633=0,F633=0),\"N.M.\",IF(ABS(H633/G633)>=10,\"N.M.\",H633/G633))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,{"$f":"+F634-G634","v":0},{"$f":"IF(G634<0,IF(H634=0,0,IF(OR(G634=0,F634=0),\"N.M.\",IF(ABS(H634/G634)>=10,\"N.M.\",H634/(-G634)))),IF(H634=0,0,IF(OR(G634=0,F634=0),\"N.M.\",IF(ABS(H634/G634)>=10,\"N.M.\",H634/G634))))","v":0},null,0,0,null,null,null,null,-4.0999999999999996,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5775",null,"(577.5) not on FERC form",null,null,0,0,{"$f":"+F635-G635","v":0},{"$f":"IF(G635<0,IF(H635=0,0,IF(OR(G635=0,F635=0),\"N.M.\",IF(ABS(H635/G635)>=10,\"N.M.\",H635/(-G635)))),IF(H635=0,0,IF(OR(G635=0,F635=0),\"N.M.\",IF(ABS(H635/G635)>=10,\"N.M.\",H635/G635))))","v":0},null,0,0,null,null,null,null,-4.0999999999999996,0,null,null,null,0,0]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,1.83,0,{"$f":"+F636-G636","v":1.83},{"$f":"IF(G636<0,IF(H636=0,0,IF(OR(G636=0,F636=0),\"N.M.\",IF(ABS(H636/G636)>=10,\"N.M.\",H636/(-G636)))),IF(H636=0,0,IF(OR(G636=0,F636=0),\"N.M.\",IF(ABS(H636/G636)>=10,\"N.M.\",H636/G636))))","v":"N.M."},null,1.83,0,null,null,null,null,1.83,0,null,null,null,1.83,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,{"$f":"+F637-G637","v":0},{"$f":"IF(G637<0,IF(H637=0,0,IF(OR(G637=0,F637=0),\"N.M.\",IF(ABS(H637/G637)>=10,\"N.M.\",H637/(-G637)))),IF(H637=0,0,IF(OR(G637=0,F637=0),\"N.M.\",IF(ABS(H637/G637)>=10,\"N.M.\",H637/G637))))","v":0},null,0,0,null,null,null,null,-4.0999999999999996,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775","Line 131.7","Total Operation (Lines 131.3 thru 131.6)",null,null,1.83,0,{"$f":"+F638-G638","v":1.83},{"$f":"IF(G638<0,IF(H638=0,0,IF(OR(G638=0,F638=0),\"N.M.\",IF(ABS(H638/G638)>=10,\"N.M.\",H638/(-G638)))),IF(H638=0,0,IF(OR(G638=0,F638=0),\"N.M.\",IF(ABS(H638/G638)>=10,\"N.M.\",H638/G638))))","v":"N.M."},null,1.83,0,null,null,null,null,-2.2699999999999996,0,null,null,null,1.83,0]
[null,"Line 131.8","Maintenance",null,null,null,null,{"$f":"+F639-G639","v":0},{"$f":"IF(G639<0,IF(H639=0,0,IF(OR(G639=0,F639=0),\"N.M.\",IF(ABS(H639/G639)>=10,\"N.M.\",H639/(-G639)))),IF(H639=0,0,IF(OR(G639=0,F639=0),\"N.M.\",IF(ABS(H639/G639)>=10,\"N.M.\",H639/G639))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5781","Line 131.9","(578.1) Maintenance Supervision and Engineering",null,null,0,0,{"$f":"+F640-G640","v":0},{"$f":"IF(G640<0,IF(H640=0,0,IF(OR(G640=0,F640=0),\"N.M.\",IF(ABS(H640/G640)>=10,\"N.M.\",H640/(-G640)))),IF(H640=0,0,IF(OR(G640=0,F640=0),\"N.M.\",IF(ABS(H640/G640)>=10,\"N.M.\",H640/G640))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5782","Line 131.10","(578.2) Maintenance of Energy Storage Equipment, Structures",null,null,0,0,{"$f":"+F641-G641","v":0},{"$f":"IF(G641<0,IF(H641=0,0,IF(OR(G641=0,F641=0),\"N.M.\",IF(ABS(H641/G641)>=10,\"N.M.\",H641/(-G641)))),IF(H641=0,0,IF(OR(G641=0,F641=0),\"N.M.\",IF(ABS(H641/G641)>=10,\"N.M.\",H641/G641))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5783","Line 131.11","(578.3) Maintenance of Computer Hardware",null,null,0,0,{"$f":"+F642-G642","v":0},{"$f":"IF(G642<0,IF(H642=0,0,IF(OR(G642=0,F642=0),\"N.M.\",IF(ABS(H642/G642)>=10,\"N.M.\",H642/(-G642)))),IF(H642=0,0,IF(OR(G642=0,F642=0),\"N.M.\",IF(ABS(H642/G642)>=10,\"N.M.\",H642/G642))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5784","Line 131.12","(578.4) Maintenance of Computer Software",null,null,0,0,{"$f":"+F643-G643","v":0},{"$f":"IF(G643<0,IF(H643=0,0,IF(OR(G643=0,F643=0),\"N.M.\",IF(ABS(H643/G643)>=10,\"N.M.\",H643/(-G643)))),IF(H643=0,0,IF(OR(G643=0,F643=0),\"N.M.\",IF(ABS(H643/G643)>=10,\"N.M.\",H643/G643))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5785","Line 131.13","(578.5) Maintenance of Communication Equipment",null,null,0,0,{"$f":"+F644-G644","v":0},{"$f":"IF(G644<0,IF(H644=0,0,IF(OR(G644=0,F644=0),\"N.M.\",IF(ABS(H644/G644)>=10,\"N.M.\",H644/(-G644)))),IF(H644=0,0,IF(OR(G644=0,F644=0),\"N.M.\",IF(ABS(H644/G644)>=10,\"N.M.\",H644/G644))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,8.01,0,{"$f":"+F645-G645","v":8.01},{"$f":"IF(G645<0,IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/(-G645)))),IF(H645=0,0,IF(OR(G645=0,F645=0),\"N.M.\",IF(ABS(H645/G645)>=10,\"N.M.\",H645/G645))))","v":"N.M."},null,8.01,0,null,null,null,null,8.01,0,null,null,null,8.01,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5786","Line 131.14","(578.6) Maintenance of Miscellaneous Other Energy Storage Plant",null,null,8.01,0,{"$f":"+F646-G646","v":8.01},{"$f":"IF(G646<0,IF(H646=0,0,IF(OR(G646=0,F646=0),\"N.M.\",IF(ABS(H646/G646)>=10,\"N.M.\",H646/(-G646)))),IF(H646=0,0,IF(OR(G646=0,F646=0),\"N.M.\",IF(ABS(H646/G646)>=10,\"N.M.\",H646/G646))))","v":"N.M."},null,8.01,0,null,null,null,null,8.01,0,null,null,null,8.01,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5787",null,"(578.7) not on FERC form",null,null,0,0,{"$f":"+F647-G647","v":0},{"$f":"IF(G647<0,IF(H647=0,0,IF(OR(G647=0,F647=0),\"N.M.\",IF(ABS(H647/G647)>=10,\"N.M.\",H647/(-G647)))),IF(H647=0,0,IF(OR(G647=0,F647=0),\"N.M.\",IF(ABS(H647/G647)>=10,\"N.M.\",H647/G647))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,8.01,0,{"$f":"+F648-G648","v":8.01},{"$f":"IF(G648<0,IF(H648=0,0,IF(OR(G648=0,F648=0),\"N.M.\",IF(ABS(H648/G648)>=10,\"N.M.\",H648/(-G648)))),IF(H648=0,0,IF(OR(G648=0,F648=0),\"N.M.\",IF(ABS(H648/G648)>=10,\"N.M.\",H648/G648))))","v":"N.M."},null,8.01,0,null,null,null,null,8.01,0,null,null,null,8.01,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5781-5787","Line 131.15","Total Maintenance (Lines 131.9 thru 131.14)",null,null,8.01,0,{"$f":"+F649-G649","v":8.01},{"$f":"IF(G649<0,IF(H649=0,0,IF(OR(G649=0,F649=0),\"N.M.\",IF(ABS(H649/G649)>=10,\"N.M.\",H649/(-G649)))),IF(H649=0,0,IF(OR(G649=0,F649=0),\"N.M.\",IF(ABS(H649/G649)>=10,\"N.M.\",H649/G649))))","v":"N.M."},null,8.01,0,null,null,null,null,8.01,0,null,null,null,8.01,0]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,1.83,0,{"$f":"+F650-G650","v":1.83},{"$f":"IF(G650<0,IF(H650=0,0,IF(OR(G650=0,F650=0),\"N.M.\",IF(ABS(H650/G650)>=10,\"N.M.\",H650/(-G650)))),IF(H650=0,0,IF(OR(G650=0,F650=0),\"N.M.\",IF(ABS(H650/G650)>=10,\"N.M.\",H650/G650))))","v":"N.M."},null,1.83,0,null,null,null,null,1.83,0,null,null,null,1.83,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,{"$f":"+F651-G651","v":0},{"$f":"IF(G651<0,IF(H651=0,0,IF(OR(G651=0,F651=0),\"N.M.\",IF(ABS(H651/G651)>=10,\"N.M.\",H651/(-G651)))),IF(H651=0,0,IF(OR(G651=0,F651=0),\"N.M.\",IF(ABS(H651/G651)>=10,\"N.M.\",H651/G651))))","v":0},null,0,0,null,null,null,null,-4.0999999999999996,0,null,null,null,0,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,8.01,0,{"$f":"+F652-G652","v":8.01},{"$f":"IF(G652<0,IF(H652=0,0,IF(OR(G652=0,F652=0),\"N.M.\",IF(ABS(H652/G652)>=10,\"N.M.\",H652/(-G652)))),IF(H652=0,0,IF(OR(G652=0,F652=0),\"N.M.\",IF(ABS(H652/G652)>=10,\"N.M.\",H652/G652))))","v":"N.M."},null,8.01,0,null,null,null,null,8.01,0,null,null,null,8.01,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775,N5781-5787","Line 131.16","TOTAL Energy Storage Expenses (Total of 131.7 and 131.15)",null,null,9.84,0,{"$f":"+F653-G653","v":9.84},{"$f":"IF(G653<0,IF(H653=0,0,IF(OR(G653=0,F653=0),\"N.M.\",IF(ABS(H653/G653)>=10,\"N.M.\",H653/(-G653)))),IF(H653=0,0,IF(OR(G653=0,F653=0),\"N.M.\",IF(ABS(H653/G653)>=10,\"N.M.\",H653/G653))))","v":"N.M."},null,9.84,0,null,null,null,null,5.74,0,null,null,null,9.84,0]
[null,"Line 132","4. DISTRIBUTION EXPENSES",null,null,null,null,{"$f":"+F654-G654","v":0},{"$f":"IF(G654<0,IF(H654=0,0,IF(OR(G654=0,F654=0),\"N.M.\",IF(ABS(H654/G654)>=10,\"N.M.\",H654/(-G654)))),IF(H654=0,0,IF(OR(G654=0,F654=0),\"N.M.\",IF(ABS(H654/G654)>=10,\"N.M.\",H654/G654))))","v":0},null,null,null,{"$f":"+K654-L654","v":0},{"$f":"IF(L654<0,IF(M654=0,0,IF(OR(L654=0,K654=0),\"N.M.\",IF(ABS(M654/L654)>=10,\"N.M.\",M654/(-L654)))),IF(M654=0,0,IF(OR(L654=0,K654=0),\"N.M.\",IF(ABS(M654/L654)>=10,\"N.M.\",M654/L654))))","v":0},null,null,null,null,{"$f":"+Q654-R654","v":0},{"$f":"IF(R654<0,IF(S654=0,0,IF(OR(R654=0,Q654=0),\"N.M.\",IF(ABS(S654/R654)>=10,\"N.M.\",S654/(-R654)))),IF(S654=0,0,IF(OR(R654=0,Q654=0),\"N.M.\",IF(ABS(S654/R654)>=10,\"N.M.\",S654/R654))))","v":0},null,null,null,{"$f":"+V654-W654","v":0},{"$f":"IF(W654<0,IF(X654=0,0,IF(OR(W654=0,V654=0),\"N.M.\",IF(ABS(X654/W654)>=10,\"N.M.\",X654/(-W654)))),IF(X654=0,0,IF(OR(W654=0,V654=0),\"N.M.\",IF(ABS(X654/W654)>=10,\"N.M.\",X654/W654))))","v":0}]
[null,"Line 133","Operation",null,null,null,null,{"$f":"+F655-G655","v":0},{"$f":"IF(G655<0,IF(H655=0,0,IF(OR(G655=0,F655=0),\"N.M.\",IF(ABS(H655/G655)>=10,\"N.M.\",H655/(-G655)))),IF(H655=0,0,IF(OR(G655=0,F655=0),\"N.M.\",IF(ABS(H655/G655)>=10,\"N.M.\",H655/G655))))","v":0},null,null,null,{"$f":"+K655-L655","v":0},{"$f":"IF(L655<0,IF(M655=0,0,IF(OR(L655=0,K655=0),\"N.M.\",IF(ABS(M655/L655)>=10,\"N.M.\",M655/(-L655)))),IF(M655=0,0,IF(OR(L655=0,K655=0),\"N.M.\",IF(ABS(M655/L655)>=10,\"N.M.\",M655/L655))))","v":0},null,null,null,null,{"$f":"+Q655-R655","v":0},{"$f":"IF(R655<0,IF(S655=0,0,IF(OR(R655=0,Q655=0),\"N.M.\",IF(ABS(S655/R655)>=10,\"N.M.\",S655/(-R655)))),IF(S655=0,0,IF(OR(R655=0,Q655=0),\"N.M.\",IF(ABS(S655/R655)>=10,\"N.M.\",S655/R655))))","v":0},null,null,null,{"$f":"+V655-W655","v":0},{"$f":"IF(W655<0,IF(X655=0,0,IF(OR(W655=0,V655=0),\"N.M.\",IF(ABS(X655/W655)>=10,\"N.M.\",X655/(-W655)))),IF(X655=0,0,IF(OR(W655=0,V655=0),\"N.M.\",IF(ABS(X655/W655)>=10,\"N.M.\",X655/W655))))","v":0}]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-56595.32,-28852.799999999999,{"$f":"+F656-G656","v":-27742.52},{"$f":"IF(G656<0,IF(H656=0,0,IF(OR(G656=0,F656=0),\"N.M.\",IF(ABS(H656/G656)>=10,\"N.M.\",H656/(-G656)))),IF(H656=0,0,IF(OR(G656=0,F656=0),\"N.M.\",IF(ABS(H656/G656)>=10,\"N.M.\",H656/G656))))","v":-0.96151915931902632},null,745568.26,837181.5,{"$f":"+K656-L656","v":-91613.239999999991},{"$f":"IF(L656<0,IF(M656=0,0,IF(OR(L656=0,K656=0),\"N.M.\",IF(ABS(M656/L656)>=10,\"N.M.\",M656/(-L656)))),IF(M656=0,0,IF(OR(L656=0,K656=0),\"N.M.\",IF(ABS(M656/L656)>=10,\"N.M.\",M656/L656))))","v":-0.10943055956205433},null,null,-61725.87,50165.01,{"$f":"+Q656-R656","v":-111890.88},{"$f":"IF(R656<0,IF(S656=0,0,IF(OR(R656=0,Q656=0),\"N.M.\",IF(ABS(S656/R656)>=10,\"N.M.\",S656/(-R656)))),IF(S656=0,0,IF(OR(R656=0,Q656=0),\"N.M.\",IF(ABS(S656/R656)>=10,\"N.M.\",S656/R656))))","v":-2.2304566469736575},null,1101317.8400000001,1007398.17,{"$f":"+V656-W656","v":93919.670000000042},{"$f":"IF(W656<0,IF(X656=0,0,IF(OR(W656=0,V656=0),\"N.M.\",IF(ABS(X656/W656)>=10,\"N.M.\",X656/(-W656)))),IF(X656=0,0,IF(OR(W656=0,V656=0),\"N.M.\",IF(ABS(X656/W656)>=10,\"N.M.\",X656/W656))))","v":9.3229939061731701E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5800","Line 134","(580) Operation Supervision and Engineering",null,null,-56595.32,-28852.799999999999,{"$f":"+F657-G657","v":-27742.52},{"$f":"IF(G657<0,IF(H657=0,0,IF(OR(G657=0,F657=0),\"N.M.\",IF(ABS(H657/G657)>=10,\"N.M.\",H657/(-G657)))),IF(H657=0,0,IF(OR(G657=0,F657=0),\"N.M.\",IF(ABS(H657/G657)>=10,\"N.M.\",H657/G657))))","v":-0.96151915931902632},null,745568.26,837181.5,{"$f":"+K657-L657","v":-91613.239999999991},{"$f":"IF(L657<0,IF(M657=0,0,IF(OR(L657=0,K657=0),\"N.M.\",IF(ABS(M657/L657)>=10,\"N.M.\",M657/(-L657)))),IF(M657=0,0,IF(OR(L657=0,K657=0),\"N.M.\",IF(ABS(M657/L657)>=10,\"N.M.\",M657/L657))))","v":-0.10943055956205433},null,null,-61725.87,50165.01,{"$f":"+Q657-R657","v":-111890.88},{"$f":"IF(R657<0,IF(S657=0,0,IF(OR(R657=0,Q657=0),\"N.M.\",IF(ABS(S657/R657)>=10,\"N.M.\",S657/(-R657)))),IF(S657=0,0,IF(OR(R657=0,Q657=0),\"N.M.\",IF(ABS(S657/R657)>=10,\"N.M.\",S657/R657))))","v":-2.2304566469736575},null,1101317.8400000001,1007398.17,{"$f":"+V657-W657","v":93919.670000000042},{"$f":"IF(W657<0,IF(X657=0,0,IF(OR(W657=0,V657=0),\"N.M.\",IF(ABS(X657/W657)>=10,\"N.M.\",X657/(-W657)))),IF(X657=0,0,IF(OR(W657=0,V657=0),\"N.M.\",IF(ABS(X657/W657)>=10,\"N.M.\",X657/W657))))","v":9.3229939061731701E-2}]
["%,V5810000","5810000","Load Dispatching",null,null,108.7,36.61,{"$f":"+F658-G658","v":72.09},{"$f":"IF(G658<0,IF(H658=0,0,IF(OR(G658=0,F658=0),\"N.M.\",IF(ABS(H658/G658)>=10,\"N.M.\",H658/(-G658)))),IF(H658=0,0,IF(OR(G658=0,F658=0),\"N.M.\",IF(ABS(H658/G658)>=10,\"N.M.\",H658/G658))))","v":1.96913411636165},null,2643.84,996.48,{"$f":"+K658-L658","v":1647.3600000000001},{"$f":"IF(L658<0,IF(M658=0,0,IF(OR(L658=0,K658=0),\"N.M.\",IF(ABS(M658/L658)>=10,\"N.M.\",M658/(-L658)))),IF(M658=0,0,IF(OR(L658=0,K658=0),\"N.M.\",IF(ABS(M658/L658)>=10,\"N.M.\",M658/L658))))","v":1.6531791907514453},null,null,229.59,996.48,{"$f":"+Q658-R658","v":-766.89},{"$f":"IF(R658<0,IF(S658=0,0,IF(OR(R658=0,Q658=0),\"N.M.\",IF(ABS(S658/R658)>=10,\"N.M.\",S658/(-R658)))),IF(S658=0,0,IF(OR(R658=0,Q658=0),\"N.M.\",IF(ABS(S658/R658)>=10,\"N.M.\",S658/R658))))","v":-0.7695989884393063},null,2695.4300000000003,1516.74,{"$f":"+V658-W658","v":1178.6900000000003},{"$f":"IF(W658<0,IF(X658=0,0,IF(OR(W658=0,V658=0),\"N.M.\",IF(ABS(X658/W658)>=10,\"N.M.\",X658/(-W658)))),IF(X658=0,0,IF(OR(W658=0,V658=0),\"N.M.\",IF(ABS(X658/W658)>=10,\"N.M.\",X658/W658))))","v":0.77712066669303925}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5810","Line 135","(581) Load Dispatching",null,null,108.7,36.61,{"$f":"+F659-G659","v":72.09},{"$f":"IF(G659<0,IF(H659=0,0,IF(OR(G659=0,F659=0),\"N.M.\",IF(ABS(H659/G659)>=10,\"N.M.\",H659/(-G659)))),IF(H659=0,0,IF(OR(G659=0,F659=0),\"N.M.\",IF(ABS(H659/G659)>=10,\"N.M.\",H659/G659))))","v":1.96913411636165},null,2643.84,996.48,{"$f":"+K659-L659","v":1647.3600000000001},{"$f":"IF(L659<0,IF(M659=0,0,IF(OR(L659=0,K659=0),\"N.M.\",IF(ABS(M659/L659)>=10,\"N.M.\",M659/(-L659)))),IF(M659=0,0,IF(OR(L659=0,K659=0),\"N.M.\",IF(ABS(M659/L659)>=10,\"N.M.\",M659/L659))))","v":1.6531791907514453},null,null,229.59,996.48,{"$f":"+Q659-R659","v":-766.89},{"$f":"IF(R659<0,IF(S659=0,0,IF(OR(R659=0,Q659=0),\"N.M.\",IF(ABS(S659/R659)>=10,\"N.M.\",S659/(-R659)))),IF(S659=0,0,IF(OR(R659=0,Q659=0),\"N.M.\",IF(ABS(S659/R659)>=10,\"N.M.\",S659/R659))))","v":-0.7695989884393063},null,2695.4300000000003,1516.74,{"$f":"+V659-W659","v":1178.6900000000003},{"$f":"IF(W659<0,IF(X659=0,0,IF(OR(W659=0,V659=0),\"N.M.\",IF(ABS(X659/W659)>=10,\"N.M.\",X659/(-W659)))),IF(X659=0,0,IF(OR(W659=0,V659=0),\"N.M.\",IF(ABS(X659/W659)>=10,\"N.M.\",X659/W659))))","v":0.77712066669303925}]
["%,V5820000","5820000","Station Expenses",null,null,44668.78,25715.65,{"$f":"+F660-G660","v":18953.129999999997},{"$f":"IF(G660<0,IF(H660=0,0,IF(OR(G660=0,F660=0),\"N.M.\",IF(ABS(H660/G660)>=10,\"N.M.\",H660/(-G660)))),IF(H660=0,0,IF(OR(G660=0,F660=0),\"N.M.\",IF(ABS(H660/G660)>=10,\"N.M.\",H660/G660))))","v":0.73702706328636436},null,318179.98,314133.69,{"$f":"+K660-L660","v":4046.289999999979},{"$f":"IF(L660<0,IF(M660=0,0,IF(OR(L660=0,K660=0),\"N.M.\",IF(ABS(M660/L660)>=10,\"N.M.\",M660/(-L660)))),IF(M660=0,0,IF(OR(L660=0,K660=0),\"N.M.\",IF(ABS(M660/L660)>=10,\"N.M.\",M660/L660))))","v":1.288078970453624E-2},null,null,124225.96,21370.959999999999,{"$f":"+Q660-R660","v":102855},{"$f":"IF(R660<0,IF(S660=0,0,IF(OR(R660=0,Q660=0),\"N.M.\",IF(ABS(S660/R660)>=10,\"N.M.\",S660/(-R660)))),IF(S660=0,0,IF(OR(R660=0,Q660=0),\"N.M.\",IF(ABS(S660/R660)>=10,\"N.M.\",S660/R660))))","v":4.8128394793682645},null,391474.85,378559.74,{"$f":"+V660-W660","v":12915.109999999986},{"$f":"IF(W660<0,IF(X660=0,0,IF(OR(W660=0,V660=0),\"N.M.\",IF(ABS(X660/W660)>=10,\"N.M.\",X660/(-W660)))),IF(X660=0,0,IF(OR(W660=0,V660=0),\"N.M.\",IF(ABS(X660/W660)>=10,\"N.M.\",X660/W660))))","v":3.4116438266784489E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5820","Line 136","(582) Station Expenses",null,null,44668.78,25715.65,{"$f":"+F661-G661","v":18953.129999999997},{"$f":"IF(G661<0,IF(H661=0,0,IF(OR(G661=0,F661=0),\"N.M.\",IF(ABS(H661/G661)>=10,\"N.M.\",H661/(-G661)))),IF(H661=0,0,IF(OR(G661=0,F661=0),\"N.M.\",IF(ABS(H661/G661)>=10,\"N.M.\",H661/G661))))","v":0.73702706328636436},null,318179.98,314133.69,{"$f":"+K661-L661","v":4046.289999999979},{"$f":"IF(L661<0,IF(M661=0,0,IF(OR(L661=0,K661=0),\"N.M.\",IF(ABS(M661/L661)>=10,\"N.M.\",M661/(-L661)))),IF(M661=0,0,IF(OR(L661=0,K661=0),\"N.M.\",IF(ABS(M661/L661)>=10,\"N.M.\",M661/L661))))","v":1.288078970453624E-2},null,null,124225.96,21370.959999999999,{"$f":"+Q661-R661","v":102855},{"$f":"IF(R661<0,IF(S661=0,0,IF(OR(R661=0,Q661=0),\"N.M.\",IF(ABS(S661/R661)>=10,\"N.M.\",S661/(-R661)))),IF(S661=0,0,IF(OR(R661=0,Q661=0),\"N.M.\",IF(ABS(S661/R661)>=10,\"N.M.\",S661/R661))))","v":4.8128394793682645},null,391474.85,378559.74,{"$f":"+V661-W661","v":12915.109999999986},{"$f":"IF(W661<0,IF(X661=0,0,IF(OR(W661=0,V661=0),\"N.M.\",IF(ABS(X661/W661)>=10,\"N.M.\",X661/(-W661)))),IF(X661=0,0,IF(OR(W661=0,V661=0),\"N.M.\",IF(ABS(X661/W661)>=10,\"N.M.\",X661/W661))))","v":3.4116438266784489E-2}]
["%,V5830000","5830000","Overhead Line Expenses",null,null,125719.3,-30936.93,{"$f":"+F662-G662","v":156656.23000000001},{"$f":"IF(G662<0,IF(H662=0,0,IF(OR(G662=0,F662=0),\"N.M.\",IF(ABS(H662/G662)>=10,\"N.M.\",H662/(-G662)))),IF(H662=0,0,IF(OR(G662=0,F662=0),\"N.M.\",IF(ABS(H662/G662)>=10,\"N.M.\",H662/G662))))","v":5.0637290125426153},null,1019532.77,219894.39,{"$f":"+K662-L662","v":799638.38},{"$f":"IF(L662<0,IF(M662=0,0,IF(OR(L662=0,K662=0),\"N.M.\",IF(ABS(M662/L662)>=10,\"N.M.\",M662/(-L662)))),IF(M662=0,0,IF(OR(L662=0,K662=0),\"N.M.\",IF(ABS(M662/L662)>=10,\"N.M.\",M662/L662))))","v":3.6364655778621726},null,null,298949.59000000003,47422.1,{"$f":"+Q662-R662","v":251527.49000000002},{"$f":"IF(R662<0,IF(S662=0,0,IF(OR(R662=0,Q662=0),\"N.M.\",IF(ABS(S662/R662)>=10,\"N.M.\",S662/(-R662)))),IF(S662=0,0,IF(OR(R662=0,Q662=0),\"N.M.\",IF(ABS(S662/R662)>=10,\"N.M.\",S662/R662))))","v":5.304014162173333},null,1081586.26,318236.87,{"$f":"+V662-W662","v":763349.39},{"$f":"IF(W662<0,IF(X662=0,0,IF(OR(W662=0,V662=0),\"N.M.\",IF(ABS(X662/W662)>=10,\"N.M.\",X662/(-W662)))),IF(X662=0,0,IF(OR(W662=0,V662=0),\"N.M.\",IF(ABS(X662/W662)>=10,\"N.M.\",X662/W662))))","v":2.3986830627136322}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5830","Line 137","(583) Overhead Line Expenses",null,null,125719.3,-30936.93,{"$f":"+F663-G663","v":156656.23000000001},{"$f":"IF(G663<0,IF(H663=0,0,IF(OR(G663=0,F663=0),\"N.M.\",IF(ABS(H663/G663)>=10,\"N.M.\",H663/(-G663)))),IF(H663=0,0,IF(OR(G663=0,F663=0),\"N.M.\",IF(ABS(H663/G663)>=10,\"N.M.\",H663/G663))))","v":5.0637290125426153},null,1019532.77,219894.39,{"$f":"+K663-L663","v":799638.38},{"$f":"IF(L663<0,IF(M663=0,0,IF(OR(L663=0,K663=0),\"N.M.\",IF(ABS(M663/L663)>=10,\"N.M.\",M663/(-L663)))),IF(M663=0,0,IF(OR(L663=0,K663=0),\"N.M.\",IF(ABS(M663/L663)>=10,\"N.M.\",M663/L663))))","v":3.6364655778621726},null,null,298949.59000000003,47422.1,{"$f":"+Q663-R663","v":251527.49000000002},{"$f":"IF(R663<0,IF(S663=0,0,IF(OR(R663=0,Q663=0),\"N.M.\",IF(ABS(S663/R663)>=10,\"N.M.\",S663/(-R663)))),IF(S663=0,0,IF(OR(R663=0,Q663=0),\"N.M.\",IF(ABS(S663/R663)>=10,\"N.M.\",S663/R663))))","v":5.304014162173333},null,1081586.26,318236.87,{"$f":"+V663-W663","v":763349.39},{"$f":"IF(W663<0,IF(X663=0,0,IF(OR(W663=0,V663=0),\"N.M.\",IF(ABS(X663/W663)>=10,\"N.M.\",X663/(-W663)))),IF(X663=0,0,IF(OR(W663=0,V663=0),\"N.M.\",IF(ABS(X663/W663)>=10,\"N.M.\",X663/W663))))","v":2.3986830627136322}]
["%,V5840000","5840000","Underground Line Expenses",null,null,16246.26,36249.79,{"$f":"+F664-G664","v":-20003.53},{"$f":"IF(G664<0,IF(H664=0,0,IF(OR(G664=0,F664=0),\"N.M.\",IF(ABS(H664/G664)>=10,\"N.M.\",H664/(-G664)))),IF(H664=0,0,IF(OR(G664=0,F664=0),\"N.M.\",IF(ABS(H664/G664)>=10,\"N.M.\",H664/G664))))","v":-0.55182471401903288},null,323204.84000000003,292084.53999999998,{"$f":"+K664-L664","v":31120.300000000047},{"$f":"IF(L664<0,IF(M664=0,0,IF(OR(L664=0,K664=0),\"N.M.\",IF(ABS(M664/L664)>=10,\"N.M.\",M664/(-L664)))),IF(M664=0,0,IF(OR(L664=0,K664=0),\"N.M.\",IF(ABS(M664/L664)>=10,\"N.M.\",M664/L664))))","v":0.10654552274488766},null,null,73573.81,93888.98,{"$f":"+Q664-R664","v":-20315.169999999998},{"$f":"IF(R664<0,IF(S664=0,0,IF(OR(R664=0,Q664=0),\"N.M.\",IF(ABS(S664/R664)>=10,\"N.M.\",S664/(-R664)))),IF(S664=0,0,IF(OR(R664=0,Q664=0),\"N.M.\",IF(ABS(S664/R664)>=10,\"N.M.\",S664/R664))))","v":-0.2163743817432035},null,357863.41000000003,345347.55,{"$f":"+V664-W664","v":12515.860000000044},{"$f":"IF(W664<0,IF(X664=0,0,IF(OR(W664=0,V664=0),\"N.M.\",IF(ABS(X664/W664)>=10,\"N.M.\",X664/(-W664)))),IF(X664=0,0,IF(OR(W664=0,V664=0),\"N.M.\",IF(ABS(X664/W664)>=10,\"N.M.\",X664/W664))))","v":3.6241345855790912E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5840","Line 138","(584) Underground Line Expenses",null,null,16246.26,36249.79,{"$f":"+F665-G665","v":-20003.53},{"$f":"IF(G665<0,IF(H665=0,0,IF(OR(G665=0,F665=0),\"N.M.\",IF(ABS(H665/G665)>=10,\"N.M.\",H665/(-G665)))),IF(H665=0,0,IF(OR(G665=0,F665=0),\"N.M.\",IF(ABS(H665/G665)>=10,\"N.M.\",H665/G665))))","v":-0.55182471401903288},null,323204.84000000003,292084.53999999998,{"$f":"+K665-L665","v":31120.300000000047},{"$f":"IF(L665<0,IF(M665=0,0,IF(OR(L665=0,K665=0),\"N.M.\",IF(ABS(M665/L665)>=10,\"N.M.\",M665/(-L665)))),IF(M665=0,0,IF(OR(L665=0,K665=0),\"N.M.\",IF(ABS(M665/L665)>=10,\"N.M.\",M665/L665))))","v":0.10654552274488766},null,null,73573.81,93888.98,{"$f":"+Q665-R665","v":-20315.169999999998},{"$f":"IF(R665<0,IF(S665=0,0,IF(OR(R665=0,Q665=0),\"N.M.\",IF(ABS(S665/R665)>=10,\"N.M.\",S665/(-R665)))),IF(S665=0,0,IF(OR(R665=0,Q665=0),\"N.M.\",IF(ABS(S665/R665)>=10,\"N.M.\",S665/R665))))","v":-0.2163743817432035},null,357863.41000000003,345347.55,{"$f":"+V665-W665","v":12515.860000000044},{"$f":"IF(W665<0,IF(X665=0,0,IF(OR(W665=0,V665=0),\"N.M.\",IF(ABS(X665/W665)>=10,\"N.M.\",X665/(-W665)))),IF(X665=0,0,IF(OR(W665=0,V665=0),\"N.M.\",IF(ABS(X665/W665)>=10,\"N.M.\",X665/W665))))","v":3.6241345855790912E-2}]
[null,"Line 138.1","(584.1) Operation of Energy Storage Equipment",null,null,null,null,{"$f":"+F666-G666","v":0},{"$f":"IF(G666<0,IF(H666=0,0,IF(OR(G666=0,F666=0),\"N.M.\",IF(ABS(H666/G666)>=10,\"N.M.\",H666/(-G666)))),IF(H666=0,0,IF(OR(G666=0,F666=0),\"N.M.\",IF(ABS(H666/G666)>=10,\"N.M.\",H666/G666))))","v":0},null,null,null,{"$f":"+K666-L666","v":0},{"$f":"IF(L666<0,IF(M666=0,0,IF(OR(L666=0,K666=0),\"N.M.\",IF(ABS(M666/L666)>=10,\"N.M.\",M666/(-L666)))),IF(M666=0,0,IF(OR(L666=0,K666=0),\"N.M.\",IF(ABS(M666/L666)>=10,\"N.M.\",M666/L666))))","v":0},null,null,null,null,{"$f":"+Q666-R666","v":0},{"$f":"IF(R666<0,IF(S666=0,0,IF(OR(R666=0,Q666=0),\"N.M.\",IF(ABS(S666/R666)>=10,\"N.M.\",S666/(-R666)))),IF(S666=0,0,IF(OR(R666=0,Q666=0),\"N.M.\",IF(ABS(S666/R666)>=10,\"N.M.\",S666/R666))))","v":0},null,null,null,{"$f":"+V666-W666","v":0},{"$f":"IF(W666<0,IF(X666=0,0,IF(OR(W666=0,V666=0),\"N.M.\",IF(ABS(X666/W666)>=10,\"N.M.\",X666/(-W666)))),IF(X666=0,0,IF(OR(W666=0,V666=0),\"N.M.\",IF(ABS(X666/W666)>=10,\"N.M.\",X666/W666))))","v":0}]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,648.26,7036.58,{"$f":"+F667-G667","v":-6388.32},{"$f":"IF(G667<0,IF(H667=0,0,IF(OR(G667=0,F667=0),\"N.M.\",IF(ABS(H667/G667)>=10,\"N.M.\",H667/(-G667)))),IF(H667=0,0,IF(OR(G667=0,F667=0),\"N.M.\",IF(ABS(H667/G667)>=10,\"N.M.\",H667/G667))))","v":-0.90787285868987488},null,18025.46,32206.560000000001,{"$f":"+K667-L667","v":-14181.100000000002},{"$f":"IF(L667<0,IF(M667=0,0,IF(OR(L667=0,K667=0),\"N.M.\",IF(ABS(M667/L667)>=10,\"N.M.\",M667/(-L667)))),IF(M667=0,0,IF(OR(L667=0,K667=0),\"N.M.\",IF(ABS(M667/L667)>=10,\"N.M.\",M667/L667))))","v":-0.44031712793915284},null,null,5199.22,10225.69,{"$f":"+Q667-R667","v":-5026.47},{"$f":"IF(R667<0,IF(S667=0,0,IF(OR(R667=0,Q667=0),\"N.M.\",IF(ABS(S667/R667)>=10,\"N.M.\",S667/(-R667)))),IF(S667=0,0,IF(OR(R667=0,Q667=0),\"N.M.\",IF(ABS(S667/R667)>=10,\"N.M.\",S667/R667))))","v":-0.49155313724550614},null,26064.93,36225.360000000001,{"$f":"+V667-W667","v":-10160.43},{"$f":"IF(W667<0,IF(X667=0,0,IF(OR(W667=0,V667=0),\"N.M.\",IF(ABS(X667/W667)>=10,\"N.M.\",X667/(-W667)))),IF(X667=0,0,IF(OR(W667=0,V667=0),\"N.M.\",IF(ABS(X667/W667)>=10,\"N.M.\",X667/W667))))","v":-0.28047837205758619}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5850","Line 139","(585) Street Lighting and Signal System Expenses",null,null,648.26,7036.58,{"$f":"+F668-G668","v":-6388.32},{"$f":"IF(G668<0,IF(H668=0,0,IF(OR(G668=0,F668=0),\"N.M.\",IF(ABS(H668/G668)>=10,\"N.M.\",H668/(-G668)))),IF(H668=0,0,IF(OR(G668=0,F668=0),\"N.M.\",IF(ABS(H668/G668)>=10,\"N.M.\",H668/G668))))","v":-0.90787285868987488},null,18025.46,32206.560000000001,{"$f":"+K668-L668","v":-14181.100000000002},{"$f":"IF(L668<0,IF(M668=0,0,IF(OR(L668=0,K668=0),\"N.M.\",IF(ABS(M668/L668)>=10,\"N.M.\",M668/(-L668)))),IF(M668=0,0,IF(OR(L668=0,K668=0),\"N.M.\",IF(ABS(M668/L668)>=10,\"N.M.\",M668/L668))))","v":-0.44031712793915284},null,null,5199.22,10225.69,{"$f":"+Q668-R668","v":-5026.47},{"$f":"IF(R668<0,IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/(-R668)))),IF(S668=0,0,IF(OR(R668=0,Q668=0),\"N.M.\",IF(ABS(S668/R668)>=10,\"N.M.\",S668/R668))))","v":-0.49155313724550614},null,26064.93,36225.360000000001,{"$f":"+V668-W668","v":-10160.43},{"$f":"IF(W668<0,IF(X668=0,0,IF(OR(W668=0,V668=0),\"N.M.\",IF(ABS(X668/W668)>=10,\"N.M.\",X668/(-W668)))),IF(X668=0,0,IF(OR(W668=0,V668=0),\"N.M.\",IF(ABS(X668/W668)>=10,\"N.M.\",X668/W668))))","v":-0.28047837205758619}]
["%,V5860000","5860000","Meter Expenses",null,null,113949,54585.85,{"$f":"+F669-G669","v":59363.15},{"$f":"IF(G669<0,IF(H669=0,0,IF(OR(G669=0,F669=0),\"N.M.\",IF(ABS(H669/G669)>=10,\"N.M.\",H669/(-G669)))),IF(H669=0,0,IF(OR(G669=0,F669=0),\"N.M.\",IF(ABS(H669/G669)>=10,\"N.M.\",H669/G669))))","v":1.0875190182070995},null,1153643.03,1162200.6299999999,{"$f":"+K669-L669","v":-8557.5999999998603},{"$f":"IF(L669<0,IF(M669=0,0,IF(OR(L669=0,K669=0),\"N.M.\",IF(ABS(M669/L669)>=10,\"N.M.\",M669/(-L669)))),IF(M669=0,0,IF(OR(L669=0,K669=0),\"N.M.\",IF(ABS(M669/L669)>=10,\"N.M.\",M669/L669))))","v":-7.3632725530357532E-3},null,null,309136.19,302120.09000000003,{"$f":"+Q669-R669","v":7016.0999999999767},{"$f":"IF(R669<0,IF(S669=0,0,IF(OR(R669=0,Q669=0),\"N.M.\",IF(ABS(S669/R669)>=10,\"N.M.\",S669/(-R669)))),IF(S669=0,0,IF(OR(R669=0,Q669=0),\"N.M.\",IF(ABS(S669/R669)>=10,\"N.M.\",S669/R669))))","v":2.3222884648286635E-2},null,1344877.1600000001,1345451.14,{"$f":"+V669-W669","v":-573.97999999974854},{"$f":"IF(W669<0,IF(X669=0,0,IF(OR(W669=0,V669=0),\"N.M.\",IF(ABS(X669/W669)>=10,\"N.M.\",X669/(-W669)))),IF(X669=0,0,IF(OR(W669=0,V669=0),\"N.M.\",IF(ABS(X669/W669)>=10,\"N.M.\",X669/W669))))","v":-4.2660783653559401E-4}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5860","Line 140","(586) Meter Expenses",null,null,113949,54585.85,{"$f":"+F670-G670","v":59363.15},{"$f":"IF(G670<0,IF(H670=0,0,IF(OR(G670=0,F670=0),\"N.M.\",IF(ABS(H670/G670)>=10,\"N.M.\",H670/(-G670)))),IF(H670=0,0,IF(OR(G670=0,F670=0),\"N.M.\",IF(ABS(H670/G670)>=10,\"N.M.\",H670/G670))))","v":1.0875190182070995},null,1153643.03,1162200.6299999999,{"$f":"+K670-L670","v":-8557.5999999998603},{"$f":"IF(L670<0,IF(M670=0,0,IF(OR(L670=0,K670=0),\"N.M.\",IF(ABS(M670/L670)>=10,\"N.M.\",M670/(-L670)))),IF(M670=0,0,IF(OR(L670=0,K670=0),\"N.M.\",IF(ABS(M670/L670)>=10,\"N.M.\",M670/L670))))","v":-7.3632725530357532E-3},null,null,309136.19,302120.09000000003,{"$f":"+Q670-R670","v":7016.0999999999767},{"$f":"IF(R670<0,IF(S670=0,0,IF(OR(R670=0,Q670=0),\"N.M.\",IF(ABS(S670/R670)>=10,\"N.M.\",S670/(-R670)))),IF(S670=0,0,IF(OR(R670=0,Q670=0),\"N.M.\",IF(ABS(S670/R670)>=10,\"N.M.\",S670/R670))))","v":2.3222884648286635E-2},null,1344877.1600000001,1345451.14,{"$f":"+V670-W670","v":-573.97999999974854},{"$f":"IF(W670<0,IF(X670=0,0,IF(OR(W670=0,V670=0),\"N.M.\",IF(ABS(X670/W670)>=10,\"N.M.\",X670/(-W670)))),IF(X670=0,0,IF(OR(W670=0,V670=0),\"N.M.\",IF(ABS(X670/W670)>=10,\"N.M.\",X670/W670))))","v":-4.2660783653559401E-4}]
["%,V5870000","5870000","Customer Installations Exp",null,null,23112.65,9004.34,{"$f":"+F671-G671","v":14108.310000000001},{"$f":"IF(G671<0,IF(H671=0,0,IF(OR(G671=0,F671=0),\"N.M.\",IF(ABS(H671/G671)>=10,\"N.M.\",H671/(-G671)))),IF(H671=0,0,IF(OR(G671=0,F671=0),\"N.M.\",IF(ABS(H671/G671)>=10,\"N.M.\",H671/G671))))","v":1.5668344376156389},null,166933.43,160080.65,{"$f":"+K671-L671","v":6852.7799999999988},{"$f":"IF(L671<0,IF(M671=0,0,IF(OR(L671=0,K671=0),\"N.M.\",IF(ABS(M671/L671)>=10,\"N.M.\",M671/(-L671)))),IF(M671=0,0,IF(OR(L671=0,K671=0),\"N.M.\",IF(ABS(M671/L671)>=10,\"N.M.\",M671/L671))))","v":4.2808296942822253E-2},null,null,61530.700000000004,33418.379999999997,{"$f":"+Q671-R671","v":28112.320000000007},{"$f":"IF(R671<0,IF(S671=0,0,IF(OR(R671=0,Q671=0),\"N.M.\",IF(ABS(S671/R671)>=10,\"N.M.\",S671/(-R671)))),IF(S671=0,0,IF(OR(R671=0,Q671=0),\"N.M.\",IF(ABS(S671/R671)>=10,\"N.M.\",S671/R671))))","v":0.8412233028650703},null,198808.5,195330.95,{"$f":"+V671-W671","v":3477.5499999999884},{"$f":"IF(W671<0,IF(X671=0,0,IF(OR(W671=0,V671=0),\"N.M.\",IF(ABS(X671/W671)>=10,\"N.M.\",X671/(-W671)))),IF(X671=0,0,IF(OR(W671=0,V671=0),\"N.M.\",IF(ABS(X671/W671)>=10,\"N.M.\",X671/W671))))","v":1.7803374222057428E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5870","Line 141","(587) Customer Installations Expenses",null,null,23112.65,9004.34,{"$f":"+F672-G672","v":14108.310000000001},{"$f":"IF(G672<0,IF(H672=0,0,IF(OR(G672=0,F672=0),\"N.M.\",IF(ABS(H672/G672)>=10,\"N.M.\",H672/(-G672)))),IF(H672=0,0,IF(OR(G672=0,F672=0),\"N.M.\",IF(ABS(H672/G672)>=10,\"N.M.\",H672/G672))))","v":1.5668344376156389},null,166933.43,160080.65,{"$f":"+K672-L672","v":6852.7799999999988},{"$f":"IF(L672<0,IF(M672=0,0,IF(OR(L672=0,K672=0),\"N.M.\",IF(ABS(M672/L672)>=10,\"N.M.\",M672/(-L672)))),IF(M672=0,0,IF(OR(L672=0,K672=0),\"N.M.\",IF(ABS(M672/L672)>=10,\"N.M.\",M672/L672))))","v":4.2808296942822253E-2},null,null,61530.700000000004,33418.379999999997,{"$f":"+Q672-R672","v":28112.320000000007},{"$f":"IF(R672<0,IF(S672=0,0,IF(OR(R672=0,Q672=0),\"N.M.\",IF(ABS(S672/R672)>=10,\"N.M.\",S672/(-R672)))),IF(S672=0,0,IF(OR(R672=0,Q672=0),\"N.M.\",IF(ABS(S672/R672)>=10,\"N.M.\",S672/R672))))","v":0.8412233028650703},null,198808.5,195330.95,{"$f":"+V672-W672","v":3477.5499999999884},{"$f":"IF(W672<0,IF(X672=0,0,IF(OR(W672=0,V672=0),\"N.M.\",IF(ABS(X672/W672)>=10,\"N.M.\",X672/(-W672)))),IF(X672=0,0,IF(OR(W672=0,V672=0),\"N.M.\",IF(ABS(X672/W672)>=10,\"N.M.\",X672/W672))))","v":1.7803374222057428E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,225863.823,240983.51,{"$f":"+F673-G673","v":-15119.687000000005},{"$f":"IF(G673<0,IF(H673=0,0,IF(OR(G673=0,F673=0),\"N.M.\",IF(ABS(H673/G673)>=10,\"N.M.\",H673/(-G673)))),IF(H673=0,0,IF(OR(G673=0,F673=0),\"N.M.\",IF(ABS(H673/G673)>=10,\"N.M.\",H673/G673))))","v":-6.2741583438634466E-2},null,2542081.0419999999,5359411.8899999997,{"$f":"+K673-L673","v":-2817330.8479999998},{"$f":"IF(L673<0,IF(M673=0,0,IF(OR(L673=0,K673=0),\"N.M.\",IF(ABS(M673/L673)>=10,\"N.M.\",M673/(-L673)))),IF(M673=0,0,IF(OR(L673=0,K673=0),\"N.M.\",IF(ABS(M673/L673)>=10,\"N.M.\",M673/L673))))","v":-0.52567910543632423},null,null,741586.00300000003,885340.01,{"$f":"+Q673-R673","v":-143754.00699999998},{"$f":"IF(R673<0,IF(S673=0,0,IF(OR(R673=0,Q673=0),\"N.M.\",IF(ABS(S673/R673)>=10,\"N.M.\",S673/(-R673)))),IF(S673=0,0,IF(OR(R673=0,Q673=0),\"N.M.\",IF(ABS(S673/R673)>=10,\"N.M.\",S673/R673))))","v":-0.16237152435932495},null,3468492.4419999998,5832825.0199999996,{"$f":"+V673-W673","v":-2364332.5779999997},{"$f":"IF(W673<0,IF(X673=0,0,IF(OR(W673=0,V673=0),\"N.M.\",IF(ABS(X673/W673)>=10,\"N.M.\",X673/(-W673)))),IF(X673=0,0,IF(OR(W673=0,V673=0),\"N.M.\",IF(ABS(X673/W673)>=10,\"N.M.\",X673/W673))))","v":-0.40534947815046918}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5880","Line 142","(588) Miscellaneous Expenses",null,null,225863.823,240983.51,{"$f":"+F674-G674","v":-15119.687000000005},{"$f":"IF(G674<0,IF(H674=0,0,IF(OR(G674=0,F674=0),\"N.M.\",IF(ABS(H674/G674)>=10,\"N.M.\",H674/(-G674)))),IF(H674=0,0,IF(OR(G674=0,F674=0),\"N.M.\",IF(ABS(H674/G674)>=10,\"N.M.\",H674/G674))))","v":-6.2741583438634466E-2},null,2542081.0419999999,5359411.8899999997,{"$f":"+K674-L674","v":-2817330.8479999998},{"$f":"IF(L674<0,IF(M674=0,0,IF(OR(L674=0,K674=0),\"N.M.\",IF(ABS(M674/L674)>=10,\"N.M.\",M674/(-L674)))),IF(M674=0,0,IF(OR(L674=0,K674=0),\"N.M.\",IF(ABS(M674/L674)>=10,\"N.M.\",M674/L674))))","v":-0.52567910543632423},null,null,741586.00300000003,885340.01,{"$f":"+Q674-R674","v":-143754.00699999998},{"$f":"IF(R674<0,IF(S674=0,0,IF(OR(R674=0,Q674=0),\"N.M.\",IF(ABS(S674/R674)>=10,\"N.M.\",S674/(-R674)))),IF(S674=0,0,IF(OR(R674=0,Q674=0),\"N.M.\",IF(ABS(S674/R674)>=10,\"N.M.\",S674/R674))))","v":-0.16237152435932495},null,3468492.4419999998,5832825.0199999996,{"$f":"+V674-W674","v":-2364332.5779999997},{"$f":"IF(W674<0,IF(X674=0,0,IF(OR(W674=0,V674=0),\"N.M.\",IF(ABS(X674/W674)>=10,\"N.M.\",X674/(-W674)))),IF(X674=0,0,IF(OR(W674=0,V674=0),\"N.M.\",IF(ABS(X674/W674)>=10,\"N.M.\",X674/W674))))","v":-0.40534947815046918}]
["%,V5890001","5890001","Rents - Nonassociated",null,null,75299.87,135019.13,{"$f":"+F675-G675","v":-59719.260000000009},{"$f":"IF(G675<0,IF(H675=0,0,IF(OR(G675=0,F675=0),\"N.M.\",IF(ABS(H675/G675)>=10,\"N.M.\",H675/(-G675)))),IF(H675=0,0,IF(OR(G675=0,F675=0),\"N.M.\",IF(ABS(H675/G675)>=10,\"N.M.\",H675/G675))))","v":-0.44230221302714667},null,859607.88,816097.74,{"$f":"+K675-L675","v":43510.140000000014},{"$f":"IF(L675<0,IF(M675=0,0,IF(OR(L675=0,K675=0),\"N.M.\",IF(ABS(M675/L675)>=10,\"N.M.\",M675/(-L675)))),IF(M675=0,0,IF(OR(L675=0,K675=0),\"N.M.\",IF(ABS(M675/L675)>=10,\"N.M.\",M675/L675))))","v":5.3314863976954542E-2},null,null,228232.94,293524.17,{"$f":"+Q675-R675","v":-65291.229999999981},{"$f":"IF(R675<0,IF(S675=0,0,IF(OR(R675=0,Q675=0),\"N.M.\",IF(ABS(S675/R675)>=10,\"N.M.\",S675/(-R675)))),IF(S675=0,0,IF(OR(R675=0,Q675=0),\"N.M.\",IF(ABS(S675/R675)>=10,\"N.M.\",S675/R675))))","v":-0.22243902435700605},null,1028620.98,899764.8,{"$f":"+V675-W675","v":128856.17999999993},{"$f":"IF(W675<0,IF(X675=0,0,IF(OR(W675=0,V675=0),\"N.M.\",IF(ABS(X675/W675)>=10,\"N.M.\",X675/(-W675)))),IF(X675=0,0,IF(OR(W675=0,V675=0),\"N.M.\",IF(ABS(X675/W675)>=10,\"N.M.\",X675/W675))))","v":0.14321095913065274}]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,{"$f":"+F676-G676","v":-416.92599999999993},{"$f":"IF(G676<0,IF(H676=0,0,IF(OR(G676=0,F676=0),\"N.M.\",IF(ABS(H676/G676)>=10,\"N.M.\",H676/(-G676)))),IF(H676=0,0,IF(OR(G676=0,F676=0),\"N.M.\",IF(ABS(H676/G676)>=10,\"N.M.\",H676/G676))))","v":-0.28786472789538364},null,55707.89,60350.62,{"$f":"+K676-L676","v":-4642.7300000000032},{"$f":"IF(L676<0,IF(M676=0,0,IF(OR(L676=0,K676=0),\"N.M.\",IF(ABS(M676/L676)>=10,\"N.M.\",M676/(-L676)))),IF(M676=0,0,IF(OR(L676=0,K676=0),\"N.M.\",IF(ABS(M676/L676)>=10,\"N.M.\",M676/L676))))","v":-7.692928423933347E-2},null,null,3094.2420000000002,4345.0200000000004,{"$f":"+Q676-R676","v":-1250.7780000000002},{"$f":"IF(R676<0,IF(S676=0,0,IF(OR(R676=0,Q676=0),\"N.M.\",IF(ABS(S676/R676)>=10,\"N.M.\",S676/(-R676)))),IF(S676=0,0,IF(OR(R676=0,Q676=0),\"N.M.\",IF(ABS(S676/R676)>=10,\"N.M.\",S676/R676))))","v":-0.2878647278953837},null,58604.57,135539.4,{"$f":"+V676-W676","v":-76934.829999999987},{"$f":"IF(W676<0,IF(X676=0,0,IF(OR(W676=0,V676=0),\"N.M.\",IF(ABS(X676/W676)>=10,\"N.M.\",X676/(-W676)))),IF(X676=0,0,IF(OR(W676=0,V676=0),\"N.M.\",IF(ABS(X676/W676)>=10,\"N.M.\",X676/W676))))","v":-0.56761967368897892}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5890","Line 143","(589) Rents",null,null,76331.284,136467.47,{"$f":"+F677-G677","v":-60136.186000000002},{"$f":"IF(G677<0,IF(H677=0,0,IF(OR(G677=0,F677=0),\"N.M.\",IF(ABS(H677/G677)>=10,\"N.M.\",H677/(-G677)))),IF(H677=0,0,IF(OR(G677=0,F677=0),\"N.M.\",IF(ABS(H677/G677)>=10,\"N.M.\",H677/G677))))","v":-0.44066315584219451},null,915315.77,876448.36,{"$f":"+K677-L677","v":38867.410000000033},{"$f":"IF(L677<0,IF(M677=0,0,IF(OR(L677=0,K677=0),\"N.M.\",IF(ABS(M677/L677)>=10,\"N.M.\",M677/(-L677)))),IF(M677=0,0,IF(OR(L677=0,K677=0),\"N.M.\",IF(ABS(M677/L677)>=10,\"N.M.\",M677/L677))))","v":4.4346491788746153E-2},null,null,231327.182,297869.19,{"$f":"+Q677-R677","v":-66542.008000000002},{"$f":"IF(R677<0,IF(S677=0,0,IF(OR(R677=0,Q677=0),\"N.M.\",IF(ABS(S677/R677)>=10,\"N.M.\",S677/(-R677)))),IF(S677=0,0,IF(OR(R677=0,Q677=0),\"N.M.\",IF(ABS(S677/R677)>=10,\"N.M.\",S677/R677))))","v":-0.22339338956137089},null,1087225.55,1035304.2,{"$f":"+V677-W677","v":51921.350000000093},{"$f":"IF(W677<0,IF(X677=0,0,IF(OR(W677=0,V677=0),\"N.M.\",IF(ABS(X677/W677)>=10,\"N.M.\",X677/(-W677)))),IF(X677=0,0,IF(OR(W677=0,V677=0),\"N.M.\",IF(ABS(X677/W677)>=10,\"N.M.\",X677/W677))))","v":5.0150815576716579E-2}]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-56595.32,-28852.799999999999,{"$f":"+F678-G678","v":-27742.52},{"$f":"IF(G678<0,IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/(-G678)))),IF(H678=0,0,IF(OR(G678=0,F678=0),\"N.M.\",IF(ABS(H678/G678)>=10,\"N.M.\",H678/G678))))","v":-0.96151915931902632},null,745568.26,837181.5,{"$f":"+K678-L678","v":-91613.239999999991},{"$f":"IF(L678<0,IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/(-L678)))),IF(M678=0,0,IF(OR(L678=0,K678=0),\"N.M.\",IF(ABS(M678/L678)>=10,\"N.M.\",M678/L678))))","v":-0.10943055956205433},null,null,-61725.87,50165.01,{"$f":"+Q678-R678","v":-111890.88},{"$f":"IF(R678<0,IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/(-R678)))),IF(S678=0,0,IF(OR(R678=0,Q678=0),\"N.M.\",IF(ABS(S678/R678)>=10,\"N.M.\",S678/R678))))","v":-2.2304566469736575},null,1101317.8400000001,1007398.17,{"$f":"+V678-W678","v":93919.670000000042},{"$f":"IF(W678<0,IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/(-W678)))),IF(X678=0,0,IF(OR(W678=0,V678=0),\"N.M.\",IF(ABS(X678/W678)>=10,\"N.M.\",X678/W678))))","v":9.3229939061731701E-2}]
["%,V5810000","5810000","Load Dispatching",null,null,108.7,36.61,{"$f":"+F679-G679","v":72.09},{"$f":"IF(G679<0,IF(H679=0,0,IF(OR(G679=0,F679=0),\"N.M.\",IF(ABS(H679/G679)>=10,\"N.M.\",H679/(-G679)))),IF(H679=0,0,IF(OR(G679=0,F679=0),\"N.M.\",IF(ABS(H679/G679)>=10,\"N.M.\",H679/G679))))","v":1.96913411636165},null,2643.84,996.48,{"$f":"+K679-L679","v":1647.3600000000001},{"$f":"IF(L679<0,IF(M679=0,0,IF(OR(L679=0,K679=0),\"N.M.\",IF(ABS(M679/L679)>=10,\"N.M.\",M679/(-L679)))),IF(M679=0,0,IF(OR(L679=0,K679=0),\"N.M.\",IF(ABS(M679/L679)>=10,\"N.M.\",M679/L679))))","v":1.6531791907514453},null,null,229.59,996.48,{"$f":"+Q679-R679","v":-766.89},{"$f":"IF(R679<0,IF(S679=0,0,IF(OR(R679=0,Q679=0),\"N.M.\",IF(ABS(S679/R679)>=10,\"N.M.\",S679/(-R679)))),IF(S679=0,0,IF(OR(R679=0,Q679=0),\"N.M.\",IF(ABS(S679/R679)>=10,\"N.M.\",S679/R679))))","v":-0.7695989884393063},null,2695.4300000000003,1516.74,{"$f":"+V679-W679","v":1178.6900000000003},{"$f":"IF(W679<0,IF(X679=0,0,IF(OR(W679=0,V679=0),\"N.M.\",IF(ABS(X679/W679)>=10,\"N.M.\",X679/(-W679)))),IF(X679=0,0,IF(OR(W679=0,V679=0),\"N.M.\",IF(ABS(X679/W679)>=10,\"N.M.\",X679/W679))))","v":0.77712066669303925}]
["%,V5820000","5820000","Station Expenses",null,null,44668.78,25715.65,{"$f":"+F680-G680","v":18953.129999999997},{"$f":"IF(G680<0,IF(H680=0,0,IF(OR(G680=0,F680=0),\"N.M.\",IF(ABS(H680/G680)>=10,\"N.M.\",H680/(-G680)))),IF(H680=0,0,IF(OR(G680=0,F680=0),\"N.M.\",IF(ABS(H680/G680)>=10,\"N.M.\",H680/G680))))","v":0.73702706328636436},null,318179.98,314133.69,{"$f":"+K680-L680","v":4046.289999999979},{"$f":"IF(L680<0,IF(M680=0,0,IF(OR(L680=0,K680=0),\"N.M.\",IF(ABS(M680/L680)>=10,\"N.M.\",M680/(-L680)))),IF(M680=0,0,IF(OR(L680=0,K680=0),\"N.M.\",IF(ABS(M680/L680)>=10,\"N.M.\",M680/L680))))","v":1.288078970453624E-2},null,null,124225.96,21370.959999999999,{"$f":"+Q680-R680","v":102855},{"$f":"IF(R680<0,IF(S680=0,0,IF(OR(R680=0,Q680=0),\"N.M.\",IF(ABS(S680/R680)>=10,\"N.M.\",S680/(-R680)))),IF(S680=0,0,IF(OR(R680=0,Q680=0),\"N.M.\",IF(ABS(S680/R680)>=10,\"N.M.\",S680/R680))))","v":4.8128394793682645},null,391474.85,378559.74,{"$f":"+V680-W680","v":12915.109999999986},{"$f":"IF(W680<0,IF(X680=0,0,IF(OR(W680=0,V680=0),\"N.M.\",IF(ABS(X680/W680)>=10,\"N.M.\",X680/(-W680)))),IF(X680=0,0,IF(OR(W680=0,V680=0),\"N.M.\",IF(ABS(X680/W680)>=10,\"N.M.\",X680/W680))))","v":3.4116438266784489E-2}]
["%,V5830000","5830000","Overhead Line Expenses",null,null,125719.3,-30936.93,{"$f":"+F681-G681","v":156656.23000000001},{"$f":"IF(G681<0,IF(H681=0,0,IF(OR(G681=0,F681=0),\"N.M.\",IF(ABS(H681/G681)>=10,\"N.M.\",H681/(-G681)))),IF(H681=0,0,IF(OR(G681=0,F681=0),\"N.M.\",IF(ABS(H681/G681)>=10,\"N.M.\",H681/G681))))","v":5.0637290125426153},null,1019532.77,219894.39,{"$f":"+K681-L681","v":799638.38},{"$f":"IF(L681<0,IF(M681=0,0,IF(OR(L681=0,K681=0),\"N.M.\",IF(ABS(M681/L681)>=10,\"N.M.\",M681/(-L681)))),IF(M681=0,0,IF(OR(L681=0,K681=0),\"N.M.\",IF(ABS(M681/L681)>=10,\"N.M.\",M681/L681))))","v":3.6364655778621726},null,null,298949.59000000003,47422.1,{"$f":"+Q681-R681","v":251527.49000000002},{"$f":"IF(R681<0,IF(S681=0,0,IF(OR(R681=0,Q681=0),\"N.M.\",IF(ABS(S681/R681)>=10,\"N.M.\",S681/(-R681)))),IF(S681=0,0,IF(OR(R681=0,Q681=0),\"N.M.\",IF(ABS(S681/R681)>=10,\"N.M.\",S681/R681))))","v":5.304014162173333},null,1081586.26,318236.87,{"$f":"+V681-W681","v":763349.39},{"$f":"IF(W681<0,IF(X681=0,0,IF(OR(W681=0,V681=0),\"N.M.\",IF(ABS(X681/W681)>=10,\"N.M.\",X681/(-W681)))),IF(X681=0,0,IF(OR(W681=0,V681=0),\"N.M.\",IF(ABS(X681/W681)>=10,\"N.M.\",X681/W681))))","v":2.3986830627136322}]
["%,V5840000","5840000","Underground Line Expenses",null,null,16246.26,36249.79,{"$f":"+F682-G682","v":-20003.53},{"$f":"IF(G682<0,IF(H682=0,0,IF(OR(G682=0,F682=0),\"N.M.\",IF(ABS(H682/G682)>=10,\"N.M.\",H682/(-G682)))),IF(H682=0,0,IF(OR(G682=0,F682=0),\"N.M.\",IF(ABS(H682/G682)>=10,\"N.M.\",H682/G682))))","v":-0.55182471401903288},null,323204.84000000003,292084.53999999998,{"$f":"+K682-L682","v":31120.300000000047},{"$f":"IF(L682<0,IF(M682=0,0,IF(OR(L682=0,K682=0),\"N.M.\",IF(ABS(M682/L682)>=10,\"N.M.\",M682/(-L682)))),IF(M682=0,0,IF(OR(L682=0,K682=0),\"N.M.\",IF(ABS(M682/L682)>=10,\"N.M.\",M682/L682))))","v":0.10654552274488766},null,null,73573.81,93888.98,{"$f":"+Q682-R682","v":-20315.169999999998},{"$f":"IF(R682<0,IF(S682=0,0,IF(OR(R682=0,Q682=0),\"N.M.\",IF(ABS(S682/R682)>=10,\"N.M.\",S682/(-R682)))),IF(S682=0,0,IF(OR(R682=0,Q682=0),\"N.M.\",IF(ABS(S682/R682)>=10,\"N.M.\",S682/R682))))","v":-0.2163743817432035},null,357863.41000000003,345347.55,{"$f":"+V682-W682","v":12515.860000000044},{"$f":"IF(W682<0,IF(X682=0,0,IF(OR(W682=0,V682=0),\"N.M.\",IF(ABS(X682/W682)>=10,\"N.M.\",X682/(-W682)))),IF(X682=0,0,IF(OR(W682=0,V682=0),\"N.M.\",IF(ABS(X682/W682)>=10,\"N.M.\",X682/W682))))","v":3.6241345855790912E-2}]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,648.26,7036.58,{"$f":"+F683-G683","v":-6388.32},{"$f":"IF(G683<0,IF(H683=0,0,IF(OR(G683=0,F683=0),\"N.M.\",IF(ABS(H683/G683)>=10,\"N.M.\",H683/(-G683)))),IF(H683=0,0,IF(OR(G683=0,F683=0),\"N.M.\",IF(ABS(H683/G683)>=10,\"N.M.\",H683/G683))))","v":-0.90787285868987488},null,18025.46,32206.560000000001,{"$f":"+K683-L683","v":-14181.100000000002},{"$f":"IF(L683<0,IF(M683=0,0,IF(OR(L683=0,K683=0),\"N.M.\",IF(ABS(M683/L683)>=10,\"N.M.\",M683/(-L683)))),IF(M683=0,0,IF(OR(L683=0,K683=0),\"N.M.\",IF(ABS(M683/L683)>=10,\"N.M.\",M683/L683))))","v":-0.44031712793915284},null,null,5199.22,10225.69,{"$f":"+Q683-R683","v":-5026.47},{"$f":"IF(R683<0,IF(S683=0,0,IF(OR(R683=0,Q683=0),\"N.M.\",IF(ABS(S683/R683)>=10,\"N.M.\",S683/(-R683)))),IF(S683=0,0,IF(OR(R683=0,Q683=0),\"N.M.\",IF(ABS(S683/R683)>=10,\"N.M.\",S683/R683))))","v":-0.49155313724550614},null,26064.93,36225.360000000001,{"$f":"+V683-W683","v":-10160.43},{"$f":"IF(W683<0,IF(X683=0,0,IF(OR(W683=0,V683=0),\"N.M.\",IF(ABS(X683/W683)>=10,\"N.M.\",X683/(-W683)))),IF(X683=0,0,IF(OR(W683=0,V683=0),\"N.M.\",IF(ABS(X683/W683)>=10,\"N.M.\",X683/W683))))","v":-0.28047837205758619}]
["%,V5860000","5860000","Meter Expenses",null,null,113949,54585.85,{"$f":"+F684-G684","v":59363.15},{"$f":"IF(G684<0,IF(H684=0,0,IF(OR(G684=0,F684=0),\"N.M.\",IF(ABS(H684/G684)>=10,\"N.M.\",H684/(-G684)))),IF(H684=0,0,IF(OR(G684=0,F684=0),\"N.M.\",IF(ABS(H684/G684)>=10,\"N.M.\",H684/G684))))","v":1.0875190182070995},null,1153643.03,1162200.6299999999,{"$f":"+K684-L684","v":-8557.5999999998603},{"$f":"IF(L684<0,IF(M684=0,0,IF(OR(L684=0,K684=0),\"N.M.\",IF(ABS(M684/L684)>=10,\"N.M.\",M684/(-L684)))),IF(M684=0,0,IF(OR(L684=0,K684=0),\"N.M.\",IF(ABS(M684/L684)>=10,\"N.M.\",M684/L684))))","v":-7.3632725530357532E-3},null,null,309136.19,302120.09000000003,{"$f":"+Q684-R684","v":7016.0999999999767},{"$f":"IF(R684<0,IF(S684=0,0,IF(OR(R684=0,Q684=0),\"N.M.\",IF(ABS(S684/R684)>=10,\"N.M.\",S684/(-R684)))),IF(S684=0,0,IF(OR(R684=0,Q684=0),\"N.M.\",IF(ABS(S684/R684)>=10,\"N.M.\",S684/R684))))","v":2.3222884648286635E-2},null,1344877.1600000001,1345451.14,{"$f":"+V684-W684","v":-573.97999999974854},{"$f":"IF(W684<0,IF(X684=0,0,IF(OR(W684=0,V684=0),\"N.M.\",IF(ABS(X684/W684)>=10,\"N.M.\",X684/(-W684)))),IF(X684=0,0,IF(OR(W684=0,V684=0),\"N.M.\",IF(ABS(X684/W684)>=10,\"N.M.\",X684/W684))))","v":-4.2660783653559401E-4}]
["%,V5870000","5870000","Customer Installations Exp",null,null,23112.65,9004.34,{"$f":"+F685-G685","v":14108.310000000001},{"$f":"IF(G685<0,IF(H685=0,0,IF(OR(G685=0,F685=0),\"N.M.\",IF(ABS(H685/G685)>=10,\"N.M.\",H685/(-G685)))),IF(H685=0,0,IF(OR(G685=0,F685=0),\"N.M.\",IF(ABS(H685/G685)>=10,\"N.M.\",H685/G685))))","v":1.5668344376156389},null,166933.43,160080.65,{"$f":"+K685-L685","v":6852.7799999999988},{"$f":"IF(L685<0,IF(M685=0,0,IF(OR(L685=0,K685=0),\"N.M.\",IF(ABS(M685/L685)>=10,\"N.M.\",M685/(-L685)))),IF(M685=0,0,IF(OR(L685=0,K685=0),\"N.M.\",IF(ABS(M685/L685)>=10,\"N.M.\",M685/L685))))","v":4.2808296942822253E-2},null,null,61530.700000000004,33418.379999999997,{"$f":"+Q685-R685","v":28112.320000000007},{"$f":"IF(R685<0,IF(S685=0,0,IF(OR(R685=0,Q685=0),\"N.M.\",IF(ABS(S685/R685)>=10,\"N.M.\",S685/(-R685)))),IF(S685=0,0,IF(OR(R685=0,Q685=0),\"N.M.\",IF(ABS(S685/R685)>=10,\"N.M.\",S685/R685))))","v":0.8412233028650703},null,198808.5,195330.95,{"$f":"+V685-W685","v":3477.5499999999884},{"$f":"IF(W685<0,IF(X685=0,0,IF(OR(W685=0,V685=0),\"N.M.\",IF(ABS(X685/W685)>=10,\"N.M.\",X685/(-W685)))),IF(X685=0,0,IF(OR(W685=0,V685=0),\"N.M.\",IF(ABS(X685/W685)>=10,\"N.M.\",X685/W685))))","v":1.7803374222057428E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,225863.823,240983.51,{"$f":"+F686-G686","v":-15119.687000000005},{"$f":"IF(G686<0,IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/(-G686)))),IF(H686=0,0,IF(OR(G686=0,F686=0),\"N.M.\",IF(ABS(H686/G686)>=10,\"N.M.\",H686/G686))))","v":-6.2741583438634466E-2},null,2542081.0419999999,5359411.8899999997,{"$f":"+K686-L686","v":-2817330.8479999998},{"$f":"IF(L686<0,IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/(-L686)))),IF(M686=0,0,IF(OR(L686=0,K686=0),\"N.M.\",IF(ABS(M686/L686)>=10,\"N.M.\",M686/L686))))","v":-0.52567910543632423},null,null,741586.00300000003,885340.01,{"$f":"+Q686-R686","v":-143754.00699999998},{"$f":"IF(R686<0,IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/(-R686)))),IF(S686=0,0,IF(OR(R686=0,Q686=0),\"N.M.\",IF(ABS(S686/R686)>=10,\"N.M.\",S686/R686))))","v":-0.16237152435932495},null,3468492.4419999998,5832825.0199999996,{"$f":"+V686-W686","v":-2364332.5779999997},{"$f":"IF(W686<0,IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/(-W686)))),IF(X686=0,0,IF(OR(W686=0,V686=0),\"N.M.\",IF(ABS(X686/W686)>=10,\"N.M.\",X686/W686))))","v":-0.40534947815046918}]
["%,V5890001","5890001","Rents - Nonassociated",null,null,75299.87,135019.13,{"$f":"+F687-G687","v":-59719.260000000009},{"$f":"IF(G687<0,IF(H687=0,0,IF(OR(G687=0,F687=0),\"N.M.\",IF(ABS(H687/G687)>=10,\"N.M.\",H687/(-G687)))),IF(H687=0,0,IF(OR(G687=0,F687=0),\"N.M.\",IF(ABS(H687/G687)>=10,\"N.M.\",H687/G687))))","v":-0.44230221302714667},null,859607.88,816097.74,{"$f":"+K687-L687","v":43510.140000000014},{"$f":"IF(L687<0,IF(M687=0,0,IF(OR(L687=0,K687=0),\"N.M.\",IF(ABS(M687/L687)>=10,\"N.M.\",M687/(-L687)))),IF(M687=0,0,IF(OR(L687=0,K687=0),\"N.M.\",IF(ABS(M687/L687)>=10,\"N.M.\",M687/L687))))","v":5.3314863976954542E-2},null,null,228232.94,293524.17,{"$f":"+Q687-R687","v":-65291.229999999981},{"$f":"IF(R687<0,IF(S687=0,0,IF(OR(R687=0,Q687=0),\"N.M.\",IF(ABS(S687/R687)>=10,\"N.M.\",S687/(-R687)))),IF(S687=0,0,IF(OR(R687=0,Q687=0),\"N.M.\",IF(ABS(S687/R687)>=10,\"N.M.\",S687/R687))))","v":-0.22243902435700605},null,1028620.98,899764.8,{"$f":"+V687-W687","v":128856.17999999993},{"$f":"IF(W687<0,IF(X687=0,0,IF(OR(W687=0,V687=0),\"N.M.\",IF(ABS(X687/W687)>=10,\"N.M.\",X687/(-W687)))),IF(X687=0,0,IF(OR(W687=0,V687=0),\"N.M.\",IF(ABS(X687/W687)>=10,\"N.M.\",X687/W687))))","v":0.14321095913065274}]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,{"$f":"+F688-G688","v":-416.92599999999993},{"$f":"IF(G688<0,IF(H688=0,0,IF(OR(G688=0,F688=0),\"N.M.\",IF(ABS(H688/G688)>=10,\"N.M.\",H688/(-G688)))),IF(H688=0,0,IF(OR(G688=0,F688=0),\"N.M.\",IF(ABS(H688/G688)>=10,\"N.M.\",H688/G688))))","v":-0.28786472789538364},null,55707.89,60350.62,{"$f":"+K688-L688","v":-4642.7300000000032},{"$f":"IF(L688<0,IF(M688=0,0,IF(OR(L688=0,K688=0),\"N.M.\",IF(ABS(M688/L688)>=10,\"N.M.\",M688/(-L688)))),IF(M688=0,0,IF(OR(L688=0,K688=0),\"N.M.\",IF(ABS(M688/L688)>=10,\"N.M.\",M688/L688))))","v":-7.692928423933347E-2},null,null,3094.2420000000002,4345.0200000000004,{"$f":"+Q688-R688","v":-1250.7780000000002},{"$f":"IF(R688<0,IF(S688=0,0,IF(OR(R688=0,Q688=0),\"N.M.\",IF(ABS(S688/R688)>=10,\"N.M.\",S688/(-R688)))),IF(S688=0,0,IF(OR(R688=0,Q688=0),\"N.M.\",IF(ABS(S688/R688)>=10,\"N.M.\",S688/R688))))","v":-0.2878647278953837},null,58604.57,135539.4,{"$f":"+V688-W688","v":-76934.829999999987},{"$f":"IF(W688<0,IF(X688=0,0,IF(OR(W688=0,V688=0),\"N.M.\",IF(ABS(X688/W688)>=10,\"N.M.\",X688/(-W688)))),IF(X688=0,0,IF(OR(W688=0,V688=0),\"N.M.\",IF(ABS(X688/W688)>=10,\"N.M.\",X688/W688))))","v":-0.56761967368897892}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589","Line 144","TOTAL Operation (Enter Total of lines 134 thru 143)","o",null,570052.73699999996,450290.07,{"$f":"+F689-G689","v":119762.66699999996},{"$f":"IF(G689<0,IF(H689=0,0,IF(OR(G689=0,F689=0),\"N.M.\",IF(ABS(H689/G689)>=10,\"N.M.\",H689/(-G689)))),IF(H689=0,0,IF(OR(G689=0,F689=0),\"N.M.\",IF(ABS(H689/G689)>=10,\"N.M.\",H689/G689))))","v":0.26596781714506817},null,7205128.4219999993,9254638.6899999995,{"$f":"+K689-L689","v":-2049510.2680000002},{"$f":"IF(L689<0,IF(M689=0,0,IF(OR(L689=0,K689=0),\"N.M.\",IF(ABS(M689/L689)>=10,\"N.M.\",M689/(-L689)))),IF(M689=0,0,IF(OR(L689=0,K689=0),\"N.M.\",IF(ABS(M689/L689)>=10,\"N.M.\",M689/L689))))","v":-0.22145762105381558},null,null,1784032.375,1742816.8900000001,{"$f":"+Q689-R689","v":41215.48499999987},{"$f":"IF(R689<0,IF(S689=0,0,IF(OR(R689=0,Q689=0),\"N.M.\",IF(ABS(S689/R689)>=10,\"N.M.\",S689/(-R689)))),IF(S689=0,0,IF(OR(R689=0,Q689=0),\"N.M.\",IF(ABS(S689/R689)>=10,\"N.M.\",S689/R689))))","v":2.3648775288148526E-2},null,9060406.3720000014,10496195.739999998,{"$f":"+V689-W689","v":-1435789.367999997},{"$f":"IF(W689<0,IF(X689=0,0,IF(OR(W689=0,V689=0),\"N.M.\",IF(ABS(X689/W689)>=10,\"N.M.\",X689/(-W689)))),IF(X689=0,0,IF(OR(W689=0,V689=0),\"N.M.\",IF(ABS(X689/W689)>=10,\"N.M.\",X689/W689))))","v":-0.1367914055307049}]
[null,"Line 145","Maintenance",null," ",null,null,{"$f":"+F690-G690","v":0},{"$f":"IF(G690<0,IF(H690=0,0,IF(OR(G690=0,F690=0),\"N.M.\",IF(ABS(H690/G690)>=10,\"N.M.\",H690/(-G690)))),IF(H690=0,0,IF(OR(G690=0,F690=0),\"N.M.\",IF(ABS(H690/G690)>=10,\"N.M.\",H690/G690))))","v":0},null,null,null,{"$f":"+K690-L690","v":0},{"$f":"IF(L690<0,IF(M690=0,0,IF(OR(L690=0,K690=0),\"N.M.\",IF(ABS(M690/L690)>=10,\"N.M.\",M690/(-L690)))),IF(M690=0,0,IF(OR(L690=0,K690=0),\"N.M.\",IF(ABS(M690/L690)>=10,\"N.M.\",M690/L690))))","v":0},null,null,null,null,{"$f":"+Q690-R690","v":0},{"$f":"IF(R690<0,IF(S690=0,0,IF(OR(R690=0,Q690=0),\"N.M.\",IF(ABS(S690/R690)>=10,\"N.M.\",S690/(-R690)))),IF(S690=0,0,IF(OR(R690=0,Q690=0),\"N.M.\",IF(ABS(S690/R690)>=10,\"N.M.\",S690/R690))))","v":0},null,null,null,{"$f":"+V690-W690","v":0},{"$f":"IF(W690<0,IF(X690=0,0,IF(OR(W690=0,V690=0),\"N.M.\",IF(ABS(X690/W690)>=10,\"N.M.\",X690/(-W690)))),IF(X690=0,0,IF(OR(W690=0,V690=0),\"N.M.\",IF(ABS(X690/W690)>=10,\"N.M.\",X690/W690))))","v":0}]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8806.61,1406.31,{"$f":"+F691-G691","v":7400.3000000000011},{"$f":"IF(G691<0,IF(H691=0,0,IF(OR(G691=0,F691=0),\"N.M.\",IF(ABS(H691/G691)>=10,\"N.M.\",H691/(-G691)))),IF(H691=0,0,IF(OR(G691=0,F691=0),\"N.M.\",IF(ABS(H691/G691)>=10,\"N.M.\",H691/G691))))","v":5.2622110345514157},null,92740.32,13060.98,{"$f":"+K691-L691","v":79679.340000000011},{"$f":"IF(L691<0,IF(M691=0,0,IF(OR(L691=0,K691=0),\"N.M.\",IF(ABS(M691/L691)>=10,\"N.M.\",M691/(-L691)))),IF(M691=0,0,IF(OR(L691=0,K691=0),\"N.M.\",IF(ABS(M691/L691)>=10,\"N.M.\",M691/L691))))","v":6.1005636636760805},null,null,24589.18,3120.07,{"$f":"+Q691-R691","v":21469.11},{"$f":"IF(R691<0,IF(S691=0,0,IF(OR(R691=0,Q691=0),\"N.M.\",IF(ABS(S691/R691)>=10,\"N.M.\",S691/(-R691)))),IF(S691=0,0,IF(OR(R691=0,Q691=0),\"N.M.\",IF(ABS(S691/R691)>=10,\"N.M.\",S691/R691))))","v":6.8809706192489273},null,95272.86,16197.75,{"$f":"+V691-W691","v":79075.11},{"$f":"IF(W691<0,IF(X691=0,0,IF(OR(W691=0,V691=0),\"N.M.\",IF(ABS(X691/W691)>=10,\"N.M.\",X691/(-W691)))),IF(X691=0,0,IF(OR(W691=0,V691=0),\"N.M.\",IF(ABS(X691/W691)>=10,\"N.M.\",X691/W691))))","v":4.8818576654164927}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5900","Line 146","(590) Maintenance Supervision and Engineering",null,null,8806.61,1406.31,{"$f":"+F692-G692","v":7400.3000000000011},{"$f":"IF(G692<0,IF(H692=0,0,IF(OR(G692=0,F692=0),\"N.M.\",IF(ABS(H692/G692)>=10,\"N.M.\",H692/(-G692)))),IF(H692=0,0,IF(OR(G692=0,F692=0),\"N.M.\",IF(ABS(H692/G692)>=10,\"N.M.\",H692/G692))))","v":5.2622110345514157},null,92740.32,13060.98,{"$f":"+K692-L692","v":79679.340000000011},{"$f":"IF(L692<0,IF(M692=0,0,IF(OR(L692=0,K692=0),\"N.M.\",IF(ABS(M692/L692)>=10,\"N.M.\",M692/(-L692)))),IF(M692=0,0,IF(OR(L692=0,K692=0),\"N.M.\",IF(ABS(M692/L692)>=10,\"N.M.\",M692/L692))))","v":6.1005636636760805},null,null,24589.18,3120.07,{"$f":"+Q692-R692","v":21469.11},{"$f":"IF(R692<0,IF(S692=0,0,IF(OR(R692=0,Q692=0),\"N.M.\",IF(ABS(S692/R692)>=10,\"N.M.\",S692/(-R692)))),IF(S692=0,0,IF(OR(R692=0,Q692=0),\"N.M.\",IF(ABS(S692/R692)>=10,\"N.M.\",S692/R692))))","v":6.8809706192489273},null,95272.86,16197.75,{"$f":"+V692-W692","v":79075.11},{"$f":"IF(W692<0,IF(X692=0,0,IF(OR(W692=0,V692=0),\"N.M.\",IF(ABS(X692/W692)>=10,\"N.M.\",X692/(-W692)))),IF(X692=0,0,IF(OR(W692=0,V692=0),\"N.M.\",IF(ABS(X692/W692)>=10,\"N.M.\",X692/W692))))","v":4.8818576654164927}]
["%,V5910000","5910000","Maintenance of Structures",null,null,-28.3,-1.53,{"$f":"+F693-G693","v":-26.77},{"$f":"IF(G693<0,IF(H693=0,0,IF(OR(G693=0,F693=0),\"N.M.\",IF(ABS(H693/G693)>=10,\"N.M.\",H693/(-G693)))),IF(H693=0,0,IF(OR(G693=0,F693=0),\"N.M.\",IF(ABS(H693/G693)>=10,\"N.M.\",H693/G693))))","v":"N.M."},null,9699.2000000000007,9640.7199999999993,{"$f":"+K693-L693","v":58.480000000001382},{"$f":"IF(L693<0,IF(M693=0,0,IF(OR(L693=0,K693=0),\"N.M.\",IF(ABS(M693/L693)>=10,\"N.M.\",M693/(-L693)))),IF(M693=0,0,IF(OR(L693=0,K693=0),\"N.M.\",IF(ABS(M693/L693)>=10,\"N.M.\",M693/L693))))","v":6.0659369839598477E-3},null,null,1478.82,1548.55,{"$f":"+Q693-R693","v":-69.730000000000018},{"$f":"IF(R693<0,IF(S693=0,0,IF(OR(R693=0,Q693=0),\"N.M.\",IF(ABS(S693/R693)>=10,\"N.M.\",S693/(-R693)))),IF(S693=0,0,IF(OR(R693=0,Q693=0),\"N.M.\",IF(ABS(S693/R693)>=10,\"N.M.\",S693/R693))))","v":-4.502922088405284E-2},null,10376.94,10867.369999999999,{"$f":"+V693-W693","v":-490.42999999999847},{"$f":"IF(W693<0,IF(X693=0,0,IF(OR(W693=0,V693=0),\"N.M.\",IF(ABS(X693/W693)>=10,\"N.M.\",X693/(-W693)))),IF(X693=0,0,IF(OR(W693=0,V693=0),\"N.M.\",IF(ABS(X693/W693)>=10,\"N.M.\",X693/W693))))","v":-4.5128674187038677E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5910","Line 147","(591) Maintenance of Structures",null,null,-28.3,-1.53,{"$f":"+F694-G694","v":-26.77},{"$f":"IF(G694<0,IF(H694=0,0,IF(OR(G694=0,F694=0),\"N.M.\",IF(ABS(H694/G694)>=10,\"N.M.\",H694/(-G694)))),IF(H694=0,0,IF(OR(G694=0,F694=0),\"N.M.\",IF(ABS(H694/G694)>=10,\"N.M.\",H694/G694))))","v":"N.M."},null,9699.2000000000007,9640.7199999999993,{"$f":"+K694-L694","v":58.480000000001382},{"$f":"IF(L694<0,IF(M694=0,0,IF(OR(L694=0,K694=0),\"N.M.\",IF(ABS(M694/L694)>=10,\"N.M.\",M694/(-L694)))),IF(M694=0,0,IF(OR(L694=0,K694=0),\"N.M.\",IF(ABS(M694/L694)>=10,\"N.M.\",M694/L694))))","v":6.0659369839598477E-3},null,null,1478.82,1548.55,{"$f":"+Q694-R694","v":-69.730000000000018},{"$f":"IF(R694<0,IF(S694=0,0,IF(OR(R694=0,Q694=0),\"N.M.\",IF(ABS(S694/R694)>=10,\"N.M.\",S694/(-R694)))),IF(S694=0,0,IF(OR(R694=0,Q694=0),\"N.M.\",IF(ABS(S694/R694)>=10,\"N.M.\",S694/R694))))","v":-4.502922088405284E-2},null,10376.94,10867.369999999999,{"$f":"+V694-W694","v":-490.42999999999847},{"$f":"IF(W694<0,IF(X694=0,0,IF(OR(W694=0,V694=0),\"N.M.\",IF(ABS(X694/W694)>=10,\"N.M.\",X694/(-W694)))),IF(X694=0,0,IF(OR(W694=0,V694=0),\"N.M.\",IF(ABS(X694/W694)>=10,\"N.M.\",X694/W694))))","v":-4.5128674187038677E-2}]
["%,V5920000","5920000","Maint of Station Equipment",null,null,-32082.34,34162.1,{"$f":"+F695-G695","v":-66244.44},{"$f":"IF(G695<0,IF(H695=0,0,IF(OR(G695=0,F695=0),\"N.M.\",IF(ABS(H695/G695)>=10,\"N.M.\",H695/(-G695)))),IF(H695=0,0,IF(OR(G695=0,F695=0),\"N.M.\",IF(ABS(H695/G695)>=10,\"N.M.\",H695/G695))))","v":-1.9391208385901337},null,310148.60000000003,827572.1,{"$f":"+K695-L695","v":-517423.49999999994},{"$f":"IF(L695<0,IF(M695=0,0,IF(OR(L695=0,K695=0),\"N.M.\",IF(ABS(M695/L695)>=10,\"N.M.\",M695/(-L695)))),IF(M695=0,0,IF(OR(L695=0,K695=0),\"N.M.\",IF(ABS(M695/L695)>=10,\"N.M.\",M695/L695))))","v":-0.62523072007864933},null,null,105707.74,89599.38,{"$f":"+Q695-R695","v":16108.36},{"$f":"IF(R695<0,IF(S695=0,0,IF(OR(R695=0,Q695=0),\"N.M.\",IF(ABS(S695/R695)>=10,\"N.M.\",S695/(-R695)))),IF(S695=0,0,IF(OR(R695=0,Q695=0),\"N.M.\",IF(ABS(S695/R695)>=10,\"N.M.\",S695/R695))))","v":0.17978204759899008},null,370647.12000000005,913313.7,{"$f":"+V695-W695","v":-542666.57999999984},{"$f":"IF(W695<0,IF(X695=0,0,IF(OR(W695=0,V695=0),\"N.M.\",IF(ABS(X695/W695)>=10,\"N.M.\",X695/(-W695)))),IF(X695=0,0,IF(OR(W695=0,V695=0),\"N.M.\",IF(ABS(X695/W695)>=10,\"N.M.\",X695/W695))))","v":-0.59417326160770378}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5920","Line 148","(592) Maintenance of Station Equipment",null,null,-32082.34,34162.1,{"$f":"+F696-G696","v":-66244.44},{"$f":"IF(G696<0,IF(H696=0,0,IF(OR(G696=0,F696=0),\"N.M.\",IF(ABS(H696/G696)>=10,\"N.M.\",H696/(-G696)))),IF(H696=0,0,IF(OR(G696=0,F696=0),\"N.M.\",IF(ABS(H696/G696)>=10,\"N.M.\",H696/G696))))","v":-1.9391208385901337},null,310148.60000000003,827572.1,{"$f":"+K696-L696","v":-517423.49999999994},{"$f":"IF(L696<0,IF(M696=0,0,IF(OR(L696=0,K696=0),\"N.M.\",IF(ABS(M696/L696)>=10,\"N.M.\",M696/(-L696)))),IF(M696=0,0,IF(OR(L696=0,K696=0),\"N.M.\",IF(ABS(M696/L696)>=10,\"N.M.\",M696/L696))))","v":-0.62523072007864933},null,null,105707.74,89599.38,{"$f":"+Q696-R696","v":16108.36},{"$f":"IF(R696<0,IF(S696=0,0,IF(OR(R696=0,Q696=0),\"N.M.\",IF(ABS(S696/R696)>=10,\"N.M.\",S696/(-R696)))),IF(S696=0,0,IF(OR(R696=0,Q696=0),\"N.M.\",IF(ABS(S696/R696)>=10,\"N.M.\",S696/R696))))","v":0.17978204759899008},null,370647.12000000005,913313.7,{"$f":"+V696-W696","v":-542666.57999999984},{"$f":"IF(W696<0,IF(X696=0,0,IF(OR(W696=0,V696=0),\"N.M.\",IF(ABS(X696/W696)>=10,\"N.M.\",X696/(-W696)))),IF(X696=0,0,IF(OR(W696=0,V696=0),\"N.M.\",IF(ABS(X696/W696)>=10,\"N.M.\",X696/W696))))","v":-0.59417326160770378}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59220","Line 148.1","(592.2) Maintenance of Computer Hardware [Energy Storage Equipment]",null,null,0,0,null,{"$f":"IF(G697<0,IF(H697=0,0,IF(OR(G697=0,F697=0),\"N.M.\",IF(ABS(H697/G697)>=10,\"N.M.\",H697/(-G697)))),IF(H697=0,0,IF(OR(G697=0,F697=0),\"N.M.\",IF(ABS(H697/G697)>=10,\"N.M.\",H697/G697))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12147.23,0,null,{"$f":"IF(G698<0,IF(H698=0,0,IF(OR(G698=0,F698=0),\"N.M.\",IF(ABS(H698/G698)>=10,\"N.M.\",H698/(-G698)))),IF(H698=0,0,IF(OR(G698=0,F698=0),\"N.M.\",IF(ABS(H698/G698)>=10,\"N.M.\",H698/G698))))","v":0},null,109329.28,0,null,null,null,null,35362.559999999998,0,null,null,null,109329.28,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59230","Line 148.2","(592.3) Maintenance of Computer Software",null,null,12147.23,0,null,{"$f":"IF(G699<0,IF(H699=0,0,IF(OR(G699=0,F699=0),\"N.M.\",IF(ABS(H699/G699)>=10,\"N.M.\",H699/(-G699)))),IF(H699=0,0,IF(OR(G699=0,F699=0),\"N.M.\",IF(ABS(H699/G699)>=10,\"N.M.\",H699/G699))))","v":0},null,109329.28,0,null,null,null,null,35362.559999999998,0,null,null,null,109329.28,0]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,73928.759999999995,0,null,{"$f":"IF(G700<0,IF(H700=0,0,IF(OR(G700=0,F700=0),\"N.M.\",IF(ABS(H700/G700)>=10,\"N.M.\",H700/(-G700)))),IF(H700=0,0,IF(OR(G700=0,F700=0),\"N.M.\",IF(ABS(H700/G700)>=10,\"N.M.\",H700/G700))))","v":0},null,942272.68,0,null,null,null,null,325001.90000000002,0,null,null,null,942272.68,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N59240","Line 148.3","(592.4) Maintenance of Communication Equipment",null,null,73928.759999999995,0,null,{"$f":"IF(G701<0,IF(H701=0,0,IF(OR(G701=0,F701=0),\"N.M.\",IF(ABS(H701/G701)>=10,\"N.M.\",H701/(-G701)))),IF(H701=0,0,IF(OR(G701=0,F701=0),\"N.M.\",IF(ABS(H701/G701)>=10,\"N.M.\",H701/G701))))","v":0},null,942272.68,0,null,null,null,null,325001.90000000002,0,null,null,null,942272.68,0]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1128854.5279999999,3618047.2,{"$f":"+F702-G702","v":-2489192.6720000003},{"$f":"IF(G702<0,IF(H702=0,0,IF(OR(G702=0,F702=0),\"N.M.\",IF(ABS(H702/G702)>=10,\"N.M.\",H702/(-G702)))),IF(H702=0,0,IF(OR(G702=0,F702=0),\"N.M.\",IF(ABS(H702/G702)>=10,\"N.M.\",H702/G702))))","v":-0.687993421423579},null,27949596.916000001,32932352.620000001,{"$f":"+K702-L702","v":-4982755.7039999999},{"$f":"IF(L702<0,IF(M702=0,0,IF(OR(L702=0,K702=0),\"N.M.\",IF(ABS(M702/L702)>=10,\"N.M.\",M702/(-L702)))),IF(M702=0,0,IF(OR(L702=0,K702=0),\"N.M.\",IF(ABS(M702/L702)>=10,\"N.M.\",M702/L702))))","v":-0.15130275572762891},null,null,6954850.7779999999,13321402.619999999,{"$f":"+Q702-R702","v":-6366551.8419999992},{"$f":"IF(R702<0,IF(S702=0,0,IF(OR(R702=0,Q702=0),\"N.M.\",IF(ABS(S702/R702)>=10,\"N.M.\",S702/(-R702)))),IF(S702=0,0,IF(OR(R702=0,Q702=0),\"N.M.\",IF(ABS(S702/R702)>=10,\"N.M.\",S702/R702))))","v":-0.47791903177234646},null,25868619.716000002,35627251.579999998,{"$f":"+V702-W702","v":-9758631.8639999963},{"$f":"IF(W702<0,IF(X702=0,0,IF(OR(W702=0,V702=0),\"N.M.\",IF(ABS(X702/W702)>=10,\"N.M.\",X702/(-W702)))),IF(X702=0,0,IF(OR(W702=0,V702=0),\"N.M.\",IF(ABS(X702/W702)>=10,\"N.M.\",X702/W702))))","v":-0.27390919678682651}]
["%,V5930001","5930001","Tree and Brush Control",null,null,26720.86,31261.72,{"$f":"+F703-G703","v":-4540.8600000000006},{"$f":"IF(G703<0,IF(H703=0,0,IF(OR(G703=0,F703=0),\"N.M.\",IF(ABS(H703/G703)>=10,\"N.M.\",H703/(-G703)))),IF(H703=0,0,IF(OR(G703=0,F703=0),\"N.M.\",IF(ABS(H703/G703)>=10,\"N.M.\",H703/G703))))","v":-0.14525304429826638},null,282663.97000000003,351532.94,{"$f":"+K703-L703","v":-68868.969999999972},{"$f":"IF(L703<0,IF(M703=0,0,IF(OR(L703=0,K703=0),\"N.M.\",IF(ABS(M703/L703)>=10,\"N.M.\",M703/(-L703)))),IF(M703=0,0,IF(OR(L703=0,K703=0),\"N.M.\",IF(ABS(M703/L703)>=10,\"N.M.\",M703/L703))))","v":-0.1959104316084859},null,null,75053.47,109618.44,{"$f":"+Q703-R703","v":-34564.97},{"$f":"IF(R703<0,IF(S703=0,0,IF(OR(R703=0,Q703=0),\"N.M.\",IF(ABS(S703/R703)>=10,\"N.M.\",S703/(-R703)))),IF(S703=0,0,IF(OR(R703=0,Q703=0),\"N.M.\",IF(ABS(S703/R703)>=10,\"N.M.\",S703/R703))))","v":-0.3153207617258556},null,361241.45,369186.12,{"$f":"+V703-W703","v":-7944.6699999999837},{"$f":"IF(W703<0,IF(X703=0,0,IF(OR(W703=0,V703=0),\"N.M.\",IF(ABS(X703/W703)>=10,\"N.M.\",X703/(-W703)))),IF(X703=0,0,IF(OR(W703=0,V703=0),\"N.M.\",IF(ABS(X703/W703)>=10,\"N.M.\",X703/W703))))","v":-2.1519416818812104E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5930","Line 149","(593) Maintenance of Overhead Lines",null,null,1155575.388,3649308.9200000004,{"$f":"+F704-G704","v":-2493733.5320000006},{"$f":"IF(G704<0,IF(H704=0,0,IF(OR(G704=0,F704=0),\"N.M.\",IF(ABS(H704/G704)>=10,\"N.M.\",H704/(-G704)))),IF(H704=0,0,IF(OR(G704=0,F704=0),\"N.M.\",IF(ABS(H704/G704)>=10,\"N.M.\",H704/G704))))","v":-0.68334404860413966},null,28232260.886,33283885.560000002,{"$f":"+K704-L704","v":-5051624.6740000024},{"$f":"IF(L704<0,IF(M704=0,0,IF(OR(L704=0,K704=0),\"N.M.\",IF(ABS(M704/L704)>=10,\"N.M.\",M704/(-L704)))),IF(M704=0,0,IF(OR(L704=0,K704=0),\"N.M.\",IF(ABS(M704/L704)>=10,\"N.M.\",M704/L704))))","v":-0.15177388664233835},null,null,7029904.2479999997,13431021.059999999,{"$f":"+Q704-R704","v":-6401116.811999999},{"$f":"IF(R704<0,IF(S704=0,0,IF(OR(R704=0,Q704=0),\"N.M.\",IF(ABS(S704/R704)>=10,\"N.M.\",S704/(-R704)))),IF(S704=0,0,IF(OR(R704=0,Q704=0),\"N.M.\",IF(ABS(S704/R704)>=10,\"N.M.\",S704/R704))))","v":-0.47659197192860331},null,26229861.166000001,35996437.699999996,{"$f":"+V704-W704","v":-9766576.5339999944},{"$f":"IF(W704<0,IF(X704=0,0,IF(OR(W704=0,V704=0),\"N.M.\",IF(ABS(X704/W704)>=10,\"N.M.\",X704/(-W704)))),IF(X704=0,0,IF(OR(W704=0,V704=0),\"N.M.\",IF(ABS(X704/W704)>=10,\"N.M.\",X704/W704))))","v":-0.2713206405421611}]
["%,V5940000","5940000","Maint of Underground Lines",null,null,5841.21,-12.3,{"$f":"+F705-G705","v":5853.51},{"$f":"IF(G705<0,IF(H705=0,0,IF(OR(G705=0,F705=0),\"N.M.\",IF(ABS(H705/G705)>=10,\"N.M.\",H705/(-G705)))),IF(H705=0,0,IF(OR(G705=0,F705=0),\"N.M.\",IF(ABS(H705/G705)>=10,\"N.M.\",H705/G705))))","v":"N.M."},null,45516.49,34698.85,{"$f":"+K705-L705","v":10817.64},{"$f":"IF(L705<0,IF(M705=0,0,IF(OR(L705=0,K705=0),\"N.M.\",IF(ABS(M705/L705)>=10,\"N.M.\",M705/(-L705)))),IF(M705=0,0,IF(OR(L705=0,K705=0),\"N.M.\",IF(ABS(M705/L705)>=10,\"N.M.\",M705/L705))))","v":0.3117578824658454},null,null,9746.77,3476.09,{"$f":"+Q705-R705","v":6270.68},{"$f":"IF(R705<0,IF(S705=0,0,IF(OR(R705=0,Q705=0),\"N.M.\",IF(ABS(S705/R705)>=10,\"N.M.\",S705/(-R705)))),IF(S705=0,0,IF(OR(R705=0,Q705=0),\"N.M.\",IF(ABS(S705/R705)>=10,\"N.M.\",S705/R705))))","v":1.8039463880394351},null,34993.399999999994,33256.42,{"$f":"+V705-W705","v":1736.9799999999959},{"$f":"IF(W705<0,IF(X705=0,0,IF(OR(W705=0,V705=0),\"N.M.\",IF(ABS(X705/W705)>=10,\"N.M.\",X705/(-W705)))),IF(X705=0,0,IF(OR(W705=0,V705=0),\"N.M.\",IF(ABS(X705/W705)>=10,\"N.M.\",X705/W705))))","v":5.2229915306578278E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5940","Line 150","(594) Maintenance of Underground Lines",null,null,5841.21,-12.3,{"$f":"+F706-G706","v":5853.51},{"$f":"IF(G706<0,IF(H706=0,0,IF(OR(G706=0,F706=0),\"N.M.\",IF(ABS(H706/G706)>=10,\"N.M.\",H706/(-G706)))),IF(H706=0,0,IF(OR(G706=0,F706=0),\"N.M.\",IF(ABS(H706/G706)>=10,\"N.M.\",H706/G706))))","v":"N.M."},null,45516.49,34698.85,{"$f":"+K706-L706","v":10817.64},{"$f":"IF(L706<0,IF(M706=0,0,IF(OR(L706=0,K706=0),\"N.M.\",IF(ABS(M706/L706)>=10,\"N.M.\",M706/(-L706)))),IF(M706=0,0,IF(OR(L706=0,K706=0),\"N.M.\",IF(ABS(M706/L706)>=10,\"N.M.\",M706/L706))))","v":0.3117578824658454},null,null,9746.77,3476.09,{"$f":"+Q706-R706","v":6270.68},{"$f":"IF(R706<0,IF(S706=0,0,IF(OR(R706=0,Q706=0),\"N.M.\",IF(ABS(S706/R706)>=10,\"N.M.\",S706/(-R706)))),IF(S706=0,0,IF(OR(R706=0,Q706=0),\"N.M.\",IF(ABS(S706/R706)>=10,\"N.M.\",S706/R706))))","v":1.8039463880394351},null,34993.399999999994,33256.42,{"$f":"+V706-W706","v":1736.9799999999959},{"$f":"IF(W706<0,IF(X706=0,0,IF(OR(W706=0,V706=0),\"N.M.\",IF(ABS(X706/W706)>=10,\"N.M.\",X706/(-W706)))),IF(X706=0,0,IF(OR(W706=0,V706=0),\"N.M.\",IF(ABS(X706/W706)>=10,\"N.M.\",X706/W706))))","v":5.2229915306578278E-2}]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,445.71000000000004,-39.29,{"$f":"+F707-G707","v":485.00000000000006},{"$f":"IF(G707<0,IF(H707=0,0,IF(OR(G707=0,F707=0),\"N.M.\",IF(ABS(H707/G707)>=10,\"N.M.\",H707/(-G707)))),IF(H707=0,0,IF(OR(G707=0,F707=0),\"N.M.\",IF(ABS(H707/G707)>=10,\"N.M.\",H707/G707))))","v":"N.M."},null,3363.9900000000002,14875.03,{"$f":"+K707-L707","v":-11511.04},{"$f":"IF(L707<0,IF(M707=0,0,IF(OR(L707=0,K707=0),\"N.M.\",IF(ABS(M707/L707)>=10,\"N.M.\",M707/(-L707)))),IF(M707=0,0,IF(OR(L707=0,K707=0),\"N.M.\",IF(ABS(M707/L707)>=10,\"N.M.\",M707/L707))))","v":-0.77384986786581278},null,null,1166.92,1778.17,{"$f":"+Q707-R707","v":-611.25},{"$f":"IF(R707<0,IF(S707=0,0,IF(OR(R707=0,Q707=0),\"N.M.\",IF(ABS(S707/R707)>=10,\"N.M.\",S707/(-R707)))),IF(S707=0,0,IF(OR(R707=0,Q707=0),\"N.M.\",IF(ABS(S707/R707)>=10,\"N.M.\",S707/R707))))","v":-0.34375228465219859},null,5223.4500000000007,18704.11,{"$f":"+V707-W707","v":-13480.66},{"$f":"IF(W707<0,IF(X707=0,0,IF(OR(W707=0,V707=0),\"N.M.\",IF(ABS(X707/W707)>=10,\"N.M.\",X707/(-W707)))),IF(X707=0,0,IF(OR(W707=0,V707=0),\"N.M.\",IF(ABS(X707/W707)>=10,\"N.M.\",X707/W707))))","v":-0.72073250210782547}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5950","Line 151","(595) Maintenance of Line Transformers",null,null,445.71000000000004,-39.29,{"$f":"+F708-G708","v":485.00000000000006},{"$f":"IF(G708<0,IF(H708=0,0,IF(OR(G708=0,F708=0),\"N.M.\",IF(ABS(H708/G708)>=10,\"N.M.\",H708/(-G708)))),IF(H708=0,0,IF(OR(G708=0,F708=0),\"N.M.\",IF(ABS(H708/G708)>=10,\"N.M.\",H708/G708))))","v":"N.M."},null,3363.9900000000002,14875.03,{"$f":"+K708-L708","v":-11511.04},{"$f":"IF(L708<0,IF(M708=0,0,IF(OR(L708=0,K708=0),\"N.M.\",IF(ABS(M708/L708)>=10,\"N.M.\",M708/(-L708)))),IF(M708=0,0,IF(OR(L708=0,K708=0),\"N.M.\",IF(ABS(M708/L708)>=10,\"N.M.\",M708/L708))))","v":-0.77384986786581278},null,null,1166.92,1778.17,{"$f":"+Q708-R708","v":-611.25},{"$f":"IF(R708<0,IF(S708=0,0,IF(OR(R708=0,Q708=0),\"N.M.\",IF(ABS(S708/R708)>=10,\"N.M.\",S708/(-R708)))),IF(S708=0,0,IF(OR(R708=0,Q708=0),\"N.M.\",IF(ABS(S708/R708)>=10,\"N.M.\",S708/R708))))","v":-0.34375228465219859},null,5223.4500000000007,18704.11,{"$f":"+V708-W708","v":-13480.66},{"$f":"IF(W708<0,IF(X708=0,0,IF(OR(W708=0,V708=0),\"N.M.\",IF(ABS(X708/W708)>=10,\"N.M.\",X708/(-W708)))),IF(X708=0,0,IF(OR(W708=0,V708=0),\"N.M.\",IF(ABS(X708/W708)>=10,\"N.M.\",X708/W708))))","v":-0.72073250210782547}]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-380.45,1409.89,{"$f":"+F709-G709","v":-1790.3400000000001},{"$f":"IF(G709<0,IF(H709=0,0,IF(OR(G709=0,F709=0),\"N.M.\",IF(ABS(H709/G709)>=10,\"N.M.\",H709/(-G709)))),IF(H709=0,0,IF(OR(G709=0,F709=0),\"N.M.\",IF(ABS(H709/G709)>=10,\"N.M.\",H709/G709))))","v":-1.2698437466752726},null,4051.1800000000003,8581.31,{"$f":"+K709-L709","v":-4530.1299999999992},{"$f":"IF(L709<0,IF(M709=0,0,IF(OR(L709=0,K709=0),\"N.M.\",IF(ABS(M709/L709)>=10,\"N.M.\",M709/(-L709)))),IF(M709=0,0,IF(OR(L709=0,K709=0),\"N.M.\",IF(ABS(M709/L709)>=10,\"N.M.\",M709/L709))))","v":-0.52790657836624011},null,null,-781.5,1571.0900000000001,{"$f":"+Q709-R709","v":-2352.59},{"$f":"IF(R709<0,IF(S709=0,0,IF(OR(R709=0,Q709=0),\"N.M.\",IF(ABS(S709/R709)>=10,\"N.M.\",S709/(-R709)))),IF(S709=0,0,IF(OR(R709=0,Q709=0),\"N.M.\",IF(ABS(S709/R709)>=10,\"N.M.\",S709/R709))))","v":-1.4974253543718055},null,5319.7300000000005,15264.41,{"$f":"+V709-W709","v":-9944.68},{"$f":"IF(W709<0,IF(X709=0,0,IF(OR(W709=0,V709=0),\"N.M.\",IF(ABS(X709/W709)>=10,\"N.M.\",X709/(-W709)))),IF(X709=0,0,IF(OR(W709=0,V709=0),\"N.M.\",IF(ABS(X709/W709)>=10,\"N.M.\",X709/W709))))","v":-0.65149455498116204}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5960","Line 152","(596) Maintenance of Street Lighting and Signal Systems",null,null,-380.45,1409.89,{"$f":"+F710-G710","v":-1790.3400000000001},{"$f":"IF(G710<0,IF(H710=0,0,IF(OR(G710=0,F710=0),\"N.M.\",IF(ABS(H710/G710)>=10,\"N.M.\",H710/(-G710)))),IF(H710=0,0,IF(OR(G710=0,F710=0),\"N.M.\",IF(ABS(H710/G710)>=10,\"N.M.\",H710/G710))))","v":-1.2698437466752726},null,4051.1800000000003,8581.31,{"$f":"+K710-L710","v":-4530.1299999999992},{"$f":"IF(L710<0,IF(M710=0,0,IF(OR(L710=0,K710=0),\"N.M.\",IF(ABS(M710/L710)>=10,\"N.M.\",M710/(-L710)))),IF(M710=0,0,IF(OR(L710=0,K710=0),\"N.M.\",IF(ABS(M710/L710)>=10,\"N.M.\",M710/L710))))","v":-0.52790657836624011},null,null,-781.5,1571.0900000000001,{"$f":"+Q710-R710","v":-2352.59},{"$f":"IF(R710<0,IF(S710=0,0,IF(OR(R710=0,Q710=0),\"N.M.\",IF(ABS(S710/R710)>=10,\"N.M.\",S710/(-R710)))),IF(S710=0,0,IF(OR(R710=0,Q710=0),\"N.M.\",IF(ABS(S710/R710)>=10,\"N.M.\",S710/R710))))","v":-1.4974253543718055},null,5319.7300000000005,15264.41,{"$f":"+V710-W710","v":-9944.68},{"$f":"IF(W710<0,IF(X710=0,0,IF(OR(W710=0,V710=0),\"N.M.\",IF(ABS(X710/W710)>=10,\"N.M.\",X710/(-W710)))),IF(X710=0,0,IF(OR(W710=0,V710=0),\"N.M.\",IF(ABS(X710/W710)>=10,\"N.M.\",X710/W710))))","v":-0.65149455498116204}]
["%,V5970000","5970000","Maintenance of Meters",null,null,3335.48,3523.58,{"$f":"+F711-G711","v":-188.09999999999991},{"$f":"IF(G711<0,IF(H711=0,0,IF(OR(G711=0,F711=0),\"N.M.\",IF(ABS(H711/G711)>=10,\"N.M.\",H711/(-G711)))),IF(H711=0,0,IF(OR(G711=0,F711=0),\"N.M.\",IF(ABS(H711/G711)>=10,\"N.M.\",H711/G711))))","v":-5.3383206852121966E-2},null,30357.65,30672.21,{"$f":"+K711-L711","v":-314.55999999999767},{"$f":"IF(L711<0,IF(M711=0,0,IF(OR(L711=0,K711=0),\"N.M.\",IF(ABS(M711/L711)>=10,\"N.M.\",M711/(-L711)))),IF(M711=0,0,IF(OR(L711=0,K711=0),\"N.M.\",IF(ABS(M711/L711)>=10,\"N.M.\",M711/L711))))","v":-1.0255537504470584E-2},null,null,7646.6,9553.7000000000007,{"$f":"+Q711-R711","v":-1907.1000000000004},{"$f":"IF(R711<0,IF(S711=0,0,IF(OR(R711=0,Q711=0),\"N.M.\",IF(ABS(S711/R711)>=10,\"N.M.\",S711/(-R711)))),IF(S711=0,0,IF(OR(R711=0,Q711=0),\"N.M.\",IF(ABS(S711/R711)>=10,\"N.M.\",S711/R711))))","v":-0.19961899578173903},null,37328.33,35527.67,{"$f":"+V711-W711","v":1800.6600000000035},{"$f":"IF(W711<0,IF(X711=0,0,IF(OR(W711=0,V711=0),\"N.M.\",IF(ABS(X711/W711)>=10,\"N.M.\",X711/(-W711)))),IF(X711=0,0,IF(OR(W711=0,V711=0),\"N.M.\",IF(ABS(X711/W711)>=10,\"N.M.\",X711/W711))))","v":5.0683312471659511E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5970","Line 153","(597) Maintenance of Meters",null,null,3335.48,3523.58,{"$f":"+F712-G712","v":-188.09999999999991},{"$f":"IF(G712<0,IF(H712=0,0,IF(OR(G712=0,F712=0),\"N.M.\",IF(ABS(H712/G712)>=10,\"N.M.\",H712/(-G712)))),IF(H712=0,0,IF(OR(G712=0,F712=0),\"N.M.\",IF(ABS(H712/G712)>=10,\"N.M.\",H712/G712))))","v":-5.3383206852121966E-2},null,30357.65,30672.21,{"$f":"+K712-L712","v":-314.55999999999767},{"$f":"IF(L712<0,IF(M712=0,0,IF(OR(L712=0,K712=0),\"N.M.\",IF(ABS(M712/L712)>=10,\"N.M.\",M712/(-L712)))),IF(M712=0,0,IF(OR(L712=0,K712=0),\"N.M.\",IF(ABS(M712/L712)>=10,\"N.M.\",M712/L712))))","v":-1.0255537504470584E-2},null,null,7646.6,9553.7000000000007,{"$f":"+Q712-R712","v":-1907.1000000000004},{"$f":"IF(R712<0,IF(S712=0,0,IF(OR(R712=0,Q712=0),\"N.M.\",IF(ABS(S712/R712)>=10,\"N.M.\",S712/(-R712)))),IF(S712=0,0,IF(OR(R712=0,Q712=0),\"N.M.\",IF(ABS(S712/R712)>=10,\"N.M.\",S712/R712))))","v":-0.19961899578173903},null,37328.33,35527.67,{"$f":"+V712-W712","v":1800.6600000000035},{"$f":"IF(W712<0,IF(X712=0,0,IF(OR(W712=0,V712=0),\"N.M.\",IF(ABS(X712/W712)>=10,\"N.M.\",X712/(-W712)))),IF(X712=0,0,IF(OR(W712=0,V712=0),\"N.M.\",IF(ABS(X712/W712)>=10,\"N.M.\",X712/W712))))","v":5.0683312471659511E-2}]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,757.03,980.87,{"$f":"+F713-G713","v":-223.84000000000003},{"$f":"IF(G713<0,IF(H713=0,0,IF(OR(G713=0,F713=0),\"N.M.\",IF(ABS(H713/G713)>=10,\"N.M.\",H713/(-G713)))),IF(H713=0,0,IF(OR(G713=0,F713=0),\"N.M.\",IF(ABS(H713/G713)>=10,\"N.M.\",H713/G713))))","v":-0.22820557260391289},null,18962.490000000002,26511.119999999999,{"$f":"+K713-L713","v":-7548.6299999999974},{"$f":"IF(L713<0,IF(M713=0,0,IF(OR(L713=0,K713=0),\"N.M.\",IF(ABS(M713/L713)>=10,\"N.M.\",M713/(-L713)))),IF(M713=0,0,IF(OR(L713=0,K713=0),\"N.M.\",IF(ABS(M713/L713)>=10,\"N.M.\",M713/L713))))","v":-0.28473448122900874},null,null,6092.82,6546.47,{"$f":"+Q713-R713","v":-453.65000000000055},{"$f":"IF(R713<0,IF(S713=0,0,IF(OR(R713=0,Q713=0),\"N.M.\",IF(ABS(S713/R713)>=10,\"N.M.\",S713/(-R713)))),IF(S713=0,0,IF(OR(R713=0,Q713=0),\"N.M.\",IF(ABS(S713/R713)>=10,\"N.M.\",S713/R713))))","v":-6.9296888246642929E-2},null,19497.670000000002,28439.78,{"$f":"+V713-W713","v":-8942.1099999999969},{"$f":"IF(W713<0,IF(X713=0,0,IF(OR(W713=0,V713=0),\"N.M.\",IF(ABS(X713/W713)>=10,\"N.M.\",X713/(-W713)))),IF(X713=0,0,IF(OR(W713=0,V713=0),\"N.M.\",IF(ABS(X713/W713)>=10,\"N.M.\",X713/W713))))","v":-0.31442261508352026}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5980","Line 154","(598) Maintenance of Miscellaneous Distribution Plant",null,null,757.03,980.87,{"$f":"+F714-G714","v":-223.84000000000003},{"$f":"IF(G714<0,IF(H714=0,0,IF(OR(G714=0,F714=0),\"N.M.\",IF(ABS(H714/G714)>=10,\"N.M.\",H714/(-G714)))),IF(H714=0,0,IF(OR(G714=0,F714=0),\"N.M.\",IF(ABS(H714/G714)>=10,\"N.M.\",H714/G714))))","v":-0.22820557260391289},null,18962.490000000002,26511.119999999999,{"$f":"+K714-L714","v":-7548.6299999999974},{"$f":"IF(L714<0,IF(M714=0,0,IF(OR(L714=0,K714=0),\"N.M.\",IF(ABS(M714/L714)>=10,\"N.M.\",M714/(-L714)))),IF(M714=0,0,IF(OR(L714=0,K714=0),\"N.M.\",IF(ABS(M714/L714)>=10,\"N.M.\",M714/L714))))","v":-0.28473448122900874},null,null,6092.82,6546.47,{"$f":"+Q714-R714","v":-453.65000000000055},{"$f":"IF(R714<0,IF(S714=0,0,IF(OR(R714=0,Q714=0),\"N.M.\",IF(ABS(S714/R714)>=10,\"N.M.\",S714/(-R714)))),IF(S714=0,0,IF(OR(R714=0,Q714=0),\"N.M.\",IF(ABS(S714/R714)>=10,\"N.M.\",S714/R714))))","v":-6.9296888246642929E-2},null,19497.670000000002,28439.78,{"$f":"+V714-W714","v":-8942.1099999999969},{"$f":"IF(W714<0,IF(X714=0,0,IF(OR(W714=0,V714=0),\"N.M.\",IF(ABS(X714/W714)>=10,\"N.M.\",X714/(-W714)))),IF(X714=0,0,IF(OR(W714=0,V714=0),\"N.M.\",IF(ABS(X714/W714)>=10,\"N.M.\",X714/W714))))","v":-0.31442261508352026}]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8806.61,1406.31,{"$f":"+F715-G715","v":7400.3000000000011},{"$f":"IF(G715<0,IF(H715=0,0,IF(OR(G715=0,F715=0),\"N.M.\",IF(ABS(H715/G715)>=10,\"N.M.\",H715/(-G715)))),IF(H715=0,0,IF(OR(G715=0,F715=0),\"N.M.\",IF(ABS(H715/G715)>=10,\"N.M.\",H715/G715))))","v":5.2622110345514157},null,92740.32,13060.98,{"$f":"+K715-L715","v":79679.340000000011},{"$f":"IF(L715<0,IF(M715=0,0,IF(OR(L715=0,K715=0),\"N.M.\",IF(ABS(M715/L715)>=10,\"N.M.\",M715/(-L715)))),IF(M715=0,0,IF(OR(L715=0,K715=0),\"N.M.\",IF(ABS(M715/L715)>=10,\"N.M.\",M715/L715))))","v":6.1005636636760805},null,null,24589.18,3120.07,{"$f":"+Q715-R715","v":21469.11},{"$f":"IF(R715<0,IF(S715=0,0,IF(OR(R715=0,Q715=0),\"N.M.\",IF(ABS(S715/R715)>=10,\"N.M.\",S715/(-R715)))),IF(S715=0,0,IF(OR(R715=0,Q715=0),\"N.M.\",IF(ABS(S715/R715)>=10,\"N.M.\",S715/R715))))","v":6.8809706192489273},null,95272.86,16197.75,{"$f":"+V715-W715","v":79075.11},{"$f":"IF(W715<0,IF(X715=0,0,IF(OR(W715=0,V715=0),\"N.M.\",IF(ABS(X715/W715)>=10,\"N.M.\",X715/(-W715)))),IF(X715=0,0,IF(OR(W715=0,V715=0),\"N.M.\",IF(ABS(X715/W715)>=10,\"N.M.\",X715/W715))))","v":4.8818576654164927}]
["%,V5910000","5910000","Maintenance of Structures",null,null,-28.3,-1.53,{"$f":"+F716-G716","v":-26.77},{"$f":"IF(G716<0,IF(H716=0,0,IF(OR(G716=0,F716=0),\"N.M.\",IF(ABS(H716/G716)>=10,\"N.M.\",H716/(-G716)))),IF(H716=0,0,IF(OR(G716=0,F716=0),\"N.M.\",IF(ABS(H716/G716)>=10,\"N.M.\",H716/G716))))","v":"N.M."},null,9699.2000000000007,9640.7199999999993,{"$f":"+K716-L716","v":58.480000000001382},{"$f":"IF(L716<0,IF(M716=0,0,IF(OR(L716=0,K716=0),\"N.M.\",IF(ABS(M716/L716)>=10,\"N.M.\",M716/(-L716)))),IF(M716=0,0,IF(OR(L716=0,K716=0),\"N.M.\",IF(ABS(M716/L716)>=10,\"N.M.\",M716/L716))))","v":6.0659369839598477E-3},null,null,1478.82,1548.55,{"$f":"+Q716-R716","v":-69.730000000000018},{"$f":"IF(R716<0,IF(S716=0,0,IF(OR(R716=0,Q716=0),\"N.M.\",IF(ABS(S716/R716)>=10,\"N.M.\",S716/(-R716)))),IF(S716=0,0,IF(OR(R716=0,Q716=0),\"N.M.\",IF(ABS(S716/R716)>=10,\"N.M.\",S716/R716))))","v":-4.502922088405284E-2},null,10376.94,10867.369999999999,{"$f":"+V716-W716","v":-490.42999999999847},{"$f":"IF(W716<0,IF(X716=0,0,IF(OR(W716=0,V716=0),\"N.M.\",IF(ABS(X716/W716)>=10,\"N.M.\",X716/(-W716)))),IF(X716=0,0,IF(OR(W716=0,V716=0),\"N.M.\",IF(ABS(X716/W716)>=10,\"N.M.\",X716/W716))))","v":-4.5128674187038677E-2}]
["%,V5920000","5920000","Maint of Station Equipment",null,null,-32082.34,34162.1,{"$f":"+F717-G717","v":-66244.44},{"$f":"IF(G717<0,IF(H717=0,0,IF(OR(G717=0,F717=0),\"N.M.\",IF(ABS(H717/G717)>=10,\"N.M.\",H717/(-G717)))),IF(H717=0,0,IF(OR(G717=0,F717=0),\"N.M.\",IF(ABS(H717/G717)>=10,\"N.M.\",H717/G717))))","v":-1.9391208385901337},null,310148.60000000003,827572.1,{"$f":"+K717-L717","v":-517423.49999999994},{"$f":"IF(L717<0,IF(M717=0,0,IF(OR(L717=0,K717=0),\"N.M.\",IF(ABS(M717/L717)>=10,\"N.M.\",M717/(-L717)))),IF(M717=0,0,IF(OR(L717=0,K717=0),\"N.M.\",IF(ABS(M717/L717)>=10,\"N.M.\",M717/L717))))","v":-0.62523072007864933},null,null,105707.74,89599.38,{"$f":"+Q717-R717","v":16108.36},{"$f":"IF(R717<0,IF(S717=0,0,IF(OR(R717=0,Q717=0),\"N.M.\",IF(ABS(S717/R717)>=10,\"N.M.\",S717/(-R717)))),IF(S717=0,0,IF(OR(R717=0,Q717=0),\"N.M.\",IF(ABS(S717/R717)>=10,\"N.M.\",S717/R717))))","v":0.17978204759899008},null,370647.12000000005,913313.7,{"$f":"+V717-W717","v":-542666.57999999984},{"$f":"IF(W717<0,IF(X717=0,0,IF(OR(W717=0,V717=0),\"N.M.\",IF(ABS(X717/W717)>=10,\"N.M.\",X717/(-W717)))),IF(X717=0,0,IF(OR(W717=0,V717=0),\"N.M.\",IF(ABS(X717/W717)>=10,\"N.M.\",X717/W717))))","v":-0.59417326160770378}]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12147.23,0,{"$f":"+F718-G718","v":12147.23},{"$f":"IF(G718<0,IF(H718=0,0,IF(OR(G718=0,F718=0),\"N.M.\",IF(ABS(H718/G718)>=10,\"N.M.\",H718/(-G718)))),IF(H718=0,0,IF(OR(G718=0,F718=0),\"N.M.\",IF(ABS(H718/G718)>=10,\"N.M.\",H718/G718))))","v":"N.M."},null,109329.28,0,{"$f":"+K718-L718","v":109329.28},{"$f":"IF(L718<0,IF(M718=0,0,IF(OR(L718=0,K718=0),\"N.M.\",IF(ABS(M718/L718)>=10,\"N.M.\",M718/(-L718)))),IF(M718=0,0,IF(OR(L718=0,K718=0),\"N.M.\",IF(ABS(M718/L718)>=10,\"N.M.\",M718/L718))))","v":"N.M."},null,null,35362.559999999998,0,{"$f":"+Q718-R718","v":35362.559999999998},{"$f":"IF(R718<0,IF(S718=0,0,IF(OR(R718=0,Q718=0),\"N.M.\",IF(ABS(S718/R718)>=10,\"N.M.\",S718/(-R718)))),IF(S718=0,0,IF(OR(R718=0,Q718=0),\"N.M.\",IF(ABS(S718/R718)>=10,\"N.M.\",S718/R718))))","v":"N.M."},null,109329.28,0,{"$f":"+V718-W718","v":109329.28},{"$f":"IF(W718<0,IF(X718=0,0,IF(OR(W718=0,V718=0),\"N.M.\",IF(ABS(X718/W718)>=10,\"N.M.\",X718/(-W718)))),IF(X718=0,0,IF(OR(W718=0,V718=0),\"N.M.\",IF(ABS(X718/W718)>=10,\"N.M.\",X718/W718))))","v":"N.M."}]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,73928.759999999995,0,{"$f":"+F719-G719","v":73928.759999999995},{"$f":"IF(G719<0,IF(H719=0,0,IF(OR(G719=0,F719=0),\"N.M.\",IF(ABS(H719/G719)>=10,\"N.M.\",H719/(-G719)))),IF(H719=0,0,IF(OR(G719=0,F719=0),\"N.M.\",IF(ABS(H719/G719)>=10,\"N.M.\",H719/G719))))","v":"N.M."},null,942272.68,0,{"$f":"+K719-L719","v":942272.68},{"$f":"IF(L719<0,IF(M719=0,0,IF(OR(L719=0,K719=0),\"N.M.\",IF(ABS(M719/L719)>=10,\"N.M.\",M719/(-L719)))),IF(M719=0,0,IF(OR(L719=0,K719=0),\"N.M.\",IF(ABS(M719/L719)>=10,\"N.M.\",M719/L719))))","v":"N.M."},null,null,325001.90000000002,0,{"$f":"+Q719-R719","v":325001.90000000002},{"$f":"IF(R719<0,IF(S719=0,0,IF(OR(R719=0,Q719=0),\"N.M.\",IF(ABS(S719/R719)>=10,\"N.M.\",S719/(-R719)))),IF(S719=0,0,IF(OR(R719=0,Q719=0),\"N.M.\",IF(ABS(S719/R719)>=10,\"N.M.\",S719/R719))))","v":"N.M."},null,942272.68,0,{"$f":"+V719-W719","v":942272.68},{"$f":"IF(W719<0,IF(X719=0,0,IF(OR(W719=0,V719=0),\"N.M.\",IF(ABS(X719/W719)>=10,\"N.M.\",X719/(-W719)))),IF(X719=0,0,IF(OR(W719=0,V719=0),\"N.M.\",IF(ABS(X719/W719)>=10,\"N.M.\",X719/W719))))","v":"N.M."}]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1128854.5279999999,3618047.2,{"$f":"+F720-G720","v":-2489192.6720000003},{"$f":"IF(G720<0,IF(H720=0,0,IF(OR(G720=0,F720=0),\"N.M.\",IF(ABS(H720/G720)>=10,\"N.M.\",H720/(-G720)))),IF(H720=0,0,IF(OR(G720=0,F720=0),\"N.M.\",IF(ABS(H720/G720)>=10,\"N.M.\",H720/G720))))","v":-0.687993421423579},null,27949596.916000001,32932352.620000001,{"$f":"+K720-L720","v":-4982755.7039999999},{"$f":"IF(L720<0,IF(M720=0,0,IF(OR(L720=0,K720=0),\"N.M.\",IF(ABS(M720/L720)>=10,\"N.M.\",M720/(-L720)))),IF(M720=0,0,IF(OR(L720=0,K720=0),\"N.M.\",IF(ABS(M720/L720)>=10,\"N.M.\",M720/L720))))","v":-0.15130275572762891},null,null,6954850.7779999999,13321402.619999999,{"$f":"+Q720-R720","v":-6366551.8419999992},{"$f":"IF(R720<0,IF(S720=0,0,IF(OR(R720=0,Q720=0),\"N.M.\",IF(ABS(S720/R720)>=10,\"N.M.\",S720/(-R720)))),IF(S720=0,0,IF(OR(R720=0,Q720=0),\"N.M.\",IF(ABS(S720/R720)>=10,\"N.M.\",S720/R720))))","v":-0.47791903177234646},null,25868619.716000002,35627251.579999998,{"$f":"+V720-W720","v":-9758631.8639999963},{"$f":"IF(W720<0,IF(X720=0,0,IF(OR(W720=0,V720=0),\"N.M.\",IF(ABS(X720/W720)>=10,\"N.M.\",X720/(-W720)))),IF(X720=0,0,IF(OR(W720=0,V720=0),\"N.M.\",IF(ABS(X720/W720)>=10,\"N.M.\",X720/W720))))","v":-0.27390919678682651}]
["%,V5930001","5930001","Tree and Brush Control",null,null,26720.86,31261.72,{"$f":"+F721-G721","v":-4540.8600000000006},{"$f":"IF(G721<0,IF(H721=0,0,IF(OR(G721=0,F721=0),\"N.M.\",IF(ABS(H721/G721)>=10,\"N.M.\",H721/(-G721)))),IF(H721=0,0,IF(OR(G721=0,F721=0),\"N.M.\",IF(ABS(H721/G721)>=10,\"N.M.\",H721/G721))))","v":-0.14525304429826638},null,282663.97000000003,351532.94,{"$f":"+K721-L721","v":-68868.969999999972},{"$f":"IF(L721<0,IF(M721=0,0,IF(OR(L721=0,K721=0),\"N.M.\",IF(ABS(M721/L721)>=10,\"N.M.\",M721/(-L721)))),IF(M721=0,0,IF(OR(L721=0,K721=0),\"N.M.\",IF(ABS(M721/L721)>=10,\"N.M.\",M721/L721))))","v":-0.1959104316084859},null,null,75053.47,109618.44,{"$f":"+Q721-R721","v":-34564.97},{"$f":"IF(R721<0,IF(S721=0,0,IF(OR(R721=0,Q721=0),\"N.M.\",IF(ABS(S721/R721)>=10,\"N.M.\",S721/(-R721)))),IF(S721=0,0,IF(OR(R721=0,Q721=0),\"N.M.\",IF(ABS(S721/R721)>=10,\"N.M.\",S721/R721))))","v":-0.3153207617258556},null,361241.45,369186.12,{"$f":"+V721-W721","v":-7944.6699999999837},{"$f":"IF(W721<0,IF(X721=0,0,IF(OR(W721=0,V721=0),\"N.M.\",IF(ABS(X721/W721)>=10,\"N.M.\",X721/(-W721)))),IF(X721=0,0,IF(OR(W721=0,V721=0),\"N.M.\",IF(ABS(X721/W721)>=10,\"N.M.\",X721/W721))))","v":-2.1519416818812104E-2}]
["%,V5940000","5940000","Maint of Underground Lines",null,null,5841.21,-12.3,{"$f":"+F722-G722","v":5853.51},{"$f":"IF(G722<0,IF(H722=0,0,IF(OR(G722=0,F722=0),\"N.M.\",IF(ABS(H722/G722)>=10,\"N.M.\",H722/(-G722)))),IF(H722=0,0,IF(OR(G722=0,F722=0),\"N.M.\",IF(ABS(H722/G722)>=10,\"N.M.\",H722/G722))))","v":"N.M."},null,45516.49,34698.85,{"$f":"+K722-L722","v":10817.64},{"$f":"IF(L722<0,IF(M722=0,0,IF(OR(L722=0,K722=0),\"N.M.\",IF(ABS(M722/L722)>=10,\"N.M.\",M722/(-L722)))),IF(M722=0,0,IF(OR(L722=0,K722=0),\"N.M.\",IF(ABS(M722/L722)>=10,\"N.M.\",M722/L722))))","v":0.3117578824658454},null,null,9746.77,3476.09,{"$f":"+Q722-R722","v":6270.68},{"$f":"IF(R722<0,IF(S722=0,0,IF(OR(R722=0,Q722=0),\"N.M.\",IF(ABS(S722/R722)>=10,\"N.M.\",S722/(-R722)))),IF(S722=0,0,IF(OR(R722=0,Q722=0),\"N.M.\",IF(ABS(S722/R722)>=10,\"N.M.\",S722/R722))))","v":1.8039463880394351},null,34993.399999999994,33256.42,{"$f":"+V722-W722","v":1736.9799999999959},{"$f":"IF(W722<0,IF(X722=0,0,IF(OR(W722=0,V722=0),\"N.M.\",IF(ABS(X722/W722)>=10,\"N.M.\",X722/(-W722)))),IF(X722=0,0,IF(OR(W722=0,V722=0),\"N.M.\",IF(ABS(X722/W722)>=10,\"N.M.\",X722/W722))))","v":5.2229915306578278E-2}]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,445.71000000000004,-39.29,{"$f":"+F723-G723","v":485.00000000000006},{"$f":"IF(G723<0,IF(H723=0,0,IF(OR(G723=0,F723=0),\"N.M.\",IF(ABS(H723/G723)>=10,\"N.M.\",H723/(-G723)))),IF(H723=0,0,IF(OR(G723=0,F723=0),\"N.M.\",IF(ABS(H723/G723)>=10,\"N.M.\",H723/G723))))","v":"N.M."},null,3363.9900000000002,14875.03,{"$f":"+K723-L723","v":-11511.04},{"$f":"IF(L723<0,IF(M723=0,0,IF(OR(L723=0,K723=0),\"N.M.\",IF(ABS(M723/L723)>=10,\"N.M.\",M723/(-L723)))),IF(M723=0,0,IF(OR(L723=0,K723=0),\"N.M.\",IF(ABS(M723/L723)>=10,\"N.M.\",M723/L723))))","v":-0.77384986786581278},null,null,1166.92,1778.17,{"$f":"+Q723-R723","v":-611.25},{"$f":"IF(R723<0,IF(S723=0,0,IF(OR(R723=0,Q723=0),\"N.M.\",IF(ABS(S723/R723)>=10,\"N.M.\",S723/(-R723)))),IF(S723=0,0,IF(OR(R723=0,Q723=0),\"N.M.\",IF(ABS(S723/R723)>=10,\"N.M.\",S723/R723))))","v":-0.34375228465219859},null,5223.4500000000007,18704.11,{"$f":"+V723-W723","v":-13480.66},{"$f":"IF(W723<0,IF(X723=0,0,IF(OR(W723=0,V723=0),\"N.M.\",IF(ABS(X723/W723)>=10,\"N.M.\",X723/(-W723)))),IF(X723=0,0,IF(OR(W723=0,V723=0),\"N.M.\",IF(ABS(X723/W723)>=10,\"N.M.\",X723/W723))))","v":-0.72073250210782547}]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-380.45,1409.89,{"$f":"+F724-G724","v":-1790.3400000000001},{"$f":"IF(G724<0,IF(H724=0,0,IF(OR(G724=0,F724=0),\"N.M.\",IF(ABS(H724/G724)>=10,\"N.M.\",H724/(-G724)))),IF(H724=0,0,IF(OR(G724=0,F724=0),\"N.M.\",IF(ABS(H724/G724)>=10,\"N.M.\",H724/G724))))","v":-1.2698437466752726},null,4051.1800000000003,8581.31,{"$f":"+K724-L724","v":-4530.1299999999992},{"$f":"IF(L724<0,IF(M724=0,0,IF(OR(L724=0,K724=0),\"N.M.\",IF(ABS(M724/L724)>=10,\"N.M.\",M724/(-L724)))),IF(M724=0,0,IF(OR(L724=0,K724=0),\"N.M.\",IF(ABS(M724/L724)>=10,\"N.M.\",M724/L724))))","v":-0.52790657836624011},null,null,-781.5,1571.0900000000001,{"$f":"+Q724-R724","v":-2352.59},{"$f":"IF(R724<0,IF(S724=0,0,IF(OR(R724=0,Q724=0),\"N.M.\",IF(ABS(S724/R724)>=10,\"N.M.\",S724/(-R724)))),IF(S724=0,0,IF(OR(R724=0,Q724=0),\"N.M.\",IF(ABS(S724/R724)>=10,\"N.M.\",S724/R724))))","v":-1.4974253543718055},null,5319.7300000000005,15264.41,{"$f":"+V724-W724","v":-9944.68},{"$f":"IF(W724<0,IF(X724=0,0,IF(OR(W724=0,V724=0),\"N.M.\",IF(ABS(X724/W724)>=10,\"N.M.\",X724/(-W724)))),IF(X724=0,0,IF(OR(W724=0,V724=0),\"N.M.\",IF(ABS(X724/W724)>=10,\"N.M.\",X724/W724))))","v":-0.65149455498116204}]
["%,V5970000","5970000","Maintenance of Meters",null,null,3335.48,3523.58,{"$f":"+F725-G725","v":-188.09999999999991},{"$f":"IF(G725<0,IF(H725=0,0,IF(OR(G725=0,F725=0),\"N.M.\",IF(ABS(H725/G725)>=10,\"N.M.\",H725/(-G725)))),IF(H725=0,0,IF(OR(G725=0,F725=0),\"N.M.\",IF(ABS(H725/G725)>=10,\"N.M.\",H725/G725))))","v":-5.3383206852121966E-2},null,30357.65,30672.21,{"$f":"+K725-L725","v":-314.55999999999767},{"$f":"IF(L725<0,IF(M725=0,0,IF(OR(L725=0,K725=0),\"N.M.\",IF(ABS(M725/L725)>=10,\"N.M.\",M725/(-L725)))),IF(M725=0,0,IF(OR(L725=0,K725=0),\"N.M.\",IF(ABS(M725/L725)>=10,\"N.M.\",M725/L725))))","v":-1.0255537504470584E-2},null,null,7646.6,9553.7000000000007,{"$f":"+Q725-R725","v":-1907.1000000000004},{"$f":"IF(R725<0,IF(S725=0,0,IF(OR(R725=0,Q725=0),\"N.M.\",IF(ABS(S725/R725)>=10,\"N.M.\",S725/(-R725)))),IF(S725=0,0,IF(OR(R725=0,Q725=0),\"N.M.\",IF(ABS(S725/R725)>=10,\"N.M.\",S725/R725))))","v":-0.19961899578173903},null,37328.33,35527.67,{"$f":"+V725-W725","v":1800.6600000000035},{"$f":"IF(W725<0,IF(X725=0,0,IF(OR(W725=0,V725=0),\"N.M.\",IF(ABS(X725/W725)>=10,\"N.M.\",X725/(-W725)))),IF(X725=0,0,IF(OR(W725=0,V725=0),\"N.M.\",IF(ABS(X725/W725)>=10,\"N.M.\",X725/W725))))","v":5.0683312471659511E-2}]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,757.03,980.87,{"$f":"+F726-G726","v":-223.84000000000003},{"$f":"IF(G726<0,IF(H726=0,0,IF(OR(G726=0,F726=0),\"N.M.\",IF(ABS(H726/G726)>=10,\"N.M.\",H726/(-G726)))),IF(H726=0,0,IF(OR(G726=0,F726=0),\"N.M.\",IF(ABS(H726/G726)>=10,\"N.M.\",H726/G726))))","v":-0.22820557260391289},null,18962.490000000002,26511.119999999999,{"$f":"+K726-L726","v":-7548.6299999999974},{"$f":"IF(L726<0,IF(M726=0,0,IF(OR(L726=0,K726=0),\"N.M.\",IF(ABS(M726/L726)>=10,\"N.M.\",M726/(-L726)))),IF(M726=0,0,IF(OR(L726=0,K726=0),\"N.M.\",IF(ABS(M726/L726)>=10,\"N.M.\",M726/L726))))","v":-0.28473448122900874},null,null,6092.82,6546.47,{"$f":"+Q726-R726","v":-453.65000000000055},{"$f":"IF(R726<0,IF(S726=0,0,IF(OR(R726=0,Q726=0),\"N.M.\",IF(ABS(S726/R726)>=10,\"N.M.\",S726/(-R726)))),IF(S726=0,0,IF(OR(R726=0,Q726=0),\"N.M.\",IF(ABS(S726/R726)>=10,\"N.M.\",S726/R726))))","v":-6.9296888246642929E-2},null,19497.670000000002,28439.78,{"$f":"+V726-W726","v":-8942.1099999999969},{"$f":"IF(W726<0,IF(X726=0,0,IF(OR(W726=0,V726=0),\"N.M.\",IF(ABS(X726/W726)>=10,\"N.M.\",X726/(-W726)))),IF(X726=0,0,IF(OR(W726=0,V726=0),\"N.M.\",IF(ABS(X726/W726)>=10,\"N.M.\",X726/W726))))","v":-0.31442261508352026}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599","Line 155","TOTAL Maintenance (Total of lines 146 thru 154)","m",null,1228346.328,3690738.5500000007,{"$f":"+F727-G727","v":-2462392.222000001},{"$f":"IF(G727<0,IF(H727=0,0,IF(OR(G727=0,F727=0),\"N.M.\",IF(ABS(H727/G727)>=10,\"N.M.\",H727/(-G727)))),IF(H727=0,0,IF(OR(G727=0,F727=0),\"N.M.\",IF(ABS(H727/G727)>=10,\"N.M.\",H727/G727))))","v":-0.6671814295813504},null,29798702.765999991,34249497.880000003,{"$f":"+K727-L727","v":-4450795.1140000112},{"$f":"IF(L727<0,IF(M727=0,0,IF(OR(L727=0,K727=0),\"N.M.\",IF(ABS(M727/L727)>=10,\"N.M.\",M727/(-L727)))),IF(M727=0,0,IF(OR(L727=0,K727=0),\"N.M.\",IF(ABS(M727/L727)>=10,\"N.M.\",M727/L727))))","v":-0.12995212746167159},null,null,7545916.0579999993,13548214.579999998,{"$f":"+Q727-R727","v":-6002298.5219999989},{"$f":"IF(R727<0,IF(S727=0,0,IF(OR(R727=0,Q727=0),\"N.M.\",IF(ABS(S727/R727)>=10,\"N.M.\",S727/(-R727)))),IF(S727=0,0,IF(OR(R727=0,Q727=0),\"N.M.\",IF(ABS(S727/R727)>=10,\"N.M.\",S727/R727))))","v":-0.44303243697222278},null,27860122.625999995,37068008.910000004,{"$f":"+V727-W727","v":-9207886.2840000093},{"$f":"IF(W727<0,IF(X727=0,0,IF(OR(W727=0,V727=0),\"N.M.\",IF(ABS(X727/W727)>=10,\"N.M.\",X727/(-W727)))),IF(X727=0,0,IF(OR(W727=0,V727=0),\"N.M.\",IF(ABS(X727/W727)>=10,\"N.M.\",X727/W727))))","v":-0.2484052031593193}]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-56595.32,-28852.799999999999,{"$f":"+F728-G728","v":-27742.52},{"$f":"IF(G728<0,IF(H728=0,0,IF(OR(G728=0,F728=0),\"N.M.\",IF(ABS(H728/G728)>=10,\"N.M.\",H728/(-G728)))),IF(H728=0,0,IF(OR(G728=0,F728=0),\"N.M.\",IF(ABS(H728/G728)>=10,\"N.M.\",H728/G728))))","v":-0.96151915931902632},null,745568.26,837181.5,{"$f":"+K728-L728","v":-91613.239999999991},{"$f":"IF(L728<0,IF(M728=0,0,IF(OR(L728=0,K728=0),\"N.M.\",IF(ABS(M728/L728)>=10,\"N.M.\",M728/(-L728)))),IF(M728=0,0,IF(OR(L728=0,K728=0),\"N.M.\",IF(ABS(M728/L728)>=10,\"N.M.\",M728/L728))))","v":-0.10943055956205433},null,null,-61725.87,50165.01,{"$f":"+Q728-R728","v":-111890.88},{"$f":"IF(R728<0,IF(S728=0,0,IF(OR(R728=0,Q728=0),\"N.M.\",IF(ABS(S728/R728)>=10,\"N.M.\",S728/(-R728)))),IF(S728=0,0,IF(OR(R728=0,Q728=0),\"N.M.\",IF(ABS(S728/R728)>=10,\"N.M.\",S728/R728))))","v":-2.2304566469736575},null,1101317.8400000001,1007398.17,{"$f":"+V728-W728","v":93919.670000000042},{"$f":"IF(W728<0,IF(X728=0,0,IF(OR(W728=0,V728=0),\"N.M.\",IF(ABS(X728/W728)>=10,\"N.M.\",X728/(-W728)))),IF(X728=0,0,IF(OR(W728=0,V728=0),\"N.M.\",IF(ABS(X728/W728)>=10,\"N.M.\",X728/W728))))","v":9.3229939061731701E-2}]
["%,V5810000","5810000","Load Dispatching",null,null,108.7,36.61,{"$f":"+F729-G729","v":72.09},{"$f":"IF(G729<0,IF(H729=0,0,IF(OR(G729=0,F729=0),\"N.M.\",IF(ABS(H729/G729)>=10,\"N.M.\",H729/(-G729)))),IF(H729=0,0,IF(OR(G729=0,F729=0),\"N.M.\",IF(ABS(H729/G729)>=10,\"N.M.\",H729/G729))))","v":1.96913411636165},null,2643.84,996.48,{"$f":"+K729-L729","v":1647.3600000000001},{"$f":"IF(L729<0,IF(M729=0,0,IF(OR(L729=0,K729=0),\"N.M.\",IF(ABS(M729/L729)>=10,\"N.M.\",M729/(-L729)))),IF(M729=0,0,IF(OR(L729=0,K729=0),\"N.M.\",IF(ABS(M729/L729)>=10,\"N.M.\",M729/L729))))","v":1.6531791907514453},null,null,229.59,996.48,{"$f":"+Q729-R729","v":-766.89},{"$f":"IF(R729<0,IF(S729=0,0,IF(OR(R729=0,Q729=0),\"N.M.\",IF(ABS(S729/R729)>=10,\"N.M.\",S729/(-R729)))),IF(S729=0,0,IF(OR(R729=0,Q729=0),\"N.M.\",IF(ABS(S729/R729)>=10,\"N.M.\",S729/R729))))","v":-0.7695989884393063},null,2695.4300000000003,1516.74,{"$f":"+V729-W729","v":1178.6900000000003},{"$f":"IF(W729<0,IF(X729=0,0,IF(OR(W729=0,V729=0),\"N.M.\",IF(ABS(X729/W729)>=10,\"N.M.\",X729/(-W729)))),IF(X729=0,0,IF(OR(W729=0,V729=0),\"N.M.\",IF(ABS(X729/W729)>=10,\"N.M.\",X729/W729))))","v":0.77712066669303925}]
["%,V5820000","5820000","Station Expenses",null,null,44668.78,25715.65,{"$f":"+F730-G730","v":18953.129999999997},{"$f":"IF(G730<0,IF(H730=0,0,IF(OR(G730=0,F730=0),\"N.M.\",IF(ABS(H730/G730)>=10,\"N.M.\",H730/(-G730)))),IF(H730=0,0,IF(OR(G730=0,F730=0),\"N.M.\",IF(ABS(H730/G730)>=10,\"N.M.\",H730/G730))))","v":0.73702706328636436},null,318179.98,314133.69,{"$f":"+K730-L730","v":4046.289999999979},{"$f":"IF(L730<0,IF(M730=0,0,IF(OR(L730=0,K730=0),\"N.M.\",IF(ABS(M730/L730)>=10,\"N.M.\",M730/(-L730)))),IF(M730=0,0,IF(OR(L730=0,K730=0),\"N.M.\",IF(ABS(M730/L730)>=10,\"N.M.\",M730/L730))))","v":1.288078970453624E-2},null,null,124225.96,21370.959999999999,{"$f":"+Q730-R730","v":102855},{"$f":"IF(R730<0,IF(S730=0,0,IF(OR(R730=0,Q730=0),\"N.M.\",IF(ABS(S730/R730)>=10,\"N.M.\",S730/(-R730)))),IF(S730=0,0,IF(OR(R730=0,Q730=0),\"N.M.\",IF(ABS(S730/R730)>=10,\"N.M.\",S730/R730))))","v":4.8128394793682645},null,391474.85,378559.74,{"$f":"+V730-W730","v":12915.109999999986},{"$f":"IF(W730<0,IF(X730=0,0,IF(OR(W730=0,V730=0),\"N.M.\",IF(ABS(X730/W730)>=10,\"N.M.\",X730/(-W730)))),IF(X730=0,0,IF(OR(W730=0,V730=0),\"N.M.\",IF(ABS(X730/W730)>=10,\"N.M.\",X730/W730))))","v":3.4116438266784489E-2}]
["%,V5830000","5830000","Overhead Line Expenses",null,null,125719.3,-30936.93,{"$f":"+F731-G731","v":156656.23000000001},{"$f":"IF(G731<0,IF(H731=0,0,IF(OR(G731=0,F731=0),\"N.M.\",IF(ABS(H731/G731)>=10,\"N.M.\",H731/(-G731)))),IF(H731=0,0,IF(OR(G731=0,F731=0),\"N.M.\",IF(ABS(H731/G731)>=10,\"N.M.\",H731/G731))))","v":5.0637290125426153},null,1019532.77,219894.39,{"$f":"+K731-L731","v":799638.38},{"$f":"IF(L731<0,IF(M731=0,0,IF(OR(L731=0,K731=0),\"N.M.\",IF(ABS(M731/L731)>=10,\"N.M.\",M731/(-L731)))),IF(M731=0,0,IF(OR(L731=0,K731=0),\"N.M.\",IF(ABS(M731/L731)>=10,\"N.M.\",M731/L731))))","v":3.6364655778621726},null,null,298949.59000000003,47422.1,{"$f":"+Q731-R731","v":251527.49000000002},{"$f":"IF(R731<0,IF(S731=0,0,IF(OR(R731=0,Q731=0),\"N.M.\",IF(ABS(S731/R731)>=10,\"N.M.\",S731/(-R731)))),IF(S731=0,0,IF(OR(R731=0,Q731=0),\"N.M.\",IF(ABS(S731/R731)>=10,\"N.M.\",S731/R731))))","v":5.304014162173333},null,1081586.26,318236.87,{"$f":"+V731-W731","v":763349.39},{"$f":"IF(W731<0,IF(X731=0,0,IF(OR(W731=0,V731=0),\"N.M.\",IF(ABS(X731/W731)>=10,\"N.M.\",X731/(-W731)))),IF(X731=0,0,IF(OR(W731=0,V731=0),\"N.M.\",IF(ABS(X731/W731)>=10,\"N.M.\",X731/W731))))","v":2.3986830627136322}]
["%,V5840000","5840000","Underground Line Expenses",null,null,16246.26,36249.79,{"$f":"+F732-G732","v":-20003.53},{"$f":"IF(G732<0,IF(H732=0,0,IF(OR(G732=0,F732=0),\"N.M.\",IF(ABS(H732/G732)>=10,\"N.M.\",H732/(-G732)))),IF(H732=0,0,IF(OR(G732=0,F732=0),\"N.M.\",IF(ABS(H732/G732)>=10,\"N.M.\",H732/G732))))","v":-0.55182471401903288},null,323204.84000000003,292084.53999999998,{"$f":"+K732-L732","v":31120.300000000047},{"$f":"IF(L732<0,IF(M732=0,0,IF(OR(L732=0,K732=0),\"N.M.\",IF(ABS(M732/L732)>=10,\"N.M.\",M732/(-L732)))),IF(M732=0,0,IF(OR(L732=0,K732=0),\"N.M.\",IF(ABS(M732/L732)>=10,\"N.M.\",M732/L732))))","v":0.10654552274488766},null,null,73573.81,93888.98,{"$f":"+Q732-R732","v":-20315.169999999998},{"$f":"IF(R732<0,IF(S732=0,0,IF(OR(R732=0,Q732=0),\"N.M.\",IF(ABS(S732/R732)>=10,\"N.M.\",S732/(-R732)))),IF(S732=0,0,IF(OR(R732=0,Q732=0),\"N.M.\",IF(ABS(S732/R732)>=10,\"N.M.\",S732/R732))))","v":-0.2163743817432035},null,357863.41000000003,345347.55,{"$f":"+V732-W732","v":12515.860000000044},{"$f":"IF(W732<0,IF(X732=0,0,IF(OR(W732=0,V732=0),\"N.M.\",IF(ABS(X732/W732)>=10,\"N.M.\",X732/(-W732)))),IF(X732=0,0,IF(OR(W732=0,V732=0),\"N.M.\",IF(ABS(X732/W732)>=10,\"N.M.\",X732/W732))))","v":3.6241345855790912E-2}]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,648.26,7036.58,{"$f":"+F733-G733","v":-6388.32},{"$f":"IF(G733<0,IF(H733=0,0,IF(OR(G733=0,F733=0),\"N.M.\",IF(ABS(H733/G733)>=10,\"N.M.\",H733/(-G733)))),IF(H733=0,0,IF(OR(G733=0,F733=0),\"N.M.\",IF(ABS(H733/G733)>=10,\"N.M.\",H733/G733))))","v":-0.90787285868987488},null,18025.46,32206.560000000001,{"$f":"+K733-L733","v":-14181.100000000002},{"$f":"IF(L733<0,IF(M733=0,0,IF(OR(L733=0,K733=0),\"N.M.\",IF(ABS(M733/L733)>=10,\"N.M.\",M733/(-L733)))),IF(M733=0,0,IF(OR(L733=0,K733=0),\"N.M.\",IF(ABS(M733/L733)>=10,\"N.M.\",M733/L733))))","v":-0.44031712793915284},null,null,5199.22,10225.69,{"$f":"+Q733-R733","v":-5026.47},{"$f":"IF(R733<0,IF(S733=0,0,IF(OR(R733=0,Q733=0),\"N.M.\",IF(ABS(S733/R733)>=10,\"N.M.\",S733/(-R733)))),IF(S733=0,0,IF(OR(R733=0,Q733=0),\"N.M.\",IF(ABS(S733/R733)>=10,\"N.M.\",S733/R733))))","v":-0.49155313724550614},null,26064.93,36225.360000000001,{"$f":"+V733-W733","v":-10160.43},{"$f":"IF(W733<0,IF(X733=0,0,IF(OR(W733=0,V733=0),\"N.M.\",IF(ABS(X733/W733)>=10,\"N.M.\",X733/(-W733)))),IF(X733=0,0,IF(OR(W733=0,V733=0),\"N.M.\",IF(ABS(X733/W733)>=10,\"N.M.\",X733/W733))))","v":-0.28047837205758619}]
["%,V5860000","5860000","Meter Expenses",null,null,113949,54585.85,{"$f":"+F734-G734","v":59363.15},{"$f":"IF(G734<0,IF(H734=0,0,IF(OR(G734=0,F734=0),\"N.M.\",IF(ABS(H734/G734)>=10,\"N.M.\",H734/(-G734)))),IF(H734=0,0,IF(OR(G734=0,F734=0),\"N.M.\",IF(ABS(H734/G734)>=10,\"N.M.\",H734/G734))))","v":1.0875190182070995},null,1153643.03,1162200.6299999999,{"$f":"+K734-L734","v":-8557.5999999998603},{"$f":"IF(L734<0,IF(M734=0,0,IF(OR(L734=0,K734=0),\"N.M.\",IF(ABS(M734/L734)>=10,\"N.M.\",M734/(-L734)))),IF(M734=0,0,IF(OR(L734=0,K734=0),\"N.M.\",IF(ABS(M734/L734)>=10,\"N.M.\",M734/L734))))","v":-7.3632725530357532E-3},null,null,309136.19,302120.09000000003,{"$f":"+Q734-R734","v":7016.0999999999767},{"$f":"IF(R734<0,IF(S734=0,0,IF(OR(R734=0,Q734=0),\"N.M.\",IF(ABS(S734/R734)>=10,\"N.M.\",S734/(-R734)))),IF(S734=0,0,IF(OR(R734=0,Q734=0),\"N.M.\",IF(ABS(S734/R734)>=10,\"N.M.\",S734/R734))))","v":2.3222884648286635E-2},null,1344877.1600000001,1345451.14,{"$f":"+V734-W734","v":-573.97999999974854},{"$f":"IF(W734<0,IF(X734=0,0,IF(OR(W734=0,V734=0),\"N.M.\",IF(ABS(X734/W734)>=10,\"N.M.\",X734/(-W734)))),IF(X734=0,0,IF(OR(W734=0,V734=0),\"N.M.\",IF(ABS(X734/W734)>=10,\"N.M.\",X734/W734))))","v":-4.2660783653559401E-4}]
["%,V5870000","5870000","Customer Installations Exp",null,null,23112.65,9004.34,{"$f":"+F735-G735","v":14108.310000000001},{"$f":"IF(G735<0,IF(H735=0,0,IF(OR(G735=0,F735=0),\"N.M.\",IF(ABS(H735/G735)>=10,\"N.M.\",H735/(-G735)))),IF(H735=0,0,IF(OR(G735=0,F735=0),\"N.M.\",IF(ABS(H735/G735)>=10,\"N.M.\",H735/G735))))","v":1.5668344376156389},null,166933.43,160080.65,{"$f":"+K735-L735","v":6852.7799999999988},{"$f":"IF(L735<0,IF(M735=0,0,IF(OR(L735=0,K735=0),\"N.M.\",IF(ABS(M735/L735)>=10,\"N.M.\",M735/(-L735)))),IF(M735=0,0,IF(OR(L735=0,K735=0),\"N.M.\",IF(ABS(M735/L735)>=10,\"N.M.\",M735/L735))))","v":4.2808296942822253E-2},null,null,61530.700000000004,33418.379999999997,{"$f":"+Q735-R735","v":28112.320000000007},{"$f":"IF(R735<0,IF(S735=0,0,IF(OR(R735=0,Q735=0),\"N.M.\",IF(ABS(S735/R735)>=10,\"N.M.\",S735/(-R735)))),IF(S735=0,0,IF(OR(R735=0,Q735=0),\"N.M.\",IF(ABS(S735/R735)>=10,\"N.M.\",S735/R735))))","v":0.8412233028650703},null,198808.5,195330.95,{"$f":"+V735-W735","v":3477.5499999999884},{"$f":"IF(W735<0,IF(X735=0,0,IF(OR(W735=0,V735=0),\"N.M.\",IF(ABS(X735/W735)>=10,\"N.M.\",X735/(-W735)))),IF(X735=0,0,IF(OR(W735=0,V735=0),\"N.M.\",IF(ABS(X735/W735)>=10,\"N.M.\",X735/W735))))","v":1.7803374222057428E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,225863.823,240983.51,{"$f":"+F736-G736","v":-15119.687000000005},{"$f":"IF(G736<0,IF(H736=0,0,IF(OR(G736=0,F736=0),\"N.M.\",IF(ABS(H736/G736)>=10,\"N.M.\",H736/(-G736)))),IF(H736=0,0,IF(OR(G736=0,F736=0),\"N.M.\",IF(ABS(H736/G736)>=10,\"N.M.\",H736/G736))))","v":-6.2741583438634466E-2},null,2542081.0419999999,5359411.8899999997,{"$f":"+K736-L736","v":-2817330.8479999998},{"$f":"IF(L736<0,IF(M736=0,0,IF(OR(L736=0,K736=0),\"N.M.\",IF(ABS(M736/L736)>=10,\"N.M.\",M736/(-L736)))),IF(M736=0,0,IF(OR(L736=0,K736=0),\"N.M.\",IF(ABS(M736/L736)>=10,\"N.M.\",M736/L736))))","v":-0.52567910543632423},null,null,741586.00300000003,885340.01,{"$f":"+Q736-R736","v":-143754.00699999998},{"$f":"IF(R736<0,IF(S736=0,0,IF(OR(R736=0,Q736=0),\"N.M.\",IF(ABS(S736/R736)>=10,\"N.M.\",S736/(-R736)))),IF(S736=0,0,IF(OR(R736=0,Q736=0),\"N.M.\",IF(ABS(S736/R736)>=10,\"N.M.\",S736/R736))))","v":-0.16237152435932495},null,3468492.4419999998,5832825.0199999996,{"$f":"+V736-W736","v":-2364332.5779999997},{"$f":"IF(W736<0,IF(X736=0,0,IF(OR(W736=0,V736=0),\"N.M.\",IF(ABS(X736/W736)>=10,\"N.M.\",X736/(-W736)))),IF(X736=0,0,IF(OR(W736=0,V736=0),\"N.M.\",IF(ABS(X736/W736)>=10,\"N.M.\",X736/W736))))","v":-0.40534947815046918}]
["%,V5890001","5890001","Rents - Nonassociated",null,null,75299.87,135019.13,{"$f":"+F737-G737","v":-59719.260000000009},{"$f":"IF(G737<0,IF(H737=0,0,IF(OR(G737=0,F737=0),\"N.M.\",IF(ABS(H737/G737)>=10,\"N.M.\",H737/(-G737)))),IF(H737=0,0,IF(OR(G737=0,F737=0),\"N.M.\",IF(ABS(H737/G737)>=10,\"N.M.\",H737/G737))))","v":-0.44230221302714667},null,859607.88,816097.74,{"$f":"+K737-L737","v":43510.140000000014},{"$f":"IF(L737<0,IF(M737=0,0,IF(OR(L737=0,K737=0),\"N.M.\",IF(ABS(M737/L737)>=10,\"N.M.\",M737/(-L737)))),IF(M737=0,0,IF(OR(L737=0,K737=0),\"N.M.\",IF(ABS(M737/L737)>=10,\"N.M.\",M737/L737))))","v":5.3314863976954542E-2},null,null,228232.94,293524.17,{"$f":"+Q737-R737","v":-65291.229999999981},{"$f":"IF(R737<0,IF(S737=0,0,IF(OR(R737=0,Q737=0),\"N.M.\",IF(ABS(S737/R737)>=10,\"N.M.\",S737/(-R737)))),IF(S737=0,0,IF(OR(R737=0,Q737=0),\"N.M.\",IF(ABS(S737/R737)>=10,\"N.M.\",S737/R737))))","v":-0.22243902435700605},null,1028620.98,899764.8,{"$f":"+V737-W737","v":128856.17999999993},{"$f":"IF(W737<0,IF(X737=0,0,IF(OR(W737=0,V737=0),\"N.M.\",IF(ABS(X737/W737)>=10,\"N.M.\",X737/(-W737)))),IF(X737=0,0,IF(OR(W737=0,V737=0),\"N.M.\",IF(ABS(X737/W737)>=10,\"N.M.\",X737/W737))))","v":0.14321095913065274}]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,{"$f":"+F738-G738","v":-416.92599999999993},{"$f":"IF(G738<0,IF(H738=0,0,IF(OR(G738=0,F738=0),\"N.M.\",IF(ABS(H738/G738)>=10,\"N.M.\",H738/(-G738)))),IF(H738=0,0,IF(OR(G738=0,F738=0),\"N.M.\",IF(ABS(H738/G738)>=10,\"N.M.\",H738/G738))))","v":-0.28786472789538364},null,55707.89,60350.62,{"$f":"+K738-L738","v":-4642.7300000000032},{"$f":"IF(L738<0,IF(M738=0,0,IF(OR(L738=0,K738=0),\"N.M.\",IF(ABS(M738/L738)>=10,\"N.M.\",M738/(-L738)))),IF(M738=0,0,IF(OR(L738=0,K738=0),\"N.M.\",IF(ABS(M738/L738)>=10,\"N.M.\",M738/L738))))","v":-7.692928423933347E-2},null,null,3094.2420000000002,4345.0200000000004,{"$f":"+Q738-R738","v":-1250.7780000000002},{"$f":"IF(R738<0,IF(S738=0,0,IF(OR(R738=0,Q738=0),\"N.M.\",IF(ABS(S738/R738)>=10,\"N.M.\",S738/(-R738)))),IF(S738=0,0,IF(OR(R738=0,Q738=0),\"N.M.\",IF(ABS(S738/R738)>=10,\"N.M.\",S738/R738))))","v":-0.2878647278953837},null,58604.57,135539.4,{"$f":"+V738-W738","v":-76934.829999999987},{"$f":"IF(W738<0,IF(X738=0,0,IF(OR(W738=0,V738=0),\"N.M.\",IF(ABS(X738/W738)>=10,\"N.M.\",X738/(-W738)))),IF(X738=0,0,IF(OR(W738=0,V738=0),\"N.M.\",IF(ABS(X738/W738)>=10,\"N.M.\",X738/W738))))","v":-0.56761967368897892}]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8806.61,1406.31,{"$f":"+F739-G739","v":7400.3000000000011},{"$f":"IF(G739<0,IF(H739=0,0,IF(OR(G739=0,F739=0),\"N.M.\",IF(ABS(H739/G739)>=10,\"N.M.\",H739/(-G739)))),IF(H739=0,0,IF(OR(G739=0,F739=0),\"N.M.\",IF(ABS(H739/G739)>=10,\"N.M.\",H739/G739))))","v":5.2622110345514157},null,92740.32,13060.98,{"$f":"+K739-L739","v":79679.340000000011},{"$f":"IF(L739<0,IF(M739=0,0,IF(OR(L739=0,K739=0),\"N.M.\",IF(ABS(M739/L739)>=10,\"N.M.\",M739/(-L739)))),IF(M739=0,0,IF(OR(L739=0,K739=0),\"N.M.\",IF(ABS(M739/L739)>=10,\"N.M.\",M739/L739))))","v":6.1005636636760805},null,null,24589.18,3120.07,{"$f":"+Q739-R739","v":21469.11},{"$f":"IF(R739<0,IF(S739=0,0,IF(OR(R739=0,Q739=0),\"N.M.\",IF(ABS(S739/R739)>=10,\"N.M.\",S739/(-R739)))),IF(S739=0,0,IF(OR(R739=0,Q739=0),\"N.M.\",IF(ABS(S739/R739)>=10,\"N.M.\",S739/R739))))","v":6.8809706192489273},null,95272.86,16197.75,{"$f":"+V739-W739","v":79075.11},{"$f":"IF(W739<0,IF(X739=0,0,IF(OR(W739=0,V739=0),\"N.M.\",IF(ABS(X739/W739)>=10,\"N.M.\",X739/(-W739)))),IF(X739=0,0,IF(OR(W739=0,V739=0),\"N.M.\",IF(ABS(X739/W739)>=10,\"N.M.\",X739/W739))))","v":4.8818576654164927}]
["%,V5910000","5910000","Maintenance of Structures",null,null,-28.3,-1.53,{"$f":"+F740-G740","v":-26.77},{"$f":"IF(G740<0,IF(H740=0,0,IF(OR(G740=0,F740=0),\"N.M.\",IF(ABS(H740/G740)>=10,\"N.M.\",H740/(-G740)))),IF(H740=0,0,IF(OR(G740=0,F740=0),\"N.M.\",IF(ABS(H740/G740)>=10,\"N.M.\",H740/G740))))","v":"N.M."},null,9699.2000000000007,9640.7199999999993,{"$f":"+K740-L740","v":58.480000000001382},{"$f":"IF(L740<0,IF(M740=0,0,IF(OR(L740=0,K740=0),\"N.M.\",IF(ABS(M740/L740)>=10,\"N.M.\",M740/(-L740)))),IF(M740=0,0,IF(OR(L740=0,K740=0),\"N.M.\",IF(ABS(M740/L740)>=10,\"N.M.\",M740/L740))))","v":6.0659369839598477E-3},null,null,1478.82,1548.55,{"$f":"+Q740-R740","v":-69.730000000000018},{"$f":"IF(R740<0,IF(S740=0,0,IF(OR(R740=0,Q740=0),\"N.M.\",IF(ABS(S740/R740)>=10,\"N.M.\",S740/(-R740)))),IF(S740=0,0,IF(OR(R740=0,Q740=0),\"N.M.\",IF(ABS(S740/R740)>=10,\"N.M.\",S740/R740))))","v":-4.502922088405284E-2},null,10376.94,10867.369999999999,{"$f":"+V740-W740","v":-490.42999999999847},{"$f":"IF(W740<0,IF(X740=0,0,IF(OR(W740=0,V740=0),\"N.M.\",IF(ABS(X740/W740)>=10,\"N.M.\",X740/(-W740)))),IF(X740=0,0,IF(OR(W740=0,V740=0),\"N.M.\",IF(ABS(X740/W740)>=10,\"N.M.\",X740/W740))))","v":-4.5128674187038677E-2}]
["%,V5920000","5920000","Maint of Station Equipment",null,null,-32082.34,34162.1,{"$f":"+F741-G741","v":-66244.44},{"$f":"IF(G741<0,IF(H741=0,0,IF(OR(G741=0,F741=0),\"N.M.\",IF(ABS(H741/G741)>=10,\"N.M.\",H741/(-G741)))),IF(H741=0,0,IF(OR(G741=0,F741=0),\"N.M.\",IF(ABS(H741/G741)>=10,\"N.M.\",H741/G741))))","v":-1.9391208385901337},null,310148.60000000003,827572.1,{"$f":"+K741-L741","v":-517423.49999999994},{"$f":"IF(L741<0,IF(M741=0,0,IF(OR(L741=0,K741=0),\"N.M.\",IF(ABS(M741/L741)>=10,\"N.M.\",M741/(-L741)))),IF(M741=0,0,IF(OR(L741=0,K741=0),\"N.M.\",IF(ABS(M741/L741)>=10,\"N.M.\",M741/L741))))","v":-0.62523072007864933},null,null,105707.74,89599.38,{"$f":"+Q741-R741","v":16108.36},{"$f":"IF(R741<0,IF(S741=0,0,IF(OR(R741=0,Q741=0),\"N.M.\",IF(ABS(S741/R741)>=10,\"N.M.\",S741/(-R741)))),IF(S741=0,0,IF(OR(R741=0,Q741=0),\"N.M.\",IF(ABS(S741/R741)>=10,\"N.M.\",S741/R741))))","v":0.17978204759899008},null,370647.12000000005,913313.7,{"$f":"+V741-W741","v":-542666.57999999984},{"$f":"IF(W741<0,IF(X741=0,0,IF(OR(W741=0,V741=0),\"N.M.\",IF(ABS(X741/W741)>=10,\"N.M.\",X741/(-W741)))),IF(X741=0,0,IF(OR(W741=0,V741=0),\"N.M.\",IF(ABS(X741/W741)>=10,\"N.M.\",X741/W741))))","v":-0.59417326160770378}]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12147.23,0,{"$f":"+F742-G742","v":12147.23},{"$f":"IF(G742<0,IF(H742=0,0,IF(OR(G742=0,F742=0),\"N.M.\",IF(ABS(H742/G742)>=10,\"N.M.\",H742/(-G742)))),IF(H742=0,0,IF(OR(G742=0,F742=0),\"N.M.\",IF(ABS(H742/G742)>=10,\"N.M.\",H742/G742))))","v":"N.M."},null,109329.28,0,{"$f":"+K742-L742","v":109329.28},{"$f":"IF(L742<0,IF(M742=0,0,IF(OR(L742=0,K742=0),\"N.M.\",IF(ABS(M742/L742)>=10,\"N.M.\",M742/(-L742)))),IF(M742=0,0,IF(OR(L742=0,K742=0),\"N.M.\",IF(ABS(M742/L742)>=10,\"N.M.\",M742/L742))))","v":"N.M."},null,null,35362.559999999998,0,{"$f":"+Q742-R742","v":35362.559999999998},{"$f":"IF(R742<0,IF(S742=0,0,IF(OR(R742=0,Q742=0),\"N.M.\",IF(ABS(S742/R742)>=10,\"N.M.\",S742/(-R742)))),IF(S742=0,0,IF(OR(R742=0,Q742=0),\"N.M.\",IF(ABS(S742/R742)>=10,\"N.M.\",S742/R742))))","v":"N.M."},null,109329.28,0,{"$f":"+V742-W742","v":109329.28},{"$f":"IF(W742<0,IF(X742=0,0,IF(OR(W742=0,V742=0),\"N.M.\",IF(ABS(X742/W742)>=10,\"N.M.\",X742/(-W742)))),IF(X742=0,0,IF(OR(W742=0,V742=0),\"N.M.\",IF(ABS(X742/W742)>=10,\"N.M.\",X742/W742))))","v":"N.M."}]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,73928.759999999995,0,{"$f":"+F743-G743","v":73928.759999999995},{"$f":"IF(G743<0,IF(H743=0,0,IF(OR(G743=0,F743=0),\"N.M.\",IF(ABS(H743/G743)>=10,\"N.M.\",H743/(-G743)))),IF(H743=0,0,IF(OR(G743=0,F743=0),\"N.M.\",IF(ABS(H743/G743)>=10,\"N.M.\",H743/G743))))","v":"N.M."},null,942272.68,0,{"$f":"+K743-L743","v":942272.68},{"$f":"IF(L743<0,IF(M743=0,0,IF(OR(L743=0,K743=0),\"N.M.\",IF(ABS(M743/L743)>=10,\"N.M.\",M743/(-L743)))),IF(M743=0,0,IF(OR(L743=0,K743=0),\"N.M.\",IF(ABS(M743/L743)>=10,\"N.M.\",M743/L743))))","v":"N.M."},null,null,325001.90000000002,0,{"$f":"+Q743-R743","v":325001.90000000002},{"$f":"IF(R743<0,IF(S743=0,0,IF(OR(R743=0,Q743=0),\"N.M.\",IF(ABS(S743/R743)>=10,\"N.M.\",S743/(-R743)))),IF(S743=0,0,IF(OR(R743=0,Q743=0),\"N.M.\",IF(ABS(S743/R743)>=10,\"N.M.\",S743/R743))))","v":"N.M."},null,942272.68,0,{"$f":"+V743-W743","v":942272.68},{"$f":"IF(W743<0,IF(X743=0,0,IF(OR(W743=0,V743=0),\"N.M.\",IF(ABS(X743/W743)>=10,\"N.M.\",X743/(-W743)))),IF(X743=0,0,IF(OR(W743=0,V743=0),\"N.M.\",IF(ABS(X743/W743)>=10,\"N.M.\",X743/W743))))","v":"N.M."}]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1128854.5279999999,3618047.2,{"$f":"+F744-G744","v":-2489192.6720000003},{"$f":"IF(G744<0,IF(H744=0,0,IF(OR(G744=0,F744=0),\"N.M.\",IF(ABS(H744/G744)>=10,\"N.M.\",H744/(-G744)))),IF(H744=0,0,IF(OR(G744=0,F744=0),\"N.M.\",IF(ABS(H744/G744)>=10,\"N.M.\",H744/G744))))","v":-0.687993421423579},null,27949596.916000001,32932352.620000001,{"$f":"+K744-L744","v":-4982755.7039999999},{"$f":"IF(L744<0,IF(M744=0,0,IF(OR(L744=0,K744=0),\"N.M.\",IF(ABS(M744/L744)>=10,\"N.M.\",M744/(-L744)))),IF(M744=0,0,IF(OR(L744=0,K744=0),\"N.M.\",IF(ABS(M744/L744)>=10,\"N.M.\",M744/L744))))","v":-0.15130275572762891},null,null,6954850.7779999999,13321402.619999999,{"$f":"+Q744-R744","v":-6366551.8419999992},{"$f":"IF(R744<0,IF(S744=0,0,IF(OR(R744=0,Q744=0),\"N.M.\",IF(ABS(S744/R744)>=10,\"N.M.\",S744/(-R744)))),IF(S744=0,0,IF(OR(R744=0,Q744=0),\"N.M.\",IF(ABS(S744/R744)>=10,\"N.M.\",S744/R744))))","v":-0.47791903177234646},null,25868619.716000002,35627251.579999998,{"$f":"+V744-W744","v":-9758631.8639999963},{"$f":"IF(W744<0,IF(X744=0,0,IF(OR(W744=0,V744=0),\"N.M.\",IF(ABS(X744/W744)>=10,\"N.M.\",X744/(-W744)))),IF(X744=0,0,IF(OR(W744=0,V744=0),\"N.M.\",IF(ABS(X744/W744)>=10,\"N.M.\",X744/W744))))","v":-0.27390919678682651}]
["%,V5930001","5930001","Tree and Brush Control",null,null,26720.86,31261.72,{"$f":"+F745-G745","v":-4540.8600000000006},{"$f":"IF(G745<0,IF(H745=0,0,IF(OR(G745=0,F745=0),\"N.M.\",IF(ABS(H745/G745)>=10,\"N.M.\",H745/(-G745)))),IF(H745=0,0,IF(OR(G745=0,F745=0),\"N.M.\",IF(ABS(H745/G745)>=10,\"N.M.\",H745/G745))))","v":-0.14525304429826638},null,282663.97000000003,351532.94,{"$f":"+K745-L745","v":-68868.969999999972},{"$f":"IF(L745<0,IF(M745=0,0,IF(OR(L745=0,K745=0),\"N.M.\",IF(ABS(M745/L745)>=10,\"N.M.\",M745/(-L745)))),IF(M745=0,0,IF(OR(L745=0,K745=0),\"N.M.\",IF(ABS(M745/L745)>=10,\"N.M.\",M745/L745))))","v":-0.1959104316084859},null,null,75053.47,109618.44,{"$f":"+Q745-R745","v":-34564.97},{"$f":"IF(R745<0,IF(S745=0,0,IF(OR(R745=0,Q745=0),\"N.M.\",IF(ABS(S745/R745)>=10,\"N.M.\",S745/(-R745)))),IF(S745=0,0,IF(OR(R745=0,Q745=0),\"N.M.\",IF(ABS(S745/R745)>=10,\"N.M.\",S745/R745))))","v":-0.3153207617258556},null,361241.45,369186.12,{"$f":"+V745-W745","v":-7944.6699999999837},{"$f":"IF(W745<0,IF(X745=0,0,IF(OR(W745=0,V745=0),\"N.M.\",IF(ABS(X745/W745)>=10,\"N.M.\",X745/(-W745)))),IF(X745=0,0,IF(OR(W745=0,V745=0),\"N.M.\",IF(ABS(X745/W745)>=10,\"N.M.\",X745/W745))))","v":-2.1519416818812104E-2}]
["%,V5940000","5940000","Maint of Underground Lines",null,null,5841.21,-12.3,{"$f":"+F746-G746","v":5853.51},{"$f":"IF(G746<0,IF(H746=0,0,IF(OR(G746=0,F746=0),\"N.M.\",IF(ABS(H746/G746)>=10,\"N.M.\",H746/(-G746)))),IF(H746=0,0,IF(OR(G746=0,F746=0),\"N.M.\",IF(ABS(H746/G746)>=10,\"N.M.\",H746/G746))))","v":"N.M."},null,45516.49,34698.85,{"$f":"+K746-L746","v":10817.64},{"$f":"IF(L746<0,IF(M746=0,0,IF(OR(L746=0,K746=0),\"N.M.\",IF(ABS(M746/L746)>=10,\"N.M.\",M746/(-L746)))),IF(M746=0,0,IF(OR(L746=0,K746=0),\"N.M.\",IF(ABS(M746/L746)>=10,\"N.M.\",M746/L746))))","v":0.3117578824658454},null,null,9746.77,3476.09,{"$f":"+Q746-R746","v":6270.68},{"$f":"IF(R746<0,IF(S746=0,0,IF(OR(R746=0,Q746=0),\"N.M.\",IF(ABS(S746/R746)>=10,\"N.M.\",S746/(-R746)))),IF(S746=0,0,IF(OR(R746=0,Q746=0),\"N.M.\",IF(ABS(S746/R746)>=10,\"N.M.\",S746/R746))))","v":1.8039463880394351},null,34993.399999999994,33256.42,{"$f":"+V746-W746","v":1736.9799999999959},{"$f":"IF(W746<0,IF(X746=0,0,IF(OR(W746=0,V746=0),\"N.M.\",IF(ABS(X746/W746)>=10,\"N.M.\",X746/(-W746)))),IF(X746=0,0,IF(OR(W746=0,V746=0),\"N.M.\",IF(ABS(X746/W746)>=10,\"N.M.\",X746/W746))))","v":5.2229915306578278E-2}]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,445.71000000000004,-39.29,{"$f":"+F747-G747","v":485.00000000000006},{"$f":"IF(G747<0,IF(H747=0,0,IF(OR(G747=0,F747=0),\"N.M.\",IF(ABS(H747/G747)>=10,\"N.M.\",H747/(-G747)))),IF(H747=0,0,IF(OR(G747=0,F747=0),\"N.M.\",IF(ABS(H747/G747)>=10,\"N.M.\",H747/G747))))","v":"N.M."},null,3363.9900000000002,14875.03,{"$f":"+K747-L747","v":-11511.04},{"$f":"IF(L747<0,IF(M747=0,0,IF(OR(L747=0,K747=0),\"N.M.\",IF(ABS(M747/L747)>=10,\"N.M.\",M747/(-L747)))),IF(M747=0,0,IF(OR(L747=0,K747=0),\"N.M.\",IF(ABS(M747/L747)>=10,\"N.M.\",M747/L747))))","v":-0.77384986786581278},null,null,1166.92,1778.17,{"$f":"+Q747-R747","v":-611.25},{"$f":"IF(R747<0,IF(S747=0,0,IF(OR(R747=0,Q747=0),\"N.M.\",IF(ABS(S747/R747)>=10,\"N.M.\",S747/(-R747)))),IF(S747=0,0,IF(OR(R747=0,Q747=0),\"N.M.\",IF(ABS(S747/R747)>=10,\"N.M.\",S747/R747))))","v":-0.34375228465219859},null,5223.4500000000007,18704.11,{"$f":"+V747-W747","v":-13480.66},{"$f":"IF(W747<0,IF(X747=0,0,IF(OR(W747=0,V747=0),\"N.M.\",IF(ABS(X747/W747)>=10,\"N.M.\",X747/(-W747)))),IF(X747=0,0,IF(OR(W747=0,V747=0),\"N.M.\",IF(ABS(X747/W747)>=10,\"N.M.\",X747/W747))))","v":-0.72073250210782547}]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-380.45,1409.89,{"$f":"+F748-G748","v":-1790.3400000000001},{"$f":"IF(G748<0,IF(H748=0,0,IF(OR(G748=0,F748=0),\"N.M.\",IF(ABS(H748/G748)>=10,\"N.M.\",H748/(-G748)))),IF(H748=0,0,IF(OR(G748=0,F748=0),\"N.M.\",IF(ABS(H748/G748)>=10,\"N.M.\",H748/G748))))","v":-1.2698437466752726},null,4051.1800000000003,8581.31,{"$f":"+K748-L748","v":-4530.1299999999992},{"$f":"IF(L748<0,IF(M748=0,0,IF(OR(L748=0,K748=0),\"N.M.\",IF(ABS(M748/L748)>=10,\"N.M.\",M748/(-L748)))),IF(M748=0,0,IF(OR(L748=0,K748=0),\"N.M.\",IF(ABS(M748/L748)>=10,\"N.M.\",M748/L748))))","v":-0.52790657836624011},null,null,-781.5,1571.0900000000001,{"$f":"+Q748-R748","v":-2352.59},{"$f":"IF(R748<0,IF(S748=0,0,IF(OR(R748=0,Q748=0),\"N.M.\",IF(ABS(S748/R748)>=10,\"N.M.\",S748/(-R748)))),IF(S748=0,0,IF(OR(R748=0,Q748=0),\"N.M.\",IF(ABS(S748/R748)>=10,\"N.M.\",S748/R748))))","v":-1.4974253543718055},null,5319.7300000000005,15264.41,{"$f":"+V748-W748","v":-9944.68},{"$f":"IF(W748<0,IF(X748=0,0,IF(OR(W748=0,V748=0),\"N.M.\",IF(ABS(X748/W748)>=10,\"N.M.\",X748/(-W748)))),IF(X748=0,0,IF(OR(W748=0,V748=0),\"N.M.\",IF(ABS(X748/W748)>=10,\"N.M.\",X748/W748))))","v":-0.65149455498116204}]
["%,V5970000","5970000","Maintenance of Meters",null,null,3335.48,3523.58,{"$f":"+F749-G749","v":-188.09999999999991},{"$f":"IF(G749<0,IF(H749=0,0,IF(OR(G749=0,F749=0),\"N.M.\",IF(ABS(H749/G749)>=10,\"N.M.\",H749/(-G749)))),IF(H749=0,0,IF(OR(G749=0,F749=0),\"N.M.\",IF(ABS(H749/G749)>=10,\"N.M.\",H749/G749))))","v":-5.3383206852121966E-2},null,30357.65,30672.21,{"$f":"+K749-L749","v":-314.55999999999767},{"$f":"IF(L749<0,IF(M749=0,0,IF(OR(L749=0,K749=0),\"N.M.\",IF(ABS(M749/L749)>=10,\"N.M.\",M749/(-L749)))),IF(M749=0,0,IF(OR(L749=0,K749=0),\"N.M.\",IF(ABS(M749/L749)>=10,\"N.M.\",M749/L749))))","v":-1.0255537504470584E-2},null,null,7646.6,9553.7000000000007,{"$f":"+Q749-R749","v":-1907.1000000000004},{"$f":"IF(R749<0,IF(S749=0,0,IF(OR(R749=0,Q749=0),\"N.M.\",IF(ABS(S749/R749)>=10,\"N.M.\",S749/(-R749)))),IF(S749=0,0,IF(OR(R749=0,Q749=0),\"N.M.\",IF(ABS(S749/R749)>=10,\"N.M.\",S749/R749))))","v":-0.19961899578173903},null,37328.33,35527.67,{"$f":"+V749-W749","v":1800.6600000000035},{"$f":"IF(W749<0,IF(X749=0,0,IF(OR(W749=0,V749=0),\"N.M.\",IF(ABS(X749/W749)>=10,\"N.M.\",X749/(-W749)))),IF(X749=0,0,IF(OR(W749=0,V749=0),\"N.M.\",IF(ABS(X749/W749)>=10,\"N.M.\",X749/W749))))","v":5.0683312471659511E-2}]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,757.03,980.87,{"$f":"+F750-G750","v":-223.84000000000003},{"$f":"IF(G750<0,IF(H750=0,0,IF(OR(G750=0,F750=0),\"N.M.\",IF(ABS(H750/G750)>=10,\"N.M.\",H750/(-G750)))),IF(H750=0,0,IF(OR(G750=0,F750=0),\"N.M.\",IF(ABS(H750/G750)>=10,\"N.M.\",H750/G750))))","v":-0.22820557260391289},null,18962.490000000002,26511.119999999999,{"$f":"+K750-L750","v":-7548.6299999999974},{"$f":"IF(L750<0,IF(M750=0,0,IF(OR(L750=0,K750=0),\"N.M.\",IF(ABS(M750/L750)>=10,\"N.M.\",M750/(-L750)))),IF(M750=0,0,IF(OR(L750=0,K750=0),\"N.M.\",IF(ABS(M750/L750)>=10,\"N.M.\",M750/L750))))","v":-0.28473448122900874},null,null,6092.82,6546.47,{"$f":"+Q750-R750","v":-453.65000000000055},{"$f":"IF(R750<0,IF(S750=0,0,IF(OR(R750=0,Q750=0),\"N.M.\",IF(ABS(S750/R750)>=10,\"N.M.\",S750/(-R750)))),IF(S750=0,0,IF(OR(R750=0,Q750=0),\"N.M.\",IF(ABS(S750/R750)>=10,\"N.M.\",S750/R750))))","v":-6.9296888246642929E-2},null,19497.670000000002,28439.78,{"$f":"+V750-W750","v":-8942.1099999999969},{"$f":"IF(W750<0,IF(X750=0,0,IF(OR(W750=0,V750=0),\"N.M.\",IF(ABS(X750/W750)>=10,\"N.M.\",X750/(-W750)))),IF(X750=0,0,IF(OR(W750=0,V750=0),\"N.M.\",IF(ABS(X750/W750)>=10,\"N.M.\",X750/W750))))","v":-0.31442261508352026}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598","Line 156","TOTAL Distribution Expenses (Total of lines 144 and 155)",null,null,1798399.0649999999,4141028.620000001,{"$f":"+F751-G751","v":-2342629.5550000011},{"$f":"IF(G751<0,IF(H751=0,0,IF(OR(G751=0,F751=0),\"N.M.\",IF(ABS(H751/G751)>=10,\"N.M.\",H751/(-G751)))),IF(H751=0,0,IF(OR(G751=0,F751=0),\"N.M.\",IF(ABS(H751/G751)>=10,\"N.M.\",H751/G751))))","v":-0.56571199331628874},null,37003831.188000001,43504136.57,{"$f":"+K751-L751","v":-6500305.3819999993},{"$f":"IF(L751<0,IF(M751=0,0,IF(OR(L751=0,K751=0),\"N.M.\",IF(ABS(M751/L751)>=10,\"N.M.\",M751/(-L751)))),IF(M751=0,0,IF(OR(L751=0,K751=0),\"N.M.\",IF(ABS(M751/L751)>=10,\"N.M.\",M751/L751))))","v":-0.14941809893274705},null,null,9329948.4330000002,15291031.469999999,{"$f":"+Q751-R751","v":-5961083.0369999986},{"$f":"IF(R751<0,IF(S751=0,0,IF(OR(R751=0,Q751=0),\"N.M.\",IF(ABS(S751/R751)>=10,\"N.M.\",S751/(-R751)))),IF(S751=0,0,IF(OR(R751=0,Q751=0),\"N.M.\",IF(ABS(S751/R751)>=10,\"N.M.\",S751/R751))))","v":-0.38984178723948432},null,36920528.998000003,47564204.649999999,{"$f":"+V751-W751","v":-10643675.651999995},{"$f":"IF(W751<0,IF(X751=0,0,IF(OR(W751=0,V751=0),\"N.M.\",IF(ABS(X751/W751)>=10,\"N.M.\",X751/(-W751)))),IF(X751=0,0,IF(OR(W751=0,V751=0),\"N.M.\",IF(ABS(X751/W751)>=10,\"N.M.\",X751/W751))))","v":-0.2237749107826193}]
[null,"Line 157","5. CUSTOMER ACCOUNTS EXPENSES",null,null,null,null,{"$f":"+F752-G752","v":0},{"$f":"IF(G752<0,IF(H752=0,0,IF(OR(G752=0,F752=0),\"N.M.\",IF(ABS(H752/G752)>=10,\"N.M.\",H752/(-G752)))),IF(H752=0,0,IF(OR(G752=0,F752=0),\"N.M.\",IF(ABS(H752/G752)>=10,\"N.M.\",H752/G752))))","v":0},null,null,null,{"$f":"+K752-L752","v":0},{"$f":"IF(L752<0,IF(M752=0,0,IF(OR(L752=0,K752=0),\"N.M.\",IF(ABS(M752/L752)>=10,\"N.M.\",M752/(-L752)))),IF(M752=0,0,IF(OR(L752=0,K752=0),\"N.M.\",IF(ABS(M752/L752)>=10,\"N.M.\",M752/L752))))","v":0},null,null,null,null,{"$f":"+Q752-R752","v":0},{"$f":"IF(R752<0,IF(S752=0,0,IF(OR(R752=0,Q752=0),\"N.M.\",IF(ABS(S752/R752)>=10,\"N.M.\",S752/(-R752)))),IF(S752=0,0,IF(OR(R752=0,Q752=0),\"N.M.\",IF(ABS(S752/R752)>=10,\"N.M.\",S752/R752))))","v":0},null,null,null,{"$f":"+V752-W752","v":0},{"$f":"IF(W752<0,IF(X752=0,0,IF(OR(W752=0,V752=0),\"N.M.\",IF(ABS(X752/W752)>=10,\"N.M.\",X752/(-W752)))),IF(X752=0,0,IF(OR(W752=0,V752=0),\"N.M.\",IF(ABS(X752/W752)>=10,\"N.M.\",X752/W752))))","v":0}]
[null,"Line 158","Operation",null,null,null,null,{"$f":"+F753-G753","v":0},{"$f":"IF(G753<0,IF(H753=0,0,IF(OR(G753=0,F753=0),\"N.M.\",IF(ABS(H753/G753)>=10,\"N.M.\",H753/(-G753)))),IF(H753=0,0,IF(OR(G753=0,F753=0),\"N.M.\",IF(ABS(H753/G753)>=10,\"N.M.\",H753/G753))))","v":0},null,null,null,{"$f":"+K753-L753","v":0},{"$f":"IF(L753<0,IF(M753=0,0,IF(OR(L753=0,K753=0),\"N.M.\",IF(ABS(M753/L753)>=10,\"N.M.\",M753/(-L753)))),IF(M753=0,0,IF(OR(L753=0,K753=0),\"N.M.\",IF(ABS(M753/L753)>=10,\"N.M.\",M753/L753))))","v":0},null,null,null,null,{"$f":"+Q753-R753","v":0},{"$f":"IF(R753<0,IF(S753=0,0,IF(OR(R753=0,Q753=0),\"N.M.\",IF(ABS(S753/R753)>=10,\"N.M.\",S753/(-R753)))),IF(S753=0,0,IF(OR(R753=0,Q753=0),\"N.M.\",IF(ABS(S753/R753)>=10,\"N.M.\",S753/R753))))","v":0},null,null,null,{"$f":"+V753-W753","v":0},{"$f":"IF(W753<0,IF(X753=0,0,IF(OR(W753=0,V753=0),\"N.M.\",IF(ABS(X753/W753)>=10,\"N.M.\",X753/(-W753)))),IF(X753=0,0,IF(OR(W753=0,V753=0),\"N.M.\",IF(ABS(X753/W753)>=10,\"N.M.\",X753/W753))))","v":0}]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,2371.6799999999998,2077.3000000000002,{"$f":"+F754-G754","v":294.37999999999965},{"$f":"IF(G754<0,IF(H754=0,0,IF(OR(G754=0,F754=0),\"N.M.\",IF(ABS(H754/G754)>=10,\"N.M.\",H754/(-G754)))),IF(H754=0,0,IF(OR(G754=0,F754=0),\"N.M.\",IF(ABS(H754/G754)>=10,\"N.M.\",H754/G754))))","v":0.14171280026958052},null,18947,9858.7199999999993,{"$f":"+K754-L754","v":9088.2800000000007},{"$f":"IF(L754<0,IF(M754=0,0,IF(OR(L754=0,K754=0),\"N.M.\",IF(ABS(M754/L754)>=10,\"N.M.\",M754/(-L754)))),IF(M754=0,0,IF(OR(L754=0,K754=0),\"N.M.\",IF(ABS(M754/L754)>=10,\"N.M.\",M754/L754))))","v":0.9218519239820181},null,null,5660.39,4947.84,{"$f":"+Q754-R754","v":712.55000000000018},{"$f":"IF(R754<0,IF(S754=0,0,IF(OR(R754=0,Q754=0),\"N.M.\",IF(ABS(S754/R754)>=10,\"N.M.\",S754/(-R754)))),IF(S754=0,0,IF(OR(R754=0,Q754=0),\"N.M.\",IF(ABS(S754/R754)>=10,\"N.M.\",S754/R754))))","v":0.14401233669641705},null,22628.45,10978.22,{"$f":"+V754-W754","v":11650.230000000001},{"$f":"IF(W754<0,IF(X754=0,0,IF(OR(W754=0,V754=0),\"N.M.\",IF(ABS(X754/W754)>=10,\"N.M.\",X754/(-W754)))),IF(X754=0,0,IF(OR(W754=0,V754=0),\"N.M.\",IF(ABS(X754/W754)>=10,\"N.M.\",X754/W754))))","v":1.0612130199613419}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901","Line 159","(901) Supervision",null,null,2371.6799999999998,2077.3000000000002,{"$f":"+F755-G755","v":294.37999999999965},{"$f":"IF(G755<0,IF(H755=0,0,IF(OR(G755=0,F755=0),\"N.M.\",IF(ABS(H755/G755)>=10,\"N.M.\",H755/(-G755)))),IF(H755=0,0,IF(OR(G755=0,F755=0),\"N.M.\",IF(ABS(H755/G755)>=10,\"N.M.\",H755/G755))))","v":0.14171280026958052},null,18947,9858.7199999999993,{"$f":"+K755-L755","v":9088.2800000000007},{"$f":"IF(L755<0,IF(M755=0,0,IF(OR(L755=0,K755=0),\"N.M.\",IF(ABS(M755/L755)>=10,\"N.M.\",M755/(-L755)))),IF(M755=0,0,IF(OR(L755=0,K755=0),\"N.M.\",IF(ABS(M755/L755)>=10,\"N.M.\",M755/L755))))","v":0.9218519239820181},null,null,5660.39,4947.84,{"$f":"+Q755-R755","v":712.55000000000018},{"$f":"IF(R755<0,IF(S755=0,0,IF(OR(R755=0,Q755=0),\"N.M.\",IF(ABS(S755/R755)>=10,\"N.M.\",S755/(-R755)))),IF(S755=0,0,IF(OR(R755=0,Q755=0),\"N.M.\",IF(ABS(S755/R755)>=10,\"N.M.\",S755/R755))))","v":0.14401233669641705},null,22628.45,10978.22,{"$f":"+V755-W755","v":11650.230000000001},{"$f":"IF(W755<0,IF(X755=0,0,IF(OR(W755=0,V755=0),\"N.M.\",IF(ABS(X755/W755)>=10,\"N.M.\",X755/(-W755)))),IF(X755=0,0,IF(OR(W755=0,V755=0),\"N.M.\",IF(ABS(X755/W755)>=10,\"N.M.\",X755/W755))))","v":1.0612130199613419}]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1003.3000000000001,2196.48,{"$f":"+F756-G756","v":-1193.1799999999998},{"$f":"IF(G756<0,IF(H756=0,0,IF(OR(G756=0,F756=0),\"N.M.\",IF(ABS(H756/G756)>=10,\"N.M.\",H756/(-G756)))),IF(H756=0,0,IF(OR(G756=0,F756=0),\"N.M.\",IF(ABS(H756/G756)>=10,\"N.M.\",H756/G756))))","v":-0.54322370337995329},null,29299.46,31175.43,{"$f":"+K756-L756","v":-1875.9700000000012},{"$f":"IF(L756<0,IF(M756=0,0,IF(OR(L756=0,K756=0),\"N.M.\",IF(ABS(M756/L756)>=10,\"N.M.\",M756/(-L756)))),IF(M756=0,0,IF(OR(L756=0,K756=0),\"N.M.\",IF(ABS(M756/L756)>=10,\"N.M.\",M756/L756))))","v":-6.0174631111744127E-2},null,null,4431.99,9211.9600000000009,{"$f":"+Q756-R756","v":-4779.9700000000012},{"$f":"IF(R756<0,IF(S756=0,0,IF(OR(R756=0,Q756=0),\"N.M.\",IF(ABS(S756/R756)>=10,\"N.M.\",S756/(-R756)))),IF(S756=0,0,IF(OR(R756=0,Q756=0),\"N.M.\",IF(ABS(S756/R756)>=10,\"N.M.\",S756/R756))))","v":-0.51888740289797186},null,25455.14,36606.410000000003,{"$f":"+V756-W756","v":-11151.270000000004},{"$f":"IF(W756<0,IF(X756=0,0,IF(OR(W756=0,V756=0),\"N.M.\",IF(ABS(X756/W756)>=10,\"N.M.\",X756/(-W756)))),IF(X756=0,0,IF(OR(W756=0,V756=0),\"N.M.\",IF(ABS(X756/W756)>=10,\"N.M.\",X756/W756))))","v":-0.30462615700365053}]
["%,V9020002","9020002","Meter Reading - Regular",null,null,55248.08,19648.12,{"$f":"+F757-G757","v":35599.960000000006},{"$f":"IF(G757<0,IF(H757=0,0,IF(OR(G757=0,F757=0),\"N.M.\",IF(ABS(H757/G757)>=10,\"N.M.\",H757/(-G757)))),IF(H757=0,0,IF(OR(G757=0,F757=0),\"N.M.\",IF(ABS(H757/G757)>=10,\"N.M.\",H757/G757))))","v":1.8118761489648887},null,370702.02,246750.04,{"$f":"+K757-L757","v":123951.98000000001},{"$f":"IF(L757<0,IF(M757=0,0,IF(OR(L757=0,K757=0),\"N.M.\",IF(ABS(M757/L757)>=10,\"N.M.\",M757/(-L757)))),IF(M757=0,0,IF(OR(L757=0,K757=0),\"N.M.\",IF(ABS(M757/L757)>=10,\"N.M.\",M757/L757))))","v":0.50233823670302147},null,null,120379.5,66031.540000000008,{"$f":"+Q757-R757","v":54347.959999999992},{"$f":"IF(R757<0,IF(S757=0,0,IF(OR(R757=0,Q757=0),\"N.M.\",IF(ABS(S757/R757)>=10,\"N.M.\",S757/(-R757)))),IF(S757=0,0,IF(OR(R757=0,Q757=0),\"N.M.\",IF(ABS(S757/R757)>=10,\"N.M.\",S757/R757))))","v":0.82306061618432624},null,420324.33,295891.20000000001,{"$f":"+V757-W757","v":124433.13},{"$f":"IF(W757<0,IF(X757=0,0,IF(OR(W757=0,V757=0),\"N.M.\",IF(ABS(X757/W757)>=10,\"N.M.\",X757/(-W757)))),IF(X757=0,0,IF(OR(W757=0,V757=0),\"N.M.\",IF(ABS(X757/W757)>=10,\"N.M.\",X757/W757))))","v":0.42053677162416453}]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2644.7000000000003,548.29,{"$f":"+F758-G758","v":2096.4100000000003},{"$f":"IF(G758<0,IF(H758=0,0,IF(OR(G758=0,F758=0),\"N.M.\",IF(ABS(H758/G758)>=10,\"N.M.\",H758/(-G758)))),IF(H758=0,0,IF(OR(G758=0,F758=0),\"N.M.\",IF(ABS(H758/G758)>=10,\"N.M.\",H758/G758))))","v":3.8235422860165249},null,24784.82,21928.799999999999,{"$f":"+K758-L758","v":2856.0200000000004},{"$f":"IF(L758<0,IF(M758=0,0,IF(OR(L758=0,K758=0),\"N.M.\",IF(ABS(M758/L758)>=10,\"N.M.\",M758/(-L758)))),IF(M758=0,0,IF(OR(L758=0,K758=0),\"N.M.\",IF(ABS(M758/L758)>=10,\"N.M.\",M758/L758))))","v":0.13024059684068442},null,null,6702,2909.68,{"$f":"+Q758-R758","v":3792.32},{"$f":"IF(R758<0,IF(S758=0,0,IF(OR(R758=0,Q758=0),\"N.M.\",IF(ABS(S758/R758)>=10,\"N.M.\",S758/(-R758)))),IF(S758=0,0,IF(OR(R758=0,Q758=0),\"N.M.\",IF(ABS(S758/R758)>=10,\"N.M.\",S758/R758))))","v":1.303346072420335},null,26083.45,30158.19,{"$f":"+V758-W758","v":-4074.739999999998},{"$f":"IF(W758<0,IF(X758=0,0,IF(OR(W758=0,V758=0),\"N.M.\",IF(ABS(X758/W758)>=10,\"N.M.\",X758/(-W758)))),IF(X758=0,0,IF(OR(W758=0,V758=0),\"N.M.\",IF(ABS(X758/W758)>=10,\"N.M.\",X758/W758))))","v":-0.13511221993097058}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N902","Line 160","(902) Meter Reading Expenses",null,null,58896.08,22392.89,{"$f":"+F759-G759","v":36503.19},{"$f":"IF(G759<0,IF(H759=0,0,IF(OR(G759=0,F759=0),\"N.M.\",IF(ABS(H759/G759)>=10,\"N.M.\",H759/(-G759)))),IF(H759=0,0,IF(OR(G759=0,F759=0),\"N.M.\",IF(ABS(H759/G759)>=10,\"N.M.\",H759/G759))))","v":1.6301241152883796},null,424786.30000000005,299854.27,{"$f":"+K759-L759","v":124932.03000000003},{"$f":"IF(L759<0,IF(M759=0,0,IF(OR(L759=0,K759=0),\"N.M.\",IF(ABS(M759/L759)>=10,\"N.M.\",M759/(-L759)))),IF(M759=0,0,IF(OR(L759=0,K759=0),\"N.M.\",IF(ABS(M759/L759)>=10,\"N.M.\",M759/L759))))","v":0.41664249103406137},null,null,131513.49,78153.180000000008,{"$f":"+Q759-R759","v":53360.309999999983},{"$f":"IF(R759<0,IF(S759=0,0,IF(OR(R759=0,Q759=0),\"N.M.\",IF(ABS(S759/R759)>=10,\"N.M.\",S759/(-R759)))),IF(S759=0,0,IF(OR(R759=0,Q759=0),\"N.M.\",IF(ABS(S759/R759)>=10,\"N.M.\",S759/R759))))","v":0.68276569168394652},null,471862.92,362655.8,{"$f":"+V759-W759","v":109207.12},{"$f":"IF(W759<0,IF(X759=0,0,IF(OR(W759=0,V759=0),\"N.M.\",IF(ABS(X759/W759)>=10,\"N.M.\",X759/(-W759)))),IF(X759=0,0,IF(OR(W759=0,V759=0),\"N.M.\",IF(ABS(X759/W759)>=10,\"N.M.\",X759/W759))))","v":0.30113159640628939}]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,32927.020000000004,24664.37,{"$f":"+F760-G760","v":8262.6500000000051},{"$f":"IF(G760<0,IF(H760=0,0,IF(OR(G760=0,F760=0),\"N.M.\",IF(ABS(H760/G760)>=10,\"N.M.\",H760/(-G760)))),IF(H760=0,0,IF(OR(G760=0,F760=0),\"N.M.\",IF(ABS(H760/G760)>=10,\"N.M.\",H760/G760))))","v":0.33500348883835285},null,308722.40000000002,260048.19,{"$f":"+K760-L760","v":48674.210000000021},{"$f":"IF(L760<0,IF(M760=0,0,IF(OR(L760=0,K760=0),\"N.M.\",IF(ABS(M760/L760)>=10,\"N.M.\",M760/(-L760)))),IF(M760=0,0,IF(OR(L760=0,K760=0),\"N.M.\",IF(ABS(M760/L760)>=10,\"N.M.\",M760/L760))))","v":0.18717380805457642},null,null,95292.05,81867.430000000008,{"$f":"+Q760-R760","v":13424.619999999995},{"$f":"IF(R760<0,IF(S760=0,0,IF(OR(R760=0,Q760=0),\"N.M.\",IF(ABS(S760/R760)>=10,\"N.M.\",S760/(-R760)))),IF(S760=0,0,IF(OR(R760=0,Q760=0),\"N.M.\",IF(ABS(S760/R760)>=10,\"N.M.\",S760/R760))))","v":0.16397998569150141},null,356819.76,301652.15000000002,{"$f":"+V760-W760","v":55167.609999999986},{"$f":"IF(W760<0,IF(X760=0,0,IF(OR(W760=0,V760=0),\"N.M.\",IF(ABS(X760/W760)>=10,\"N.M.\",X760/(-W760)))),IF(X760=0,0,IF(OR(W760=0,V760=0),\"N.M.\",IF(ABS(X760/W760)>=10,\"N.M.\",X760/W760))))","v":0.18288485595080287}]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,258765.01,237530.21,{"$f":"+F761-G761","v":21234.800000000017},{"$f":"IF(G761<0,IF(H761=0,0,IF(OR(G761=0,F761=0),\"N.M.\",IF(ABS(H761/G761)>=10,\"N.M.\",H761/(-G761)))),IF(H761=0,0,IF(OR(G761=0,F761=0),\"N.M.\",IF(ABS(H761/G761)>=10,\"N.M.\",H761/G761))))","v":8.9398312745145203E-2},null,2296915.5499999998,2434401.83,{"$f":"+K761-L761","v":-137486.28000000026},{"$f":"IF(L761<0,IF(M761=0,0,IF(OR(L761=0,K761=0),\"N.M.\",IF(ABS(M761/L761)>=10,\"N.M.\",M761/(-L761)))),IF(M761=0,0,IF(OR(L761=0,K761=0),\"N.M.\",IF(ABS(M761/L761)>=10,\"N.M.\",M761/L761))))","v":-5.6476411702336034E-2},null,null,683417.31,670537.1,{"$f":"+Q761-R761","v":12880.210000000079},{"$f":"IF(R761<0,IF(S761=0,0,IF(OR(R761=0,Q761=0),\"N.M.\",IF(ABS(S761/R761)>=10,\"N.M.\",S761/(-R761)))),IF(S761=0,0,IF(OR(R761=0,Q761=0),\"N.M.\",IF(ABS(S761/R761)>=10,\"N.M.\",S761/R761))))","v":1.9208795456657178E-2},null,2707279.26,2841822.52,{"$f":"+V761-W761","v":-134543.26000000024},{"$f":"IF(W761<0,IF(X761=0,0,IF(OR(W761=0,V761=0),\"N.M.\",IF(ABS(X761/W761)>=10,\"N.M.\",X761/(-W761)))),IF(X761=0,0,IF(OR(W761=0,V761=0),\"N.M.\",IF(ABS(X761/W761)>=10,\"N.M.\",X761/W761))))","v":-4.7344005142164983E-2}]
["%,V9030002","9030002","Manual Billing",null,null,805.89,424.33,{"$f":"+F762-G762","v":381.56},{"$f":"IF(G762<0,IF(H762=0,0,IF(OR(G762=0,F762=0),\"N.M.\",IF(ABS(H762/G762)>=10,\"N.M.\",H762/(-G762)))),IF(H762=0,0,IF(OR(G762=0,F762=0),\"N.M.\",IF(ABS(H762/G762)>=10,\"N.M.\",H762/G762))))","v":0.89920580680131035},null,7417,8198.77,{"$f":"+K762-L762","v":-781.77000000000044},{"$f":"IF(L762<0,IF(M762=0,0,IF(OR(L762=0,K762=0),\"N.M.\",IF(ABS(M762/L762)>=10,\"N.M.\",M762/(-L762)))),IF(M762=0,0,IF(OR(L762=0,K762=0),\"N.M.\",IF(ABS(M762/L762)>=10,\"N.M.\",M762/L762))))","v":-9.5352107694202964E-2},null,null,2411.9500000000003,1342.93,{"$f":"+Q762-R762","v":1069.0200000000002},{"$f":"IF(R762<0,IF(S762=0,0,IF(OR(R762=0,Q762=0),\"N.M.\",IF(ABS(S762/R762)>=10,\"N.M.\",S762/(-R762)))),IF(S762=0,0,IF(OR(R762=0,Q762=0),\"N.M.\",IF(ABS(S762/R762)>=10,\"N.M.\",S762/R762))))","v":0.79603553424229123},null,8194.6,9742.8000000000011,{"$f":"+V762-W762","v":-1548.2000000000007},{"$f":"IF(W762<0,IF(X762=0,0,IF(OR(W762=0,V762=0),\"N.M.\",IF(ABS(X762/W762)>=10,\"N.M.\",X762/(-W762)))),IF(X762=0,0,IF(OR(W762=0,V762=0),\"N.M.\",IF(ABS(X762/W762)>=10,\"N.M.\",X762/W762))))","v":-0.15890709036416642}]
["%,V9030003","9030003","Postage - Customer Bills",null,null,62669.56,57962.05,{"$f":"+F763-G763","v":4707.5099999999948},{"$f":"IF(G763<0,IF(H763=0,0,IF(OR(G763=0,F763=0),\"N.M.\",IF(ABS(H763/G763)>=10,\"N.M.\",H763/(-G763)))),IF(H763=0,0,IF(OR(G763=0,F763=0),\"N.M.\",IF(ABS(H763/G763)>=10,\"N.M.\",H763/G763))))","v":8.1217106710338827E-2},null,550974.78,520384.36,{"$f":"+K763-L763","v":30590.420000000042},{"$f":"IF(L763<0,IF(M763=0,0,IF(OR(L763=0,K763=0),\"N.M.\",IF(ABS(M763/L763)>=10,\"N.M.\",M763/(-L763)))),IF(M763=0,0,IF(OR(L763=0,K763=0),\"N.M.\",IF(ABS(M763/L763)>=10,\"N.M.\",M763/L763))))","v":5.8784280142470162E-2},null,null,181131.19,169319.83000000002,{"$f":"+Q763-R763","v":11811.359999999986},{"$f":"IF(R763<0,IF(S763=0,0,IF(OR(R763=0,Q763=0),\"N.M.\",IF(ABS(S763/R763)>=10,\"N.M.\",S763/(-R763)))),IF(S763=0,0,IF(OR(R763=0,Q763=0),\"N.M.\",IF(ABS(S763/R763)>=10,\"N.M.\",S763/R763))))","v":6.975768874797468E-2},null,653928.80000000005,615190.74,{"$f":"+V763-W763","v":38738.060000000056},{"$f":"IF(W763<0,IF(X763=0,0,IF(OR(W763=0,V763=0),\"N.M.\",IF(ABS(X763/W763)>=10,\"N.M.\",X763/(-W763)))),IF(X763=0,0,IF(OR(W763=0,V763=0),\"N.M.\",IF(ABS(X763/W763)>=10,\"N.M.\",X763/W763))))","v":6.2969185784558554E-2}]
["%,V9030004","9030004","Cashiering",null,null,5390.81,4798.01,{"$f":"+F764-G764","v":592.80000000000018},{"$f":"IF(G764<0,IF(H764=0,0,IF(OR(G764=0,F764=0),\"N.M.\",IF(ABS(H764/G764)>=10,\"N.M.\",H764/(-G764)))),IF(H764=0,0,IF(OR(G764=0,F764=0),\"N.M.\",IF(ABS(H764/G764)>=10,\"N.M.\",H764/G764))))","v":0.12355122227756928},null,44479.340000000004,44594.18,{"$f":"+K764-L764","v":-114.83999999999651},{"$f":"IF(L764<0,IF(M764=0,0,IF(OR(L764=0,K764=0),\"N.M.\",IF(ABS(M764/L764)>=10,\"N.M.\",M764/(-L764)))),IF(M764=0,0,IF(OR(L764=0,K764=0),\"N.M.\",IF(ABS(M764/L764)>=10,\"N.M.\",M764/L764))))","v":-2.5752239417788712E-3},null,null,13166.880000000001,12865.550000000001,{"$f":"+Q764-R764","v":301.32999999999993},{"$f":"IF(R764<0,IF(S764=0,0,IF(OR(R764=0,Q764=0),\"N.M.\",IF(ABS(S764/R764)>=10,\"N.M.\",S764/(-R764)))),IF(S764=0,0,IF(OR(R764=0,Q764=0),\"N.M.\",IF(ABS(S764/R764)>=10,\"N.M.\",S764/R764))))","v":2.3421462743528253E-2},null,54593.5,54632.75,{"$f":"+V764-W764","v":-39.25},{"$f":"IF(W764<0,IF(X764=0,0,IF(OR(W764=0,V764=0),\"N.M.\",IF(ABS(X764/W764)>=10,\"N.M.\",X764/(-W764)))),IF(X764=0,0,IF(OR(W764=0,V764=0),\"N.M.\",IF(ABS(X764/W764)>=10,\"N.M.\",X764/W764))))","v":-7.184335403215105E-4}]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,258,531.66999999999996,{"$f":"+F765-G765","v":-273.66999999999996},{"$f":"IF(G765<0,IF(H765=0,0,IF(OR(G765=0,F765=0),\"N.M.\",IF(ABS(H765/G765)>=10,\"N.M.\",H765/(-G765)))),IF(H765=0,0,IF(OR(G765=0,F765=0),\"N.M.\",IF(ABS(H765/G765)>=10,\"N.M.\",H765/G765))))","v":-0.51473658472360673},null,2765.54,2710.35,{"$f":"+K765-L765","v":55.190000000000055},{"$f":"IF(L765<0,IF(M765=0,0,IF(OR(L765=0,K765=0),\"N.M.\",IF(ABS(M765/L765)>=10,\"N.M.\",M765/(-L765)))),IF(M765=0,0,IF(OR(L765=0,K765=0),\"N.M.\",IF(ABS(M765/L765)>=10,\"N.M.\",M765/L765))))","v":2.0362683786226892E-2},null,null,791.75,1128.6100000000001,{"$f":"+Q765-R765","v":-336.86000000000013},{"$f":"IF(R765<0,IF(S765=0,0,IF(OR(R765=0,Q765=0),\"N.M.\",IF(ABS(S765/R765)>=10,\"N.M.\",S765/(-R765)))),IF(S765=0,0,IF(OR(R765=0,Q765=0),\"N.M.\",IF(ABS(S765/R765)>=10,\"N.M.\",S765/R765))))","v":-0.29847334331611458},null,3439.4,3088.12,{"$f":"+V765-W765","v":351.2800000000002},{"$f":"IF(W765<0,IF(X765=0,0,IF(OR(W765=0,V765=0),\"N.M.\",IF(ABS(X765/W765)>=10,\"N.M.\",X765/(-W765)))),IF(X765=0,0,IF(OR(W765=0,V765=0),\"N.M.\",IF(ABS(X765/W765)>=10,\"N.M.\",X765/W765))))","v":0.11375205626724356}]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,74301.3,34532.5,{"$f":"+F766-G766","v":39768.800000000003},{"$f":"IF(G766<0,IF(H766=0,0,IF(OR(G766=0,F766=0),\"N.M.\",IF(ABS(H766/G766)>=10,\"N.M.\",H766/(-G766)))),IF(H766=0,0,IF(OR(G766=0,F766=0),\"N.M.\",IF(ABS(H766/G766)>=10,\"N.M.\",H766/G766))))","v":1.1516339680011585},null,483924.35000000003,533234.74,{"$f":"+K766-L766","v":-49310.389999999956},{"$f":"IF(L766<0,IF(M766=0,0,IF(OR(L766=0,K766=0),\"N.M.\",IF(ABS(M766/L766)>=10,\"N.M.\",M766/(-L766)))),IF(M766=0,0,IF(OR(L766=0,K766=0),\"N.M.\",IF(ABS(M766/L766)>=10,\"N.M.\",M766/L766))))","v":-9.2474076238918637E-2},null,null,195539.17,142712.42000000001,{"$f":"+Q766-R766","v":52826.75},{"$f":"IF(R766<0,IF(S766=0,0,IF(OR(R766=0,Q766=0),\"N.M.\",IF(ABS(S766/R766)>=10,\"N.M.\",S766/(-R766)))),IF(S766=0,0,IF(OR(R766=0,Q766=0),\"N.M.\",IF(ABS(S766/R766)>=10,\"N.M.\",S766/R766))))","v":0.37016224656550561},null,596571.57000000007,641350.69999999995,{"$f":"+V766-W766","v":-44779.129999999888},{"$f":"IF(W766<0,IF(X766=0,0,IF(OR(W766=0,V766=0),\"N.M.\",IF(ABS(X766/W766)>=10,\"N.M.\",X766/(-W766)))),IF(X766=0,0,IF(OR(W766=0,V766=0),\"N.M.\",IF(ABS(X766/W766)>=10,\"N.M.\",X766/W766))))","v":-6.9820037617484301E-2}]
["%,V9030007","9030007","Collectors",null,null,26229.32,25252.080000000002,{"$f":"+F767-G767","v":977.23999999999796},{"$f":"IF(G767<0,IF(H767=0,0,IF(OR(G767=0,F767=0),\"N.M.\",IF(ABS(H767/G767)>=10,\"N.M.\",H767/(-G767)))),IF(H767=0,0,IF(OR(G767=0,F767=0),\"N.M.\",IF(ABS(H767/G767)>=10,\"N.M.\",H767/G767))))","v":3.8699386347579995E-2},null,244958.93,266436.51,{"$f":"+K767-L767","v":-21477.580000000016},{"$f":"IF(L767<0,IF(M767=0,0,IF(OR(L767=0,K767=0),\"N.M.\",IF(ABS(M767/L767)>=10,\"N.M.\",M767/(-L767)))),IF(M767=0,0,IF(OR(L767=0,K767=0),\"N.M.\",IF(ABS(M767/L767)>=10,\"N.M.\",M767/L767))))","v":-8.0610498913981476E-2},null,null,75643.89,68648.3,{"$f":"+Q767-R767","v":6995.5899999999965},{"$f":"IF(R767<0,IF(S767=0,0,IF(OR(R767=0,Q767=0),\"N.M.\",IF(ABS(S767/R767)>=10,\"N.M.\",S767/(-R767)))),IF(S767=0,0,IF(OR(R767=0,Q767=0),\"N.M.\",IF(ABS(S767/R767)>=10,\"N.M.\",S767/R767))))","v":0.10190478132743266},null,299604.8,315752.05,{"$f":"+V767-W767","v":-16147.25},{"$f":"IF(W767<0,IF(X767=0,0,IF(OR(W767=0,V767=0),\"N.M.\",IF(ABS(X767/W767)>=10,\"N.M.\",X767/(-W767)))),IF(X767=0,0,IF(OR(W767=0,V767=0),\"N.M.\",IF(ABS(X767/W767)>=10,\"N.M.\",X767/W767))))","v":-5.1139018733211708E-2}]
["%,V9030009","9030009","Data Processing",null,null,-2.19,3037.65,{"$f":"+F768-G768","v":-3039.84},{"$f":"IF(G768<0,IF(H768=0,0,IF(OR(G768=0,F768=0),\"N.M.\",IF(ABS(H768/G768)>=10,\"N.M.\",H768/(-G768)))),IF(H768=0,0,IF(OR(G768=0,F768=0),\"N.M.\",IF(ABS(H768/G768)>=10,\"N.M.\",H768/G768))))","v":-1.0007209520517506},null,-314.60000000000002,30112.720000000001,{"$f":"+K768-L768","v":-30427.32},{"$f":"IF(L768<0,IF(M768=0,0,IF(OR(L768=0,K768=0),\"N.M.\",IF(ABS(M768/L768)>=10,\"N.M.\",M768/(-L768)))),IF(M768=0,0,IF(OR(L768=0,K768=0),\"N.M.\",IF(ABS(M768/L768)>=10,\"N.M.\",M768/L768))))","v":-1.0104474122563487},null,null,0,9406.69,{"$f":"+Q768-R768","v":-9406.69},{"$f":"IF(R768<0,IF(S768=0,0,IF(OR(R768=0,Q768=0),\"N.M.\",IF(ABS(S768/R768)>=10,\"N.M.\",S768/(-R768)))),IF(S768=0,0,IF(OR(R768=0,Q768=0),\"N.M.\",IF(ABS(S768/R768)>=10,\"N.M.\",S768/R768))))","v":"N.M."},null,5452.32,35684.400000000001,{"$f":"+V768-W768","v":-30232.080000000002},{"$f":"IF(W768<0,IF(X768=0,0,IF(OR(W768=0,V768=0),\"N.M.\",IF(ABS(X768/W768)>=10,\"N.M.\",X768/(-W768)))),IF(X768=0,0,IF(OR(W768=0,V768=0),\"N.M.\",IF(ABS(X768/W768)>=10,\"N.M.\",X768/W768))))","v":-0.84720718297070996}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N903","Line 161","(903) Customer Records and Collection Expenses",null,null,461344.72000000003,388732.87000000005,{"$f":"+F769-G769","v":72611.849999999977},{"$f":"IF(G769<0,IF(H769=0,0,IF(OR(G769=0,F769=0),\"N.M.\",IF(ABS(H769/G769)>=10,\"N.M.\",H769/(-G769)))),IF(H769=0,0,IF(OR(G769=0,F769=0),\"N.M.\",IF(ABS(H769/G769)>=10,\"N.M.\",H769/G769))))","v":0.18679112471245349},null,3939843.2899999996,4100121.65,{"$f":"+K769-L769","v":-160278.36000000034},{"$f":"IF(L769<0,IF(M769=0,0,IF(OR(L769=0,K769=0),\"N.M.\",IF(ABS(M769/L769)>=10,\"N.M.\",M769/(-L769)))),IF(M769=0,0,IF(OR(L769=0,K769=0),\"N.M.\",IF(ABS(M769/L769)>=10,\"N.M.\",M769/L769))))","v":-3.9091123064604764E-2},null,null,1247394.19,1157828.8600000001,{"$f":"+Q769-R769","v":89565.329999999842},{"$f":"IF(R769<0,IF(S769=0,0,IF(OR(R769=0,Q769=0),\"N.M.\",IF(ABS(S769/R769)>=10,\"N.M.\",S769/(-R769)))),IF(S769=0,0,IF(OR(R769=0,Q769=0),\"N.M.\",IF(ABS(S769/R769)>=10,\"N.M.\",S769/R769))))","v":7.7356276988984216E-2},null,4685884.01,4818916.2299999995,{"$f":"+V769-W769","v":-133032.21999999974},{"$f":"IF(W769<0,IF(X769=0,0,IF(OR(W769=0,V769=0),\"N.M.\",IF(ABS(X769/W769)>=10,\"N.M.\",X769/(-W769)))),IF(X769=0,0,IF(OR(W769=0,V769=0),\"N.M.\",IF(ABS(X769/W769)>=10,\"N.M.\",X769/W769))))","v":-2.7606252869019007E-2}]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,{"$f":"+F770-G770","v":0},{"$f":"IF(G770<0,IF(H770=0,0,IF(OR(G770=0,F770=0),\"N.M.\",IF(ABS(H770/G770)>=10,\"N.M.\",H770/(-G770)))),IF(H770=0,0,IF(OR(G770=0,F770=0),\"N.M.\",IF(ABS(H770/G770)>=10,\"N.M.\",H770/G770))))","v":0},null,0,0,{"$f":"+K770-L770","v":0},{"$f":"IF(L770<0,IF(M770=0,0,IF(OR(L770=0,K770=0),\"N.M.\",IF(ABS(M770/L770)>=10,\"N.M.\",M770/(-L770)))),IF(M770=0,0,IF(OR(L770=0,K770=0),\"N.M.\",IF(ABS(M770/L770)>=10,\"N.M.\",M770/L770))))","v":0},null,null,49.58,0,{"$f":"+Q770-R770","v":49.58},{"$f":"IF(R770<0,IF(S770=0,0,IF(OR(R770=0,Q770=0),\"N.M.\",IF(ABS(S770/R770)>=10,\"N.M.\",S770/(-R770)))),IF(S770=0,0,IF(OR(R770=0,Q770=0),\"N.M.\",IF(ABS(S770/R770)>=10,\"N.M.\",S770/R770))))","v":"N.M."},null,0,-288206.66000000003,{"$f":"+V770-W770","v":288206.66000000003},{"$f":"IF(W770<0,IF(X770=0,0,IF(OR(W770=0,V770=0),\"N.M.\",IF(ABS(X770/W770)>=10,\"N.M.\",X770/(-W770)))),IF(X770=0,0,IF(OR(W770=0,V770=0),\"N.M.\",IF(ABS(X770/W770)>=10,\"N.M.\",X770/W770))))","v":"N.M."}]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,751.78,7657.72,{"$f":"+F771-G771","v":-6905.9400000000005},{"$f":"IF(G771<0,IF(H771=0,0,IF(OR(G771=0,F771=0),\"N.M.\",IF(ABS(H771/G771)>=10,\"N.M.\",H771/(-G771)))),IF(H771=0,0,IF(OR(G771=0,F771=0),\"N.M.\",IF(ABS(H771/G771)>=10,\"N.M.\",H771/G771))))","v":-0.90182717571287541},null,-1798.44,17257.87,{"$f":"+K771-L771","v":-19056.309999999998},{"$f":"IF(L771<0,IF(M771=0,0,IF(OR(L771=0,K771=0),\"N.M.\",IF(ABS(M771/L771)>=10,\"N.M.\",M771/(-L771)))),IF(M771=0,0,IF(OR(L771=0,K771=0),\"N.M.\",IF(ABS(M771/L771)>=10,\"N.M.\",M771/L771))))","v":-1.1042098474493085},null,null,1605.24,8508.65,{"$f":"+Q771-R771","v":-6903.41},{"$f":"IF(R771<0,IF(S771=0,0,IF(OR(R771=0,Q771=0),\"N.M.\",IF(ABS(S771/R771)>=10,\"N.M.\",S771/(-R771)))),IF(S771=0,0,IF(OR(R771=0,Q771=0),\"N.M.\",IF(ABS(S771/R771)>=10,\"N.M.\",S771/R771))))","v":-0.81134022435991615},null,1206.94,-70086.61,{"$f":"+V771-W771","v":71293.55},{"$f":"IF(W771<0,IF(X771=0,0,IF(OR(W771=0,V771=0),\"N.M.\",IF(ABS(X771/W771)>=10,\"N.M.\",X771/(-W771)))),IF(X771=0,0,IF(OR(W771=0,V771=0),\"N.M.\",IF(ABS(X771/W771)>=10,\"N.M.\",X771/W771))))","v":1.017220693082459}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N904","Line 162","(904) Uncollectible Accounts",null,null,751.78,7657.72,{"$f":"+F772-G772","v":-6905.9400000000005},{"$f":"IF(G772<0,IF(H772=0,0,IF(OR(G772=0,F772=0),\"N.M.\",IF(ABS(H772/G772)>=10,\"N.M.\",H772/(-G772)))),IF(H772=0,0,IF(OR(G772=0,F772=0),\"N.M.\",IF(ABS(H772/G772)>=10,\"N.M.\",H772/G772))))","v":-0.90182717571287541},null,-1798.44,17257.87,{"$f":"+K772-L772","v":-19056.309999999998},{"$f":"IF(L772<0,IF(M772=0,0,IF(OR(L772=0,K772=0),\"N.M.\",IF(ABS(M772/L772)>=10,\"N.M.\",M772/(-L772)))),IF(M772=0,0,IF(OR(L772=0,K772=0),\"N.M.\",IF(ABS(M772/L772)>=10,\"N.M.\",M772/L772))))","v":-1.1042098474493085},null,null,1654.82,8508.65,{"$f":"+Q772-R772","v":-6853.83},{"$f":"IF(R772<0,IF(S772=0,0,IF(OR(R772=0,Q772=0),\"N.M.\",IF(ABS(S772/R772)>=10,\"N.M.\",S772/(-R772)))),IF(S772=0,0,IF(OR(R772=0,Q772=0),\"N.M.\",IF(ABS(S772/R772)>=10,\"N.M.\",S772/R772))))","v":-0.80551321302439283},null,1206.94,-358293.27,{"$f":"+V772-W772","v":359500.21},{"$f":"IF(W772<0,IF(X772=0,0,IF(OR(W772=0,V772=0),\"N.M.\",IF(ABS(X772/W772)>=10,\"N.M.\",X772/(-W772)))),IF(X772=0,0,IF(OR(W772=0,V772=0),\"N.M.\",IF(ABS(X772/W772)>=10,\"N.M.\",X772/W772))))","v":1.003368581274217}]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1670.83,1610.75,{"$f":"+F773-G773","v":60.079999999999927},{"$f":"IF(G773<0,IF(H773=0,0,IF(OR(G773=0,F773=0),\"N.M.\",IF(ABS(H773/G773)>=10,\"N.M.\",H773/(-G773)))),IF(H773=0,0,IF(OR(G773=0,F773=0),\"N.M.\",IF(ABS(H773/G773)>=10,\"N.M.\",H773/G773))))","v":3.7299394691913658E-2},null,21236.57,16699.89,{"$f":"+K773-L773","v":4536.68},{"$f":"IF(L773<0,IF(M773=0,0,IF(OR(L773=0,K773=0),\"N.M.\",IF(ABS(M773/L773)>=10,\"N.M.\",M773/(-L773)))),IF(M773=0,0,IF(OR(L773=0,K773=0),\"N.M.\",IF(ABS(M773/L773)>=10,\"N.M.\",M773/L773))))","v":0.27165927440240628},null,null,4767.01,4281.17,{"$f":"+Q773-R773","v":485.84000000000015},{"$f":"IF(R773<0,IF(S773=0,0,IF(OR(R773=0,Q773=0),\"N.M.\",IF(ABS(S773/R773)>=10,\"N.M.\",S773/(-R773)))),IF(S773=0,0,IF(OR(R773=0,Q773=0),\"N.M.\",IF(ABS(S773/R773)>=10,\"N.M.\",S773/R773))))","v":0.11348299647059101},null,24452.53,34759.759999999995,{"$f":"+V773-W773","v":-10307.229999999996},{"$f":"IF(W773<0,IF(X773=0,0,IF(OR(W773=0,V773=0),\"N.M.\",IF(ABS(X773/W773)>=10,\"N.M.\",X773/(-W773)))),IF(X773=0,0,IF(OR(W773=0,V773=0),\"N.M.\",IF(ABS(X773/W773)>=10,\"N.M.\",X773/W773))))","v":-0.29652765151427968}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N905","Line 163","Miscellaneous Customer Accounts Expenses",null,null,1670.83,1610.75,{"$f":"+F774-G774","v":60.079999999999927},{"$f":"IF(G774<0,IF(H774=0,0,IF(OR(G774=0,F774=0),\"N.M.\",IF(ABS(H774/G774)>=10,\"N.M.\",H774/(-G774)))),IF(H774=0,0,IF(OR(G774=0,F774=0),\"N.M.\",IF(ABS(H774/G774)>=10,\"N.M.\",H774/G774))))","v":3.7299394691913658E-2},null,21236.57,16699.89,{"$f":"+K774-L774","v":4536.68},{"$f":"IF(L774<0,IF(M774=0,0,IF(OR(L774=0,K774=0),\"N.M.\",IF(ABS(M774/L774)>=10,\"N.M.\",M774/(-L774)))),IF(M774=0,0,IF(OR(L774=0,K774=0),\"N.M.\",IF(ABS(M774/L774)>=10,\"N.M.\",M774/L774))))","v":0.27165927440240628},null,null,4767.01,4281.17,{"$f":"+Q774-R774","v":485.84000000000015},{"$f":"IF(R774<0,IF(S774=0,0,IF(OR(R774=0,Q774=0),\"N.M.\",IF(ABS(S774/R774)>=10,\"N.M.\",S774/(-R774)))),IF(S774=0,0,IF(OR(R774=0,Q774=0),\"N.M.\",IF(ABS(S774/R774)>=10,\"N.M.\",S774/R774))))","v":0.11348299647059101},null,24452.53,34759.759999999995,{"$f":"+V774-W774","v":-10307.229999999996},{"$f":"IF(W774<0,IF(X774=0,0,IF(OR(W774=0,V774=0),\"N.M.\",IF(ABS(X774/W774)>=10,\"N.M.\",X774/(-W774)))),IF(X774=0,0,IF(OR(W774=0,V774=0),\"N.M.\",IF(ABS(X774/W774)>=10,\"N.M.\",X774/W774))))","v":-0.29652765151427968}]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,2371.6799999999998,2077.3000000000002,{"$f":"+F775-G775","v":294.37999999999965},{"$f":"IF(G775<0,IF(H775=0,0,IF(OR(G775=0,F775=0),\"N.M.\",IF(ABS(H775/G775)>=10,\"N.M.\",H775/(-G775)))),IF(H775=0,0,IF(OR(G775=0,F775=0),\"N.M.\",IF(ABS(H775/G775)>=10,\"N.M.\",H775/G775))))","v":0.14171280026958052},null,18947,9858.7199999999993,{"$f":"+K775-L775","v":9088.2800000000007},{"$f":"IF(L775<0,IF(M775=0,0,IF(OR(L775=0,K775=0),\"N.M.\",IF(ABS(M775/L775)>=10,\"N.M.\",M775/(-L775)))),IF(M775=0,0,IF(OR(L775=0,K775=0),\"N.M.\",IF(ABS(M775/L775)>=10,\"N.M.\",M775/L775))))","v":0.9218519239820181},null,null,5660.39,4947.84,{"$f":"+Q775-R775","v":712.55000000000018},{"$f":"IF(R775<0,IF(S775=0,0,IF(OR(R775=0,Q775=0),\"N.M.\",IF(ABS(S775/R775)>=10,\"N.M.\",S775/(-R775)))),IF(S775=0,0,IF(OR(R775=0,Q775=0),\"N.M.\",IF(ABS(S775/R775)>=10,\"N.M.\",S775/R775))))","v":0.14401233669641705},null,22628.45,10978.22,{"$f":"+V775-W775","v":11650.230000000001},{"$f":"IF(W775<0,IF(X775=0,0,IF(OR(W775=0,V775=0),\"N.M.\",IF(ABS(X775/W775)>=10,\"N.M.\",X775/(-W775)))),IF(X775=0,0,IF(OR(W775=0,V775=0),\"N.M.\",IF(ABS(X775/W775)>=10,\"N.M.\",X775/W775))))","v":1.0612130199613419}]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1003.3000000000001,2196.48,{"$f":"+F776-G776","v":-1193.1799999999998},{"$f":"IF(G776<0,IF(H776=0,0,IF(OR(G776=0,F776=0),\"N.M.\",IF(ABS(H776/G776)>=10,\"N.M.\",H776/(-G776)))),IF(H776=0,0,IF(OR(G776=0,F776=0),\"N.M.\",IF(ABS(H776/G776)>=10,\"N.M.\",H776/G776))))","v":-0.54322370337995329},null,29299.46,31175.43,{"$f":"+K776-L776","v":-1875.9700000000012},{"$f":"IF(L776<0,IF(M776=0,0,IF(OR(L776=0,K776=0),\"N.M.\",IF(ABS(M776/L776)>=10,\"N.M.\",M776/(-L776)))),IF(M776=0,0,IF(OR(L776=0,K776=0),\"N.M.\",IF(ABS(M776/L776)>=10,\"N.M.\",M776/L776))))","v":-6.0174631111744127E-2},null,null,4431.99,9211.9600000000009,{"$f":"+Q776-R776","v":-4779.9700000000012},{"$f":"IF(R776<0,IF(S776=0,0,IF(OR(R776=0,Q776=0),\"N.M.\",IF(ABS(S776/R776)>=10,\"N.M.\",S776/(-R776)))),IF(S776=0,0,IF(OR(R776=0,Q776=0),\"N.M.\",IF(ABS(S776/R776)>=10,\"N.M.\",S776/R776))))","v":-0.51888740289797186},null,25455.14,36606.410000000003,{"$f":"+V776-W776","v":-11151.270000000004},{"$f":"IF(W776<0,IF(X776=0,0,IF(OR(W776=0,V776=0),\"N.M.\",IF(ABS(X776/W776)>=10,\"N.M.\",X776/(-W776)))),IF(X776=0,0,IF(OR(W776=0,V776=0),\"N.M.\",IF(ABS(X776/W776)>=10,\"N.M.\",X776/W776))))","v":-0.30462615700365053}]
["%,V9020002","9020002","Meter Reading - Regular",null,null,55248.08,19648.12,{"$f":"+F777-G777","v":35599.960000000006},{"$f":"IF(G777<0,IF(H777=0,0,IF(OR(G777=0,F777=0),\"N.M.\",IF(ABS(H777/G777)>=10,\"N.M.\",H777/(-G777)))),IF(H777=0,0,IF(OR(G777=0,F777=0),\"N.M.\",IF(ABS(H777/G777)>=10,\"N.M.\",H777/G777))))","v":1.8118761489648887},null,370702.02,246750.04,{"$f":"+K777-L777","v":123951.98000000001},{"$f":"IF(L777<0,IF(M777=0,0,IF(OR(L777=0,K777=0),\"N.M.\",IF(ABS(M777/L777)>=10,\"N.M.\",M777/(-L777)))),IF(M777=0,0,IF(OR(L777=0,K777=0),\"N.M.\",IF(ABS(M777/L777)>=10,\"N.M.\",M777/L777))))","v":0.50233823670302147},null,null,120379.5,66031.540000000008,{"$f":"+Q777-R777","v":54347.959999999992},{"$f":"IF(R777<0,IF(S777=0,0,IF(OR(R777=0,Q777=0),\"N.M.\",IF(ABS(S777/R777)>=10,\"N.M.\",S777/(-R777)))),IF(S777=0,0,IF(OR(R777=0,Q777=0),\"N.M.\",IF(ABS(S777/R777)>=10,\"N.M.\",S777/R777))))","v":0.82306061618432624},null,420324.33,295891.20000000001,{"$f":"+V777-W777","v":124433.13},{"$f":"IF(W777<0,IF(X777=0,0,IF(OR(W777=0,V777=0),\"N.M.\",IF(ABS(X777/W777)>=10,\"N.M.\",X777/(-W777)))),IF(X777=0,0,IF(OR(W777=0,V777=0),\"N.M.\",IF(ABS(X777/W777)>=10,\"N.M.\",X777/W777))))","v":0.42053677162416453}]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2644.7000000000003,548.29,{"$f":"+F778-G778","v":2096.4100000000003},{"$f":"IF(G778<0,IF(H778=0,0,IF(OR(G778=0,F778=0),\"N.M.\",IF(ABS(H778/G778)>=10,\"N.M.\",H778/(-G778)))),IF(H778=0,0,IF(OR(G778=0,F778=0),\"N.M.\",IF(ABS(H778/G778)>=10,\"N.M.\",H778/G778))))","v":3.8235422860165249},null,24784.82,21928.799999999999,{"$f":"+K778-L778","v":2856.0200000000004},{"$f":"IF(L778<0,IF(M778=0,0,IF(OR(L778=0,K778=0),\"N.M.\",IF(ABS(M778/L778)>=10,\"N.M.\",M778/(-L778)))),IF(M778=0,0,IF(OR(L778=0,K778=0),\"N.M.\",IF(ABS(M778/L778)>=10,\"N.M.\",M778/L778))))","v":0.13024059684068442},null,null,6702,2909.68,{"$f":"+Q778-R778","v":3792.32},{"$f":"IF(R778<0,IF(S778=0,0,IF(OR(R778=0,Q778=0),\"N.M.\",IF(ABS(S778/R778)>=10,\"N.M.\",S778/(-R778)))),IF(S778=0,0,IF(OR(R778=0,Q778=0),\"N.M.\",IF(ABS(S778/R778)>=10,\"N.M.\",S778/R778))))","v":1.303346072420335},null,26083.45,30158.19,{"$f":"+V778-W778","v":-4074.739999999998},{"$f":"IF(W778<0,IF(X778=0,0,IF(OR(W778=0,V778=0),\"N.M.\",IF(ABS(X778/W778)>=10,\"N.M.\",X778/(-W778)))),IF(X778=0,0,IF(OR(W778=0,V778=0),\"N.M.\",IF(ABS(X778/W778)>=10,\"N.M.\",X778/W778))))","v":-0.13511221993097058}]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,32927.020000000004,24664.37,{"$f":"+F779-G779","v":8262.6500000000051},{"$f":"IF(G779<0,IF(H779=0,0,IF(OR(G779=0,F779=0),\"N.M.\",IF(ABS(H779/G779)>=10,\"N.M.\",H779/(-G779)))),IF(H779=0,0,IF(OR(G779=0,F779=0),\"N.M.\",IF(ABS(H779/G779)>=10,\"N.M.\",H779/G779))))","v":0.33500348883835285},null,308722.40000000002,260048.19,{"$f":"+K779-L779","v":48674.210000000021},{"$f":"IF(L779<0,IF(M779=0,0,IF(OR(L779=0,K779=0),\"N.M.\",IF(ABS(M779/L779)>=10,\"N.M.\",M779/(-L779)))),IF(M779=0,0,IF(OR(L779=0,K779=0),\"N.M.\",IF(ABS(M779/L779)>=10,\"N.M.\",M779/L779))))","v":0.18717380805457642},null,null,95292.05,81867.430000000008,{"$f":"+Q779-R779","v":13424.619999999995},{"$f":"IF(R779<0,IF(S779=0,0,IF(OR(R779=0,Q779=0),\"N.M.\",IF(ABS(S779/R779)>=10,\"N.M.\",S779/(-R779)))),IF(S779=0,0,IF(OR(R779=0,Q779=0),\"N.M.\",IF(ABS(S779/R779)>=10,\"N.M.\",S779/R779))))","v":0.16397998569150141},null,356819.76,301652.15000000002,{"$f":"+V779-W779","v":55167.609999999986},{"$f":"IF(W779<0,IF(X779=0,0,IF(OR(W779=0,V779=0),\"N.M.\",IF(ABS(X779/W779)>=10,\"N.M.\",X779/(-W779)))),IF(X779=0,0,IF(OR(W779=0,V779=0),\"N.M.\",IF(ABS(X779/W779)>=10,\"N.M.\",X779/W779))))","v":0.18288485595080287}]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,258765.01,237530.21,{"$f":"+F780-G780","v":21234.800000000017},{"$f":"IF(G780<0,IF(H780=0,0,IF(OR(G780=0,F780=0),\"N.M.\",IF(ABS(H780/G780)>=10,\"N.M.\",H780/(-G780)))),IF(H780=0,0,IF(OR(G780=0,F780=0),\"N.M.\",IF(ABS(H780/G780)>=10,\"N.M.\",H780/G780))))","v":8.9398312745145203E-2},null,2296915.5499999998,2434401.83,{"$f":"+K780-L780","v":-137486.28000000026},{"$f":"IF(L780<0,IF(M780=0,0,IF(OR(L780=0,K780=0),\"N.M.\",IF(ABS(M780/L780)>=10,\"N.M.\",M780/(-L780)))),IF(M780=0,0,IF(OR(L780=0,K780=0),\"N.M.\",IF(ABS(M780/L780)>=10,\"N.M.\",M780/L780))))","v":-5.6476411702336034E-2},null,null,683417.31,670537.1,{"$f":"+Q780-R780","v":12880.210000000079},{"$f":"IF(R780<0,IF(S780=0,0,IF(OR(R780=0,Q780=0),\"N.M.\",IF(ABS(S780/R780)>=10,\"N.M.\",S780/(-R780)))),IF(S780=0,0,IF(OR(R780=0,Q780=0),\"N.M.\",IF(ABS(S780/R780)>=10,\"N.M.\",S780/R780))))","v":1.9208795456657178E-2},null,2707279.26,2841822.52,{"$f":"+V780-W780","v":-134543.26000000024},{"$f":"IF(W780<0,IF(X780=0,0,IF(OR(W780=0,V780=0),\"N.M.\",IF(ABS(X780/W780)>=10,\"N.M.\",X780/(-W780)))),IF(X780=0,0,IF(OR(W780=0,V780=0),\"N.M.\",IF(ABS(X780/W780)>=10,\"N.M.\",X780/W780))))","v":-4.7344005142164983E-2}]
["%,V9030002","9030002","Manual Billing",null,null,805.89,424.33,{"$f":"+F781-G781","v":381.56},{"$f":"IF(G781<0,IF(H781=0,0,IF(OR(G781=0,F781=0),\"N.M.\",IF(ABS(H781/G781)>=10,\"N.M.\",H781/(-G781)))),IF(H781=0,0,IF(OR(G781=0,F781=0),\"N.M.\",IF(ABS(H781/G781)>=10,\"N.M.\",H781/G781))))","v":0.89920580680131035},null,7417,8198.77,{"$f":"+K781-L781","v":-781.77000000000044},{"$f":"IF(L781<0,IF(M781=0,0,IF(OR(L781=0,K781=0),\"N.M.\",IF(ABS(M781/L781)>=10,\"N.M.\",M781/(-L781)))),IF(M781=0,0,IF(OR(L781=0,K781=0),\"N.M.\",IF(ABS(M781/L781)>=10,\"N.M.\",M781/L781))))","v":-9.5352107694202964E-2},null,null,2411.9500000000003,1342.93,{"$f":"+Q781-R781","v":1069.0200000000002},{"$f":"IF(R781<0,IF(S781=0,0,IF(OR(R781=0,Q781=0),\"N.M.\",IF(ABS(S781/R781)>=10,\"N.M.\",S781/(-R781)))),IF(S781=0,0,IF(OR(R781=0,Q781=0),\"N.M.\",IF(ABS(S781/R781)>=10,\"N.M.\",S781/R781))))","v":0.79603553424229123},null,8194.6,9742.8000000000011,{"$f":"+V781-W781","v":-1548.2000000000007},{"$f":"IF(W781<0,IF(X781=0,0,IF(OR(W781=0,V781=0),\"N.M.\",IF(ABS(X781/W781)>=10,\"N.M.\",X781/(-W781)))),IF(X781=0,0,IF(OR(W781=0,V781=0),\"N.M.\",IF(ABS(X781/W781)>=10,\"N.M.\",X781/W781))))","v":-0.15890709036416642}]
["%,V9030003","9030003","Postage - Customer Bills",null,null,62669.56,57962.05,{"$f":"+F782-G782","v":4707.5099999999948},{"$f":"IF(G782<0,IF(H782=0,0,IF(OR(G782=0,F782=0),\"N.M.\",IF(ABS(H782/G782)>=10,\"N.M.\",H782/(-G782)))),IF(H782=0,0,IF(OR(G782=0,F782=0),\"N.M.\",IF(ABS(H782/G782)>=10,\"N.M.\",H782/G782))))","v":8.1217106710338827E-2},null,550974.78,520384.36,{"$f":"+K782-L782","v":30590.420000000042},{"$f":"IF(L782<0,IF(M782=0,0,IF(OR(L782=0,K782=0),\"N.M.\",IF(ABS(M782/L782)>=10,\"N.M.\",M782/(-L782)))),IF(M782=0,0,IF(OR(L782=0,K782=0),\"N.M.\",IF(ABS(M782/L782)>=10,\"N.M.\",M782/L782))))","v":5.8784280142470162E-2},null,null,181131.19,169319.83000000002,{"$f":"+Q782-R782","v":11811.359999999986},{"$f":"IF(R782<0,IF(S782=0,0,IF(OR(R782=0,Q782=0),\"N.M.\",IF(ABS(S782/R782)>=10,\"N.M.\",S782/(-R782)))),IF(S782=0,0,IF(OR(R782=0,Q782=0),\"N.M.\",IF(ABS(S782/R782)>=10,\"N.M.\",S782/R782))))","v":6.975768874797468E-2},null,653928.80000000005,615190.74,{"$f":"+V782-W782","v":38738.060000000056},{"$f":"IF(W782<0,IF(X782=0,0,IF(OR(W782=0,V782=0),\"N.M.\",IF(ABS(X782/W782)>=10,\"N.M.\",X782/(-W782)))),IF(X782=0,0,IF(OR(W782=0,V782=0),\"N.M.\",IF(ABS(X782/W782)>=10,\"N.M.\",X782/W782))))","v":6.2969185784558554E-2}]
["%,V9030004","9030004","Cashiering",null,null,5390.81,4798.01,{"$f":"+F783-G783","v":592.80000000000018},{"$f":"IF(G783<0,IF(H783=0,0,IF(OR(G783=0,F783=0),\"N.M.\",IF(ABS(H783/G783)>=10,\"N.M.\",H783/(-G783)))),IF(H783=0,0,IF(OR(G783=0,F783=0),\"N.M.\",IF(ABS(H783/G783)>=10,\"N.M.\",H783/G783))))","v":0.12355122227756928},null,44479.340000000004,44594.18,{"$f":"+K783-L783","v":-114.83999999999651},{"$f":"IF(L783<0,IF(M783=0,0,IF(OR(L783=0,K783=0),\"N.M.\",IF(ABS(M783/L783)>=10,\"N.M.\",M783/(-L783)))),IF(M783=0,0,IF(OR(L783=0,K783=0),\"N.M.\",IF(ABS(M783/L783)>=10,\"N.M.\",M783/L783))))","v":-2.5752239417788712E-3},null,null,13166.880000000001,12865.550000000001,{"$f":"+Q783-R783","v":301.32999999999993},{"$f":"IF(R783<0,IF(S783=0,0,IF(OR(R783=0,Q783=0),\"N.M.\",IF(ABS(S783/R783)>=10,\"N.M.\",S783/(-R783)))),IF(S783=0,0,IF(OR(R783=0,Q783=0),\"N.M.\",IF(ABS(S783/R783)>=10,\"N.M.\",S783/R783))))","v":2.3421462743528253E-2},null,54593.5,54632.75,{"$f":"+V783-W783","v":-39.25},{"$f":"IF(W783<0,IF(X783=0,0,IF(OR(W783=0,V783=0),\"N.M.\",IF(ABS(X783/W783)>=10,\"N.M.\",X783/(-W783)))),IF(X783=0,0,IF(OR(W783=0,V783=0),\"N.M.\",IF(ABS(X783/W783)>=10,\"N.M.\",X783/W783))))","v":-7.184335403215105E-4}]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,258,531.66999999999996,{"$f":"+F784-G784","v":-273.66999999999996},{"$f":"IF(G784<0,IF(H784=0,0,IF(OR(G784=0,F784=0),\"N.M.\",IF(ABS(H784/G784)>=10,\"N.M.\",H784/(-G784)))),IF(H784=0,0,IF(OR(G784=0,F784=0),\"N.M.\",IF(ABS(H784/G784)>=10,\"N.M.\",H784/G784))))","v":-0.51473658472360673},null,2765.54,2710.35,{"$f":"+K784-L784","v":55.190000000000055},{"$f":"IF(L784<0,IF(M784=0,0,IF(OR(L784=0,K784=0),\"N.M.\",IF(ABS(M784/L784)>=10,\"N.M.\",M784/(-L784)))),IF(M784=0,0,IF(OR(L784=0,K784=0),\"N.M.\",IF(ABS(M784/L784)>=10,\"N.M.\",M784/L784))))","v":2.0362683786226892E-2},null,null,791.75,1128.6100000000001,{"$f":"+Q784-R784","v":-336.86000000000013},{"$f":"IF(R784<0,IF(S784=0,0,IF(OR(R784=0,Q784=0),\"N.M.\",IF(ABS(S784/R784)>=10,\"N.M.\",S784/(-R784)))),IF(S784=0,0,IF(OR(R784=0,Q784=0),\"N.M.\",IF(ABS(S784/R784)>=10,\"N.M.\",S784/R784))))","v":-0.29847334331611458},null,3439.4,3088.12,{"$f":"+V784-W784","v":351.2800000000002},{"$f":"IF(W784<0,IF(X784=0,0,IF(OR(W784=0,V784=0),\"N.M.\",IF(ABS(X784/W784)>=10,\"N.M.\",X784/(-W784)))),IF(X784=0,0,IF(OR(W784=0,V784=0),\"N.M.\",IF(ABS(X784/W784)>=10,\"N.M.\",X784/W784))))","v":0.11375205626724356}]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,74301.3,34532.5,{"$f":"+F785-G785","v":39768.800000000003},{"$f":"IF(G785<0,IF(H785=0,0,IF(OR(G785=0,F785=0),\"N.M.\",IF(ABS(H785/G785)>=10,\"N.M.\",H785/(-G785)))),IF(H785=0,0,IF(OR(G785=0,F785=0),\"N.M.\",IF(ABS(H785/G785)>=10,\"N.M.\",H785/G785))))","v":1.1516339680011585},null,483924.35000000003,533234.74,{"$f":"+K785-L785","v":-49310.389999999956},{"$f":"IF(L785<0,IF(M785=0,0,IF(OR(L785=0,K785=0),\"N.M.\",IF(ABS(M785/L785)>=10,\"N.M.\",M785/(-L785)))),IF(M785=0,0,IF(OR(L785=0,K785=0),\"N.M.\",IF(ABS(M785/L785)>=10,\"N.M.\",M785/L785))))","v":-9.2474076238918637E-2},null,null,195539.17,142712.42000000001,{"$f":"+Q785-R785","v":52826.75},{"$f":"IF(R785<0,IF(S785=0,0,IF(OR(R785=0,Q785=0),\"N.M.\",IF(ABS(S785/R785)>=10,\"N.M.\",S785/(-R785)))),IF(S785=0,0,IF(OR(R785=0,Q785=0),\"N.M.\",IF(ABS(S785/R785)>=10,\"N.M.\",S785/R785))))","v":0.37016224656550561},null,596571.57000000007,641350.69999999995,{"$f":"+V785-W785","v":-44779.129999999888},{"$f":"IF(W785<0,IF(X785=0,0,IF(OR(W785=0,V785=0),\"N.M.\",IF(ABS(X785/W785)>=10,\"N.M.\",X785/(-W785)))),IF(X785=0,0,IF(OR(W785=0,V785=0),\"N.M.\",IF(ABS(X785/W785)>=10,\"N.M.\",X785/W785))))","v":-6.9820037617484301E-2}]
["%,V9030007","9030007","Collectors",null,null,26229.32,25252.080000000002,{"$f":"+F786-G786","v":977.23999999999796},{"$f":"IF(G786<0,IF(H786=0,0,IF(OR(G786=0,F786=0),\"N.M.\",IF(ABS(H786/G786)>=10,\"N.M.\",H786/(-G786)))),IF(H786=0,0,IF(OR(G786=0,F786=0),\"N.M.\",IF(ABS(H786/G786)>=10,\"N.M.\",H786/G786))))","v":3.8699386347579995E-2},null,244958.93,266436.51,{"$f":"+K786-L786","v":-21477.580000000016},{"$f":"IF(L786<0,IF(M786=0,0,IF(OR(L786=0,K786=0),\"N.M.\",IF(ABS(M786/L786)>=10,\"N.M.\",M786/(-L786)))),IF(M786=0,0,IF(OR(L786=0,K786=0),\"N.M.\",IF(ABS(M786/L786)>=10,\"N.M.\",M786/L786))))","v":-8.0610498913981476E-2},null,null,75643.89,68648.3,{"$f":"+Q786-R786","v":6995.5899999999965},{"$f":"IF(R786<0,IF(S786=0,0,IF(OR(R786=0,Q786=0),\"N.M.\",IF(ABS(S786/R786)>=10,\"N.M.\",S786/(-R786)))),IF(S786=0,0,IF(OR(R786=0,Q786=0),\"N.M.\",IF(ABS(S786/R786)>=10,\"N.M.\",S786/R786))))","v":0.10190478132743266},null,299604.8,315752.05,{"$f":"+V786-W786","v":-16147.25},{"$f":"IF(W786<0,IF(X786=0,0,IF(OR(W786=0,V786=0),\"N.M.\",IF(ABS(X786/W786)>=10,\"N.M.\",X786/(-W786)))),IF(X786=0,0,IF(OR(W786=0,V786=0),\"N.M.\",IF(ABS(X786/W786)>=10,\"N.M.\",X786/W786))))","v":-5.1139018733211708E-2}]
["%,V9030009","9030009","Data Processing",null,null,-2.19,3037.65,{"$f":"+F787-G787","v":-3039.84},{"$f":"IF(G787<0,IF(H787=0,0,IF(OR(G787=0,F787=0),\"N.M.\",IF(ABS(H787/G787)>=10,\"N.M.\",H787/(-G787)))),IF(H787=0,0,IF(OR(G787=0,F787=0),\"N.M.\",IF(ABS(H787/G787)>=10,\"N.M.\",H787/G787))))","v":-1.0007209520517506},null,-314.60000000000002,30112.720000000001,{"$f":"+K787-L787","v":-30427.32},{"$f":"IF(L787<0,IF(M787=0,0,IF(OR(L787=0,K787=0),\"N.M.\",IF(ABS(M787/L787)>=10,\"N.M.\",M787/(-L787)))),IF(M787=0,0,IF(OR(L787=0,K787=0),\"N.M.\",IF(ABS(M787/L787)>=10,\"N.M.\",M787/L787))))","v":-1.0104474122563487},null,null,0,9406.69,{"$f":"+Q787-R787","v":-9406.69},{"$f":"IF(R787<0,IF(S787=0,0,IF(OR(R787=0,Q787=0),\"N.M.\",IF(ABS(S787/R787)>=10,\"N.M.\",S787/(-R787)))),IF(S787=0,0,IF(OR(R787=0,Q787=0),\"N.M.\",IF(ABS(S787/R787)>=10,\"N.M.\",S787/R787))))","v":"N.M."},null,5452.32,35684.400000000001,{"$f":"+V787-W787","v":-30232.080000000002},{"$f":"IF(W787<0,IF(X787=0,0,IF(OR(W787=0,V787=0),\"N.M.\",IF(ABS(X787/W787)>=10,\"N.M.\",X787/(-W787)))),IF(X787=0,0,IF(OR(W787=0,V787=0),\"N.M.\",IF(ABS(X787/W787)>=10,\"N.M.\",X787/W787))))","v":-0.84720718297070996}]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,{"$f":"+F788-G788","v":0},{"$f":"IF(G788<0,IF(H788=0,0,IF(OR(G788=0,F788=0),\"N.M.\",IF(ABS(H788/G788)>=10,\"N.M.\",H788/(-G788)))),IF(H788=0,0,IF(OR(G788=0,F788=0),\"N.M.\",IF(ABS(H788/G788)>=10,\"N.M.\",H788/G788))))","v":0},null,0,0,{"$f":"+K788-L788","v":0},{"$f":"IF(L788<0,IF(M788=0,0,IF(OR(L788=0,K788=0),\"N.M.\",IF(ABS(M788/L788)>=10,\"N.M.\",M788/(-L788)))),IF(M788=0,0,IF(OR(L788=0,K788=0),\"N.M.\",IF(ABS(M788/L788)>=10,\"N.M.\",M788/L788))))","v":0},null,null,49.58,0,{"$f":"+Q788-R788","v":49.58},{"$f":"IF(R788<0,IF(S788=0,0,IF(OR(R788=0,Q788=0),\"N.M.\",IF(ABS(S788/R788)>=10,\"N.M.\",S788/(-R788)))),IF(S788=0,0,IF(OR(R788=0,Q788=0),\"N.M.\",IF(ABS(S788/R788)>=10,\"N.M.\",S788/R788))))","v":"N.M."},null,0,-288206.66000000003,{"$f":"+V788-W788","v":288206.66000000003},{"$f":"IF(W788<0,IF(X788=0,0,IF(OR(W788=0,V788=0),\"N.M.\",IF(ABS(X788/W788)>=10,\"N.M.\",X788/(-W788)))),IF(X788=0,0,IF(OR(W788=0,V788=0),\"N.M.\",IF(ABS(X788/W788)>=10,\"N.M.\",X788/W788))))","v":"N.M."}]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,751.78,7657.72,{"$f":"+F789-G789","v":-6905.9400000000005},{"$f":"IF(G789<0,IF(H789=0,0,IF(OR(G789=0,F789=0),\"N.M.\",IF(ABS(H789/G789)>=10,\"N.M.\",H789/(-G789)))),IF(H789=0,0,IF(OR(G789=0,F789=0),\"N.M.\",IF(ABS(H789/G789)>=10,\"N.M.\",H789/G789))))","v":-0.90182717571287541},null,-1798.44,17257.87,{"$f":"+K789-L789","v":-19056.309999999998},{"$f":"IF(L789<0,IF(M789=0,0,IF(OR(L789=0,K789=0),\"N.M.\",IF(ABS(M789/L789)>=10,\"N.M.\",M789/(-L789)))),IF(M789=0,0,IF(OR(L789=0,K789=0),\"N.M.\",IF(ABS(M789/L789)>=10,\"N.M.\",M789/L789))))","v":-1.1042098474493085},null,null,1605.24,8508.65,{"$f":"+Q789-R789","v":-6903.41},{"$f":"IF(R789<0,IF(S789=0,0,IF(OR(R789=0,Q789=0),\"N.M.\",IF(ABS(S789/R789)>=10,\"N.M.\",S789/(-R789)))),IF(S789=0,0,IF(OR(R789=0,Q789=0),\"N.M.\",IF(ABS(S789/R789)>=10,\"N.M.\",S789/R789))))","v":-0.81134022435991615},null,1206.94,-70086.61,{"$f":"+V789-W789","v":71293.55},{"$f":"IF(W789<0,IF(X789=0,0,IF(OR(W789=0,V789=0),\"N.M.\",IF(ABS(X789/W789)>=10,\"N.M.\",X789/(-W789)))),IF(X789=0,0,IF(OR(W789=0,V789=0),\"N.M.\",IF(ABS(X789/W789)>=10,\"N.M.\",X789/W789))))","v":1.017220693082459}]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1670.83,1610.75,{"$f":"+F790-G790","v":60.079999999999927},{"$f":"IF(G790<0,IF(H790=0,0,IF(OR(G790=0,F790=0),\"N.M.\",IF(ABS(H790/G790)>=10,\"N.M.\",H790/(-G790)))),IF(H790=0,0,IF(OR(G790=0,F790=0),\"N.M.\",IF(ABS(H790/G790)>=10,\"N.M.\",H790/G790))))","v":3.7299394691913658E-2},null,21236.57,16699.89,{"$f":"+K790-L790","v":4536.68},{"$f":"IF(L790<0,IF(M790=0,0,IF(OR(L790=0,K790=0),\"N.M.\",IF(ABS(M790/L790)>=10,\"N.M.\",M790/(-L790)))),IF(M790=0,0,IF(OR(L790=0,K790=0),\"N.M.\",IF(ABS(M790/L790)>=10,\"N.M.\",M790/L790))))","v":0.27165927440240628},null,null,4767.01,4281.17,{"$f":"+Q790-R790","v":485.84000000000015},{"$f":"IF(R790<0,IF(S790=0,0,IF(OR(R790=0,Q790=0),\"N.M.\",IF(ABS(S790/R790)>=10,\"N.M.\",S790/(-R790)))),IF(S790=0,0,IF(OR(R790=0,Q790=0),\"N.M.\",IF(ABS(S790/R790)>=10,\"N.M.\",S790/R790))))","v":0.11348299647059101},null,24452.53,34759.759999999995,{"$f":"+V790-W790","v":-10307.229999999996},{"$f":"IF(W790<0,IF(X790=0,0,IF(OR(W790=0,V790=0),\"N.M.\",IF(ABS(X790/W790)>=10,\"N.M.\",X790/(-W790)))),IF(X790=0,0,IF(OR(W790=0,V790=0),\"N.M.\",IF(ABS(X790/W790)>=10,\"N.M.\",X790/W790))))","v":-0.29652765151427968}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905","Line 164","TOTAL Customer Accounts Expense (Total of lines 159 thru 163)","o",null,525035.09000000008,422471.53,{"$f":"+F791-G791","v":102563.56000000006},{"$f":"IF(G791<0,IF(H791=0,0,IF(OR(G791=0,F791=0),\"N.M.\",IF(ABS(H791/G791)>=10,\"N.M.\",H791/(-G791)))),IF(H791=0,0,IF(OR(G791=0,F791=0),\"N.M.\",IF(ABS(H791/G791)>=10,\"N.M.\",H791/G791))))","v":0.24277034715215023},null,4403014.7200000007,4443792.3999999994,{"$f":"+K791-L791","v":-40777.679999998771},{"$f":"IF(L791<0,IF(M791=0,0,IF(OR(L791=0,K791=0),\"N.M.\",IF(ABS(M791/L791)>=10,\"N.M.\",M791/(-L791)))),IF(M791=0,0,IF(OR(L791=0,K791=0),\"N.M.\",IF(ABS(M791/L791)>=10,\"N.M.\",M791/L791))))","v":-9.1763242585316939E-3},null,null,1390989.8999999997,1253719.7,{"$f":"+Q791-R791","v":137270.19999999972},{"$f":"IF(R791<0,IF(S791=0,0,IF(OR(R791=0,Q791=0),\"N.M.\",IF(ABS(S791/R791)>=10,\"N.M.\",S791/(-R791)))),IF(S791=0,0,IF(OR(R791=0,Q791=0),\"N.M.\",IF(ABS(S791/R791)>=10,\"N.M.\",S791/R791))))","v":0.10949034301686392},null,5206034.8499999996,4869016.7399999993,{"$f":"+V791-W791","v":337018.11000000034},{"$f":"IF(W791<0,IF(X791=0,0,IF(OR(W791=0,V791=0),\"N.M.\",IF(ABS(X791/W791)>=10,\"N.M.\",X791/(-W791)))),IF(X791=0,0,IF(OR(W791=0,V791=0),\"N.M.\",IF(ABS(X791/W791)>=10,\"N.M.\",X791/W791))))","v":6.9216872316606656E-2}]
[null,"Line 165","6. CUSTOMER SERVICE AND INFORMATIONAL EXPENSES",null,null,null,null,{"$f":"+F792-G792","v":0},{"$f":"IF(G792<0,IF(H792=0,0,IF(OR(G792=0,F792=0),\"N.M.\",IF(ABS(H792/G792)>=10,\"N.M.\",H792/(-G792)))),IF(H792=0,0,IF(OR(G792=0,F792=0),\"N.M.\",IF(ABS(H792/G792)>=10,\"N.M.\",H792/G792))))","v":0},null,null,null,{"$f":"+K792-L792","v":0},{"$f":"IF(L792<0,IF(M792=0,0,IF(OR(L792=0,K792=0),\"N.M.\",IF(ABS(M792/L792)>=10,\"N.M.\",M792/(-L792)))),IF(M792=0,0,IF(OR(L792=0,K792=0),\"N.M.\",IF(ABS(M792/L792)>=10,\"N.M.\",M792/L792))))","v":0},null,null,null,null,{"$f":"+Q792-R792","v":0},{"$f":"IF(R792<0,IF(S792=0,0,IF(OR(R792=0,Q792=0),\"N.M.\",IF(ABS(S792/R792)>=10,\"N.M.\",S792/(-R792)))),IF(S792=0,0,IF(OR(R792=0,Q792=0),\"N.M.\",IF(ABS(S792/R792)>=10,\"N.M.\",S792/R792))))","v":0},null,null,null,{"$f":"+V792-W792","v":0},{"$f":"IF(W792<0,IF(X792=0,0,IF(OR(W792=0,V792=0),\"N.M.\",IF(ABS(X792/W792)>=10,\"N.M.\",X792/(-W792)))),IF(X792=0,0,IF(OR(W792=0,V792=0),\"N.M.\",IF(ABS(X792/W792)>=10,\"N.M.\",X792/W792))))","v":0}]
[null,"Line 166","Operation",null,null,null,null,{"$f":"+F793-G793","v":0},{"$f":"IF(G793<0,IF(H793=0,0,IF(OR(G793=0,F793=0),\"N.M.\",IF(ABS(H793/G793)>=10,\"N.M.\",H793/(-G793)))),IF(H793=0,0,IF(OR(G793=0,F793=0),\"N.M.\",IF(ABS(H793/G793)>=10,\"N.M.\",H793/G793))))","v":0},null,null,null,{"$f":"+K793-L793","v":0},{"$f":"IF(L793<0,IF(M793=0,0,IF(OR(L793=0,K793=0),\"N.M.\",IF(ABS(M793/L793)>=10,\"N.M.\",M793/(-L793)))),IF(M793=0,0,IF(OR(L793=0,K793=0),\"N.M.\",IF(ABS(M793/L793)>=10,\"N.M.\",M793/L793))))","v":0},null,null,null,null,{"$f":"+Q793-R793","v":0},{"$f":"IF(R793<0,IF(S793=0,0,IF(OR(R793=0,Q793=0),\"N.M.\",IF(ABS(S793/R793)>=10,\"N.M.\",S793/(-R793)))),IF(S793=0,0,IF(OR(R793=0,Q793=0),\"N.M.\",IF(ABS(S793/R793)>=10,\"N.M.\",S793/R793))))","v":0},null,null,null,{"$f":"+V793-W793","v":0},{"$f":"IF(W793<0,IF(X793=0,0,IF(OR(W793=0,V793=0),\"N.M.\",IF(ABS(X793/W793)>=10,\"N.M.\",X793/(-W793)))),IF(X793=0,0,IF(OR(W793=0,V793=0),\"N.M.\",IF(ABS(X793/W793)>=10,\"N.M.\",X793/W793))))","v":0}]
["%,V9070000","9070000","Supervision - Customer Service",null,null,17320.13,4280.26,{"$f":"+F794-G794","v":13039.87},{"$f":"IF(G794<0,IF(H794=0,0,IF(OR(G794=0,F794=0),\"N.M.\",IF(ABS(H794/G794)>=10,\"N.M.\",H794/(-G794)))),IF(H794=0,0,IF(OR(G794=0,F794=0),\"N.M.\",IF(ABS(H794/G794)>=10,\"N.M.\",H794/G794))))","v":3.0465135295519432},null,30371.27,48876.93,{"$f":"+K794-L794","v":-18505.66},{"$f":"IF(L794<0,IF(M794=0,0,IF(OR(L794=0,K794=0),\"N.M.\",IF(ABS(M794/L794)>=10,\"N.M.\",M794/(-L794)))),IF(M794=0,0,IF(OR(L794=0,K794=0),\"N.M.\",IF(ABS(M794/L794)>=10,\"N.M.\",M794/L794))))","v":-0.37861747863460327},null,null,20325.29,14824.08,{"$f":"+Q794-R794","v":5501.2100000000009},{"$f":"IF(R794<0,IF(S794=0,0,IF(OR(R794=0,Q794=0),\"N.M.\",IF(ABS(S794/R794)>=10,\"N.M.\",S794/(-R794)))),IF(S794=0,0,IF(OR(R794=0,Q794=0),\"N.M.\",IF(ABS(S794/R794)>=10,\"N.M.\",S794/R794))))","v":0.37109958931684134},null,32647.68,57148.07,{"$f":"+V794-W794","v":-24500.39},{"$f":"IF(W794<0,IF(X794=0,0,IF(OR(W794=0,V794=0),\"N.M.\",IF(ABS(X794/W794)>=10,\"N.M.\",X794/(-W794)))),IF(X794=0,0,IF(OR(W794=0,V794=0),\"N.M.\",IF(ABS(X794/W794)>=10,\"N.M.\",X794/W794))))","v":-0.42871771522642849}]
["%,V9070001","9070001","Supervision - DSM",null,null,3.43,0,{"$f":"+F795-G795","v":3.43},{"$f":"IF(G795<0,IF(H795=0,0,IF(OR(G795=0,F795=0),\"N.M.\",IF(ABS(H795/G795)>=10,\"N.M.\",H795/(-G795)))),IF(H795=0,0,IF(OR(G795=0,F795=0),\"N.M.\",IF(ABS(H795/G795)>=10,\"N.M.\",H795/G795))))","v":"N.M."},null,7.88,0,{"$f":"+K795-L795","v":7.88},{"$f":"IF(L795<0,IF(M795=0,0,IF(OR(L795=0,K795=0),\"N.M.\",IF(ABS(M795/L795)>=10,\"N.M.\",M795/(-L795)))),IF(M795=0,0,IF(OR(L795=0,K795=0),\"N.M.\",IF(ABS(M795/L795)>=10,\"N.M.\",M795/L795))))","v":"N.M."},null,null,3.43,0,{"$f":"+Q795-R795","v":3.43},{"$f":"IF(R795<0,IF(S795=0,0,IF(OR(R795=0,Q795=0),\"N.M.\",IF(ABS(S795/R795)>=10,\"N.M.\",S795/(-R795)))),IF(S795=0,0,IF(OR(R795=0,Q795=0),\"N.M.\",IF(ABS(S795/R795)>=10,\"N.M.\",S795/R795))))","v":"N.M."},null,7.88,17.05,{"$f":"+V795-W795","v":-9.1700000000000017},{"$f":"IF(W795<0,IF(X795=0,0,IF(OR(W795=0,V795=0),\"N.M.\",IF(ABS(X795/W795)>=10,\"N.M.\",X795/(-W795)))),IF(X795=0,0,IF(OR(W795=0,V795=0),\"N.M.\",IF(ABS(X795/W795)>=10,\"N.M.\",X795/W795))))","v":-0.53782991202346053}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N907","Line 167","(907) Supervision",null,null,17323.560000000001,4280.26,{"$f":"+F796-G796","v":13043.300000000001},{"$f":"IF(G796<0,IF(H796=0,0,IF(OR(G796=0,F796=0),\"N.M.\",IF(ABS(H796/G796)>=10,\"N.M.\",H796/(-G796)))),IF(H796=0,0,IF(OR(G796=0,F796=0),\"N.M.\",IF(ABS(H796/G796)>=10,\"N.M.\",H796/G796))))","v":3.0473148827407681},null,30379.15,48876.93,{"$f":"+K796-L796","v":-18497.78},{"$f":"IF(L796<0,IF(M796=0,0,IF(OR(L796=0,K796=0),\"N.M.\",IF(ABS(M796/L796)>=10,\"N.M.\",M796/(-L796)))),IF(M796=0,0,IF(OR(L796=0,K796=0),\"N.M.\",IF(ABS(M796/L796)>=10,\"N.M.\",M796/L796))))","v":-0.37845625737950395},null,null,20328.72,14824.08,{"$f":"+Q796-R796","v":5504.6400000000012},{"$f":"IF(R796<0,IF(S796=0,0,IF(OR(R796=0,Q796=0),\"N.M.\",IF(ABS(S796/R796)>=10,\"N.M.\",S796/(-R796)))),IF(S796=0,0,IF(OR(R796=0,Q796=0),\"N.M.\",IF(ABS(S796/R796)>=10,\"N.M.\",S796/R796))))","v":0.371330969611605},null,32655.56,57165.119999999995,{"$f":"+V796-W796","v":-24509.559999999994},{"$f":"IF(W796<0,IF(X796=0,0,IF(OR(W796=0,V796=0),\"N.M.\",IF(ABS(X796/W796)>=10,\"N.M.\",X796/(-W796)))),IF(X796=0,0,IF(OR(W796=0,V796=0),\"N.M.\",IF(ABS(X796/W796)>=10,\"N.M.\",X796/W796))))","v":-0.42875025889913282}]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,111270.82,104080.25,{"$f":"+F797-G797","v":7190.570000000007},{"$f":"IF(G797<0,IF(H797=0,0,IF(OR(G797=0,F797=0),\"N.M.\",IF(ABS(H797/G797)>=10,\"N.M.\",H797/(-G797)))),IF(H797=0,0,IF(OR(G797=0,F797=0),\"N.M.\",IF(ABS(H797/G797)>=10,\"N.M.\",H797/G797))))","v":6.9086786397995842E-2},null,1030991.46,1072024.19,{"$f":"+K797-L797","v":-41032.729999999981},{"$f":"IF(L797<0,IF(M797=0,0,IF(OR(L797=0,K797=0),\"N.M.\",IF(ABS(M797/L797)>=10,\"N.M.\",M797/(-L797)))),IF(M797=0,0,IF(OR(L797=0,K797=0),\"N.M.\",IF(ABS(M797/L797)>=10,\"N.M.\",M797/L797))))","v":-3.827593666519781E-2},null,null,318127.89,308939.53000000003,{"$f":"+Q797-R797","v":9188.359999999986},{"$f":"IF(R797<0,IF(S797=0,0,IF(OR(R797=0,Q797=0),\"N.M.\",IF(ABS(S797/R797)>=10,\"N.M.\",S797/(-R797)))),IF(S797=0,0,IF(OR(R797=0,Q797=0),\"N.M.\",IF(ABS(S797/R797)>=10,\"N.M.\",S797/R797))))","v":2.974161318883338E-2},null,1208531.49,1254882.1299999999,{"$f":"+V797-W797","v":-46350.639999999898},{"$f":"IF(W797<0,IF(X797=0,0,IF(OR(W797=0,V797=0),\"N.M.\",IF(ABS(X797/W797)>=10,\"N.M.\",X797/(-W797)))),IF(X797=0,0,IF(OR(W797=0,V797=0),\"N.M.\",IF(ABS(X797/W797)>=10,\"N.M.\",X797/W797))))","v":-3.69362499408609E-2}]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,{"$f":"+F798-G798","v":0},{"$f":"IF(G798<0,IF(H798=0,0,IF(OR(G798=0,F798=0),\"N.M.\",IF(ABS(H798/G798)>=10,\"N.M.\",H798/(-G798)))),IF(H798=0,0,IF(OR(G798=0,F798=0),\"N.M.\",IF(ABS(H798/G798)>=10,\"N.M.\",H798/G798))))","v":0},null,0,0,{"$f":"+K798-L798","v":0},{"$f":"IF(L798<0,IF(M798=0,0,IF(OR(L798=0,K798=0),\"N.M.\",IF(ABS(M798/L798)>=10,\"N.M.\",M798/(-L798)))),IF(M798=0,0,IF(OR(L798=0,K798=0),\"N.M.\",IF(ABS(M798/L798)>=10,\"N.M.\",M798/L798))))","v":0},null,null,-7.96,0,{"$f":"+Q798-R798","v":-7.96},{"$f":"IF(R798<0,IF(S798=0,0,IF(OR(R798=0,Q798=0),\"N.M.\",IF(ABS(S798/R798)>=10,\"N.M.\",S798/(-R798)))),IF(S798=0,0,IF(OR(R798=0,Q798=0),\"N.M.\",IF(ABS(S798/R798)>=10,\"N.M.\",S798/R798))))","v":"N.M."},null,0,0,{"$f":"+V798-W798","v":0},{"$f":"IF(W798<0,IF(X798=0,0,IF(OR(W798=0,V798=0),\"N.M.\",IF(ABS(X798/W798)>=10,\"N.M.\",X798/(-W798)))),IF(X798=0,0,IF(OR(W798=0,V798=0),\"N.M.\",IF(ABS(X798/W798)>=10,\"N.M.\",X798/W798))))","v":0}]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,103024.14,16650.990000000002,{"$f":"+F799-G799","v":86373.15},{"$f":"IF(G799<0,IF(H799=0,0,IF(OR(G799=0,F799=0),\"N.M.\",IF(ABS(H799/G799)>=10,\"N.M.\",H799/(-G799)))),IF(H799=0,0,IF(OR(G799=0,F799=0),\"N.M.\",IF(ABS(H799/G799)>=10,\"N.M.\",H799/G799))))","v":5.1872681444166373},null,1003027.43,397671.01,{"$f":"+K799-L799","v":605356.42000000004},{"$f":"IF(L799<0,IF(M799=0,0,IF(OR(L799=0,K799=0),\"N.M.\",IF(ABS(M799/L799)>=10,\"N.M.\",M799/(-L799)))),IF(M799=0,0,IF(OR(L799=0,K799=0),\"N.M.\",IF(ABS(M799/L799)>=10,\"N.M.\",M799/L799))))","v":1.5222543378256315},null,null,375593.06,59929.86,{"$f":"+Q799-R799","v":315663.2},{"$f":"IF(R799<0,IF(S799=0,0,IF(OR(R799=0,Q799=0),\"N.M.\",IF(ABS(S799/R799)>=10,\"N.M.\",S799/(-R799)))),IF(S799=0,0,IF(OR(R799=0,Q799=0),\"N.M.\",IF(ABS(S799/R799)>=10,\"N.M.\",S799/R799))))","v":5.267210702644725},null,1043198.8300000001,461823.61,{"$f":"+V799-W799","v":581375.22000000009},{"$f":"IF(W799<0,IF(X799=0,0,IF(OR(W799=0,V799=0),\"N.M.\",IF(ABS(X799/W799)>=10,\"N.M.\",X799/(-W799)))),IF(X799=0,0,IF(OR(W799=0,V799=0),\"N.M.\",IF(ABS(X799/W799)>=10,\"N.M.\",X799/W799))))","v":1.2588685537320192}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N908","Line 168","(908) Customer Assistance Expenses",null,null,214294.96000000002,120731.24,{"$f":"+F800-G800","v":93563.720000000016},{"$f":"IF(G800<0,IF(H800=0,0,IF(OR(G800=0,F800=0),\"N.M.\",IF(ABS(H800/G800)>=10,\"N.M.\",H800/(-G800)))),IF(H800=0,0,IF(OR(G800=0,F800=0),\"N.M.\",IF(ABS(H800/G800)>=10,\"N.M.\",H800/G800))))","v":0.77497522596471313},null,2034018.8900000001,1469695.2,{"$f":"+K800-L800","v":564323.69000000018},{"$f":"IF(L800<0,IF(M800=0,0,IF(OR(L800=0,K800=0),\"N.M.\",IF(ABS(M800/L800)>=10,\"N.M.\",M800/(-L800)))),IF(M800=0,0,IF(OR(L800=0,K800=0),\"N.M.\",IF(ABS(M800/L800)>=10,\"N.M.\",M800/L800))))","v":0.38397328235133393},null,null,693712.99,368869.39,{"$f":"+Q800-R800","v":324843.59999999998},{"$f":"IF(R800<0,IF(S800=0,0,IF(OR(R800=0,Q800=0),\"N.M.\",IF(ABS(S800/R800)>=10,\"N.M.\",S800/(-R800)))),IF(S800=0,0,IF(OR(R800=0,Q800=0),\"N.M.\",IF(ABS(S800/R800)>=10,\"N.M.\",S800/R800))))","v":0.88064667008558228},null,2251730.3199999998,1716705.74,{"$f":"+V800-W800","v":535024.57999999984},{"$f":"IF(W800<0,IF(X800=0,0,IF(OR(W800=0,V800=0),\"N.M.\",IF(ABS(X800/W800)>=10,\"N.M.\",X800/(-W800)))),IF(X800=0,0,IF(OR(W800=0,V800=0),\"N.M.\",IF(ABS(X800/W800)>=10,\"N.M.\",X800/W800))))","v":0.31165771019091476}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N909","Line 169","(909) Informational and Instructional Expenses",null,null,0,0,{"$f":"+F801-G801","v":0},{"$f":"IF(G801<0,IF(H801=0,0,IF(OR(G801=0,F801=0),\"N.M.\",IF(ABS(H801/G801)>=10,\"N.M.\",H801/(-G801)))),IF(H801=0,0,IF(OR(G801=0,F801=0),\"N.M.\",IF(ABS(H801/G801)>=10,\"N.M.\",H801/G801))))","v":0},null,0,0,{"$f":"+K801-L801","v":0},{"$f":"IF(L801<0,IF(M801=0,0,IF(OR(L801=0,K801=0),\"N.M.\",IF(ABS(M801/L801)>=10,\"N.M.\",M801/(-L801)))),IF(M801=0,0,IF(OR(L801=0,K801=0),\"N.M.\",IF(ABS(M801/L801)>=10,\"N.M.\",M801/L801))))","v":0},null,null,0,0,{"$f":"+Q801-R801","v":0},{"$f":"IF(R801<0,IF(S801=0,0,IF(OR(R801=0,Q801=0),\"N.M.\",IF(ABS(S801/R801)>=10,\"N.M.\",S801/(-R801)))),IF(S801=0,0,IF(OR(R801=0,Q801=0),\"N.M.\",IF(ABS(S801/R801)>=10,\"N.M.\",S801/R801))))","v":0},null,0,0,{"$f":"+V801-W801","v":0},{"$f":"IF(W801<0,IF(X801=0,0,IF(OR(W801=0,V801=0),\"N.M.\",IF(ABS(X801/W801)>=10,\"N.M.\",X801/(-W801)))),IF(X801=0,0,IF(OR(W801=0,V801=0),\"N.M.\",IF(ABS(X801/W801)>=10,\"N.M.\",X801/W801))))","v":0}]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,2516.61,93.12,{"$f":"+F802-G802","v":2423.4900000000002},{"$f":"IF(G802<0,IF(H802=0,0,IF(OR(G802=0,F802=0),\"N.M.\",IF(ABS(H802/G802)>=10,\"N.M.\",H802/(-G802)))),IF(H802=0,0,IF(OR(G802=0,F802=0),\"N.M.\",IF(ABS(H802/G802)>=10,\"N.M.\",H802/G802))))","v":"N.M."},null,27091.87,4582.7,{"$f":"+K802-L802","v":22509.17},{"$f":"IF(L802<0,IF(M802=0,0,IF(OR(L802=0,K802=0),\"N.M.\",IF(ABS(M802/L802)>=10,\"N.M.\",M802/(-L802)))),IF(M802=0,0,IF(OR(L802=0,K802=0),\"N.M.\",IF(ABS(M802/L802)>=10,\"N.M.\",M802/L802))))","v":4.9117703537216046},null,null,9378.17,803.32,{"$f":"+Q802-R802","v":8574.85},{"$f":"IF(R802<0,IF(S802=0,0,IF(OR(R802=0,Q802=0),\"N.M.\",IF(ABS(S802/R802)>=10,\"N.M.\",S802/(-R802)))),IF(S802=0,0,IF(OR(R802=0,Q802=0),\"N.M.\",IF(ABS(S802/R802)>=10,\"N.M.\",S802/R802))))","v":"N.M."},null,36792.6,4735.55,{"$f":"+V802-W802","v":32057.05},{"$f":"IF(W802<0,IF(X802=0,0,IF(OR(W802=0,V802=0),\"N.M.\",IF(ABS(X802/W802)>=10,\"N.M.\",X802/(-W802)))),IF(X802=0,0,IF(OR(W802=0,V802=0),\"N.M.\",IF(ABS(X802/W802)>=10,\"N.M.\",X802/W802))))","v":6.7694459988808058}]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,{"$f":"+F803-G803","v":0},{"$f":"IF(G803<0,IF(H803=0,0,IF(OR(G803=0,F803=0),\"N.M.\",IF(ABS(H803/G803)>=10,\"N.M.\",H803/(-G803)))),IF(H803=0,0,IF(OR(G803=0,F803=0),\"N.M.\",IF(ABS(H803/G803)>=10,\"N.M.\",H803/G803))))","v":0},null,-98.31,0,{"$f":"+K803-L803","v":-98.31},{"$f":"IF(L803<0,IF(M803=0,0,IF(OR(L803=0,K803=0),\"N.M.\",IF(ABS(M803/L803)>=10,\"N.M.\",M803/(-L803)))),IF(M803=0,0,IF(OR(L803=0,K803=0),\"N.M.\",IF(ABS(M803/L803)>=10,\"N.M.\",M803/L803))))","v":"N.M."},null,null,0,0,{"$f":"+Q803-R803","v":0},{"$f":"IF(R803<0,IF(S803=0,0,IF(OR(R803=0,Q803=0),\"N.M.\",IF(ABS(S803/R803)>=10,\"N.M.\",S803/(-R803)))),IF(S803=0,0,IF(OR(R803=0,Q803=0),\"N.M.\",IF(ABS(S803/R803)>=10,\"N.M.\",S803/R803))))","v":0},null,0,0,{"$f":"+V803-W803","v":0},{"$f":"IF(W803<0,IF(X803=0,0,IF(OR(W803=0,V803=0),\"N.M.\",IF(ABS(X803/W803)>=10,\"N.M.\",X803/(-W803)))),IF(X803=0,0,IF(OR(W803=0,V803=0),\"N.M.\",IF(ABS(X803/W803)>=10,\"N.M.\",X803/W803))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N910","Line 170","(910)Miscellaneous Customer Service and Informational Expenses",null,null,2516.61,93.12,{"$f":"+F804-G804","v":2423.4900000000002},{"$f":"IF(G804<0,IF(H804=0,0,IF(OR(G804=0,F804=0),\"N.M.\",IF(ABS(H804/G804)>=10,\"N.M.\",H804/(-G804)))),IF(H804=0,0,IF(OR(G804=0,F804=0),\"N.M.\",IF(ABS(H804/G804)>=10,\"N.M.\",H804/G804))))","v":"N.M."},null,26993.559999999998,4582.7,{"$f":"+K804-L804","v":22410.859999999997},{"$f":"IF(L804<0,IF(M804=0,0,IF(OR(L804=0,K804=0),\"N.M.\",IF(ABS(M804/L804)>=10,\"N.M.\",M804/(-L804)))),IF(M804=0,0,IF(OR(L804=0,K804=0),\"N.M.\",IF(ABS(M804/L804)>=10,\"N.M.\",M804/L804))))","v":4.8903179348419048},null,null,9378.17,803.32,{"$f":"+Q804-R804","v":8574.85},{"$f":"IF(R804<0,IF(S804=0,0,IF(OR(R804=0,Q804=0),\"N.M.\",IF(ABS(S804/R804)>=10,\"N.M.\",S804/(-R804)))),IF(S804=0,0,IF(OR(R804=0,Q804=0),\"N.M.\",IF(ABS(S804/R804)>=10,\"N.M.\",S804/R804))))","v":"N.M."},null,36792.6,4735.55,{"$f":"+V804-W804","v":32057.05},{"$f":"IF(W804<0,IF(X804=0,0,IF(OR(W804=0,V804=0),\"N.M.\",IF(ABS(X804/W804)>=10,\"N.M.\",X804/(-W804)))),IF(X804=0,0,IF(OR(W804=0,V804=0),\"N.M.\",IF(ABS(X804/W804)>=10,\"N.M.\",X804/W804))))","v":6.7694459988808058}]
["%,V9070000","9070000","Supervision - Customer Service",null,null,17320.13,4280.26,{"$f":"+F805-G805","v":13039.87},{"$f":"IF(G805<0,IF(H805=0,0,IF(OR(G805=0,F805=0),\"N.M.\",IF(ABS(H805/G805)>=10,\"N.M.\",H805/(-G805)))),IF(H805=0,0,IF(OR(G805=0,F805=0),\"N.M.\",IF(ABS(H805/G805)>=10,\"N.M.\",H805/G805))))","v":3.0465135295519432},null,30371.27,48876.93,{"$f":"+K805-L805","v":-18505.66},{"$f":"IF(L805<0,IF(M805=0,0,IF(OR(L805=0,K805=0),\"N.M.\",IF(ABS(M805/L805)>=10,\"N.M.\",M805/(-L805)))),IF(M805=0,0,IF(OR(L805=0,K805=0),\"N.M.\",IF(ABS(M805/L805)>=10,\"N.M.\",M805/L805))))","v":-0.37861747863460327},null,null,20325.29,14824.08,{"$f":"+Q805-R805","v":5501.2100000000009},{"$f":"IF(R805<0,IF(S805=0,0,IF(OR(R805=0,Q805=0),\"N.M.\",IF(ABS(S805/R805)>=10,\"N.M.\",S805/(-R805)))),IF(S805=0,0,IF(OR(R805=0,Q805=0),\"N.M.\",IF(ABS(S805/R805)>=10,\"N.M.\",S805/R805))))","v":0.37109958931684134},null,32647.68,57148.07,{"$f":"+V805-W805","v":-24500.39},{"$f":"IF(W805<0,IF(X805=0,0,IF(OR(W805=0,V805=0),\"N.M.\",IF(ABS(X805/W805)>=10,\"N.M.\",X805/(-W805)))),IF(X805=0,0,IF(OR(W805=0,V805=0),\"N.M.\",IF(ABS(X805/W805)>=10,\"N.M.\",X805/W805))))","v":-0.42871771522642849}]
["%,V9070001","9070001","Supervision - DSM",null,null,3.43,0,{"$f":"+F806-G806","v":3.43},{"$f":"IF(G806<0,IF(H806=0,0,IF(OR(G806=0,F806=0),\"N.M.\",IF(ABS(H806/G806)>=10,\"N.M.\",H806/(-G806)))),IF(H806=0,0,IF(OR(G806=0,F806=0),\"N.M.\",IF(ABS(H806/G806)>=10,\"N.M.\",H806/G806))))","v":"N.M."},null,7.88,0,{"$f":"+K806-L806","v":7.88},{"$f":"IF(L806<0,IF(M806=0,0,IF(OR(L806=0,K806=0),\"N.M.\",IF(ABS(M806/L806)>=10,\"N.M.\",M806/(-L806)))),IF(M806=0,0,IF(OR(L806=0,K806=0),\"N.M.\",IF(ABS(M806/L806)>=10,\"N.M.\",M806/L806))))","v":"N.M."},null,null,3.43,0,{"$f":"+Q806-R806","v":3.43},{"$f":"IF(R806<0,IF(S806=0,0,IF(OR(R806=0,Q806=0),\"N.M.\",IF(ABS(S806/R806)>=10,\"N.M.\",S806/(-R806)))),IF(S806=0,0,IF(OR(R806=0,Q806=0),\"N.M.\",IF(ABS(S806/R806)>=10,\"N.M.\",S806/R806))))","v":"N.M."},null,7.88,17.05,{"$f":"+V806-W806","v":-9.1700000000000017},{"$f":"IF(W806<0,IF(X806=0,0,IF(OR(W806=0,V806=0),\"N.M.\",IF(ABS(X806/W806)>=10,\"N.M.\",X806/(-W806)))),IF(X806=0,0,IF(OR(W806=0,V806=0),\"N.M.\",IF(ABS(X806/W806)>=10,\"N.M.\",X806/W806))))","v":-0.53782991202346053}]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,111270.82,104080.25,{"$f":"+F807-G807","v":7190.570000000007},{"$f":"IF(G807<0,IF(H807=0,0,IF(OR(G807=0,F807=0),\"N.M.\",IF(ABS(H807/G807)>=10,\"N.M.\",H807/(-G807)))),IF(H807=0,0,IF(OR(G807=0,F807=0),\"N.M.\",IF(ABS(H807/G807)>=10,\"N.M.\",H807/G807))))","v":6.9086786397995842E-2},null,1030991.46,1072024.19,{"$f":"+K807-L807","v":-41032.729999999981},{"$f":"IF(L807<0,IF(M807=0,0,IF(OR(L807=0,K807=0),\"N.M.\",IF(ABS(M807/L807)>=10,\"N.M.\",M807/(-L807)))),IF(M807=0,0,IF(OR(L807=0,K807=0),\"N.M.\",IF(ABS(M807/L807)>=10,\"N.M.\",M807/L807))))","v":-3.827593666519781E-2},null,null,318127.89,308939.53000000003,{"$f":"+Q807-R807","v":9188.359999999986},{"$f":"IF(R807<0,IF(S807=0,0,IF(OR(R807=0,Q807=0),\"N.M.\",IF(ABS(S807/R807)>=10,\"N.M.\",S807/(-R807)))),IF(S807=0,0,IF(OR(R807=0,Q807=0),\"N.M.\",IF(ABS(S807/R807)>=10,\"N.M.\",S807/R807))))","v":2.974161318883338E-2},null,1208531.49,1254882.1299999999,{"$f":"+V807-W807","v":-46350.639999999898},{"$f":"IF(W807<0,IF(X807=0,0,IF(OR(W807=0,V807=0),\"N.M.\",IF(ABS(X807/W807)>=10,\"N.M.\",X807/(-W807)))),IF(X807=0,0,IF(OR(W807=0,V807=0),\"N.M.\",IF(ABS(X807/W807)>=10,\"N.M.\",X807/W807))))","v":-3.69362499408609E-2}]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,{"$f":"+F808-G808","v":0},{"$f":"IF(G808<0,IF(H808=0,0,IF(OR(G808=0,F808=0),\"N.M.\",IF(ABS(H808/G808)>=10,\"N.M.\",H808/(-G808)))),IF(H808=0,0,IF(OR(G808=0,F808=0),\"N.M.\",IF(ABS(H808/G808)>=10,\"N.M.\",H808/G808))))","v":0},null,0,0,{"$f":"+K808-L808","v":0},{"$f":"IF(L808<0,IF(M808=0,0,IF(OR(L808=0,K808=0),\"N.M.\",IF(ABS(M808/L808)>=10,\"N.M.\",M808/(-L808)))),IF(M808=0,0,IF(OR(L808=0,K808=0),\"N.M.\",IF(ABS(M808/L808)>=10,\"N.M.\",M808/L808))))","v":0},null,null,-7.96,0,{"$f":"+Q808-R808","v":-7.96},{"$f":"IF(R808<0,IF(S808=0,0,IF(OR(R808=0,Q808=0),\"N.M.\",IF(ABS(S808/R808)>=10,\"N.M.\",S808/(-R808)))),IF(S808=0,0,IF(OR(R808=0,Q808=0),\"N.M.\",IF(ABS(S808/R808)>=10,\"N.M.\",S808/R808))))","v":"N.M."},null,0,0,{"$f":"+V808-W808","v":0},{"$f":"IF(W808<0,IF(X808=0,0,IF(OR(W808=0,V808=0),\"N.M.\",IF(ABS(X808/W808)>=10,\"N.M.\",X808/(-W808)))),IF(X808=0,0,IF(OR(W808=0,V808=0),\"N.M.\",IF(ABS(X808/W808)>=10,\"N.M.\",X808/W808))))","v":0}]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,103024.14,16650.990000000002,{"$f":"+F809-G809","v":86373.15},{"$f":"IF(G809<0,IF(H809=0,0,IF(OR(G809=0,F809=0),\"N.M.\",IF(ABS(H809/G809)>=10,\"N.M.\",H809/(-G809)))),IF(H809=0,0,IF(OR(G809=0,F809=0),\"N.M.\",IF(ABS(H809/G809)>=10,\"N.M.\",H809/G809))))","v":5.1872681444166373},null,1003027.43,397671.01,{"$f":"+K809-L809","v":605356.42000000004},{"$f":"IF(L809<0,IF(M809=0,0,IF(OR(L809=0,K809=0),\"N.M.\",IF(ABS(M809/L809)>=10,\"N.M.\",M809/(-L809)))),IF(M809=0,0,IF(OR(L809=0,K809=0),\"N.M.\",IF(ABS(M809/L809)>=10,\"N.M.\",M809/L809))))","v":1.5222543378256315},null,null,375593.06,59929.86,{"$f":"+Q809-R809","v":315663.2},{"$f":"IF(R809<0,IF(S809=0,0,IF(OR(R809=0,Q809=0),\"N.M.\",IF(ABS(S809/R809)>=10,\"N.M.\",S809/(-R809)))),IF(S809=0,0,IF(OR(R809=0,Q809=0),\"N.M.\",IF(ABS(S809/R809)>=10,\"N.M.\",S809/R809))))","v":5.267210702644725},null,1043198.8300000001,461823.61,{"$f":"+V809-W809","v":581375.22000000009},{"$f":"IF(W809<0,IF(X809=0,0,IF(OR(W809=0,V809=0),\"N.M.\",IF(ABS(X809/W809)>=10,\"N.M.\",X809/(-W809)))),IF(X809=0,0,IF(OR(W809=0,V809=0),\"N.M.\",IF(ABS(X809/W809)>=10,\"N.M.\",X809/W809))))","v":1.2588685537320192}]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,2516.61,93.12,{"$f":"+F810-G810","v":2423.4900000000002},{"$f":"IF(G810<0,IF(H810=0,0,IF(OR(G810=0,F810=0),\"N.M.\",IF(ABS(H810/G810)>=10,\"N.M.\",H810/(-G810)))),IF(H810=0,0,IF(OR(G810=0,F810=0),\"N.M.\",IF(ABS(H810/G810)>=10,\"N.M.\",H810/G810))))","v":"N.M."},null,27091.87,4582.7,{"$f":"+K810-L810","v":22509.17},{"$f":"IF(L810<0,IF(M810=0,0,IF(OR(L810=0,K810=0),\"N.M.\",IF(ABS(M810/L810)>=10,\"N.M.\",M810/(-L810)))),IF(M810=0,0,IF(OR(L810=0,K810=0),\"N.M.\",IF(ABS(M810/L810)>=10,\"N.M.\",M810/L810))))","v":4.9117703537216046},null,null,9378.17,803.32,{"$f":"+Q810-R810","v":8574.85},{"$f":"IF(R810<0,IF(S810=0,0,IF(OR(R810=0,Q810=0),\"N.M.\",IF(ABS(S810/R810)>=10,\"N.M.\",S810/(-R810)))),IF(S810=0,0,IF(OR(R810=0,Q810=0),\"N.M.\",IF(ABS(S810/R810)>=10,\"N.M.\",S810/R810))))","v":"N.M."},null,36792.6,4735.55,{"$f":"+V810-W810","v":32057.05},{"$f":"IF(W810<0,IF(X810=0,0,IF(OR(W810=0,V810=0),\"N.M.\",IF(ABS(X810/W810)>=10,\"N.M.\",X810/(-W810)))),IF(X810=0,0,IF(OR(W810=0,V810=0),\"N.M.\",IF(ABS(X810/W810)>=10,\"N.M.\",X810/W810))))","v":6.7694459988808058}]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,{"$f":"+F811-G811","v":0},{"$f":"IF(G811<0,IF(H811=0,0,IF(OR(G811=0,F811=0),\"N.M.\",IF(ABS(H811/G811)>=10,\"N.M.\",H811/(-G811)))),IF(H811=0,0,IF(OR(G811=0,F811=0),\"N.M.\",IF(ABS(H811/G811)>=10,\"N.M.\",H811/G811))))","v":0},null,-98.31,0,{"$f":"+K811-L811","v":-98.31},{"$f":"IF(L811<0,IF(M811=0,0,IF(OR(L811=0,K811=0),\"N.M.\",IF(ABS(M811/L811)>=10,\"N.M.\",M811/(-L811)))),IF(M811=0,0,IF(OR(L811=0,K811=0),\"N.M.\",IF(ABS(M811/L811)>=10,\"N.M.\",M811/L811))))","v":"N.M."},null,null,0,0,{"$f":"+Q811-R811","v":0},{"$f":"IF(R811<0,IF(S811=0,0,IF(OR(R811=0,Q811=0),\"N.M.\",IF(ABS(S811/R811)>=10,\"N.M.\",S811/(-R811)))),IF(S811=0,0,IF(OR(R811=0,Q811=0),\"N.M.\",IF(ABS(S811/R811)>=10,\"N.M.\",S811/R811))))","v":0},null,0,0,{"$f":"+V811-W811","v":0},{"$f":"IF(W811<0,IF(X811=0,0,IF(OR(W811=0,V811=0),\"N.M.\",IF(ABS(X811/W811)>=10,\"N.M.\",X811/(-W811)))),IF(X811=0,0,IF(OR(W811=0,V811=0),\"N.M.\",IF(ABS(X811/W811)>=10,\"N.M.\",X811/W811))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N906-910","Line 171","TOTAL Customer Service and Information Expenses (Total 167 thru 170)","o",null,234135.13,125104.62,{"$f":"+F812-G812","v":109030.51000000001},{"$f":"IF(G812<0,IF(H812=0,0,IF(OR(G812=0,F812=0),\"N.M.\",IF(ABS(H812/G812)>=10,\"N.M.\",H812/(-G812)))),IF(H812=0,0,IF(OR(G812=0,F812=0),\"N.M.\",IF(ABS(H812/G812)>=10,\"N.M.\",H812/G812))))","v":0.8715146570925999},null,2091391.6,1523154.8299999998,{"$f":"+K812-L812","v":568236.77000000025},{"$f":"IF(L812<0,IF(M812=0,0,IF(OR(L812=0,K812=0),\"N.M.\",IF(ABS(M812/L812)>=10,\"N.M.\",M812/(-L812)))),IF(M812=0,0,IF(OR(L812=0,K812=0),\"N.M.\",IF(ABS(M812/L812)>=10,\"N.M.\",M812/L812))))","v":0.37306566529418439},null,null,723419.88,384496.79000000004,{"$f":"+Q812-R812","v":338923.08999999997},{"$f":"IF(R812<0,IF(S812=0,0,IF(OR(R812=0,Q812=0),\"N.M.\",IF(ABS(S812/R812)>=10,\"N.M.\",S812/(-R812)))),IF(S812=0,0,IF(OR(R812=0,Q812=0),\"N.M.\",IF(ABS(S812/R812)>=10,\"N.M.\",S812/R812))))","v":0.88147183231360637},null,2321178.48,1778606.41,{"$f":"+V812-W812","v":542572.07000000007},{"$f":"IF(W812<0,IF(X812=0,0,IF(OR(W812=0,V812=0),\"N.M.\",IF(ABS(X812/W812)>=10,\"N.M.\",X812/(-W812)))),IF(X812=0,0,IF(OR(W812=0,V812=0),\"N.M.\",IF(ABS(X812/W812)>=10,\"N.M.\",X812/W812))))","v":0.30505460170921123}]
[null,"Line 172","7. SALES EXPENSES",null,null,null,null,{"$f":"+F813-G813","v":0},{"$f":"IF(G813<0,IF(H813=0,0,IF(OR(G813=0,F813=0),\"N.M.\",IF(ABS(H813/G813)>=10,\"N.M.\",H813/(-G813)))),IF(H813=0,0,IF(OR(G813=0,F813=0),\"N.M.\",IF(ABS(H813/G813)>=10,\"N.M.\",H813/G813))))","v":0},null,null,null,{"$f":"+K813-L813","v":0},{"$f":"IF(L813<0,IF(M813=0,0,IF(OR(L813=0,K813=0),\"N.M.\",IF(ABS(M813/L813)>=10,\"N.M.\",M813/(-L813)))),IF(M813=0,0,IF(OR(L813=0,K813=0),\"N.M.\",IF(ABS(M813/L813)>=10,\"N.M.\",M813/L813))))","v":0},null,null,null,null,{"$f":"+Q813-R813","v":0},{"$f":"IF(R813<0,IF(S813=0,0,IF(OR(R813=0,Q813=0),\"N.M.\",IF(ABS(S813/R813)>=10,\"N.M.\",S813/(-R813)))),IF(S813=0,0,IF(OR(R813=0,Q813=0),\"N.M.\",IF(ABS(S813/R813)>=10,\"N.M.\",S813/R813))))","v":0},null,null,null,{"$f":"+V813-W813","v":0},{"$f":"IF(W813<0,IF(X813=0,0,IF(OR(W813=0,V813=0),\"N.M.\",IF(ABS(X813/W813)>=10,\"N.M.\",X813/(-W813)))),IF(X813=0,0,IF(OR(W813=0,V813=0),\"N.M.\",IF(ABS(X813/W813)>=10,\"N.M.\",X813/W813))))","v":0}]
[null,"Line 173","Operation",null,null,null,null,{"$f":"+F814-G814","v":0},{"$f":"IF(G814<0,IF(H814=0,0,IF(OR(G814=0,F814=0),\"N.M.\",IF(ABS(H814/G814)>=10,\"N.M.\",H814/(-G814)))),IF(H814=0,0,IF(OR(G814=0,F814=0),\"N.M.\",IF(ABS(H814/G814)>=10,\"N.M.\",H814/G814))))","v":0},null,null,null,{"$f":"+K814-L814","v":0},{"$f":"IF(L814<0,IF(M814=0,0,IF(OR(L814=0,K814=0),\"N.M.\",IF(ABS(M814/L814)>=10,\"N.M.\",M814/(-L814)))),IF(M814=0,0,IF(OR(L814=0,K814=0),\"N.M.\",IF(ABS(M814/L814)>=10,\"N.M.\",M814/L814))))","v":0},null,null,null,null,{"$f":"+Q814-R814","v":0},{"$f":"IF(R814<0,IF(S814=0,0,IF(OR(R814=0,Q814=0),\"N.M.\",IF(ABS(S814/R814)>=10,\"N.M.\",S814/(-R814)))),IF(S814=0,0,IF(OR(R814=0,Q814=0),\"N.M.\",IF(ABS(S814/R814)>=10,\"N.M.\",S814/R814))))","v":0},null,null,null,{"$f":"+V814-W814","v":0},{"$f":"IF(W814<0,IF(X814=0,0,IF(OR(W814=0,V814=0),\"N.M.\",IF(ABS(X814/W814)>=10,\"N.M.\",X814/(-W814)))),IF(X814=0,0,IF(OR(W814=0,V814=0),\"N.M.\",IF(ABS(X814/W814)>=10,\"N.M.\",X814/W814))))","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N911","Line 174","(911) Supervision",null,null,0,0,{"$f":"+F815-G815","v":0},{"$f":"IF(G815<0,IF(H815=0,0,IF(OR(G815=0,F815=0),\"N.M.\",IF(ABS(H815/G815)>=10,\"N.M.\",H815/(-G815)))),IF(H815=0,0,IF(OR(G815=0,F815=0),\"N.M.\",IF(ABS(H815/G815)>=10,\"N.M.\",H815/G815))))","v":0},null,0,0,{"$f":"+K815-L815","v":0},{"$f":"IF(L815<0,IF(M815=0,0,IF(OR(L815=0,K815=0),\"N.M.\",IF(ABS(M815/L815)>=10,\"N.M.\",M815/(-L815)))),IF(M815=0,0,IF(OR(L815=0,K815=0),\"N.M.\",IF(ABS(M815/L815)>=10,\"N.M.\",M815/L815))))","v":0},null,null,0,0,{"$f":"+Q815-R815","v":0},{"$f":"IF(R815<0,IF(S815=0,0,IF(OR(R815=0,Q815=0),\"N.M.\",IF(ABS(S815/R815)>=10,\"N.M.\",S815/(-R815)))),IF(S815=0,0,IF(OR(R815=0,Q815=0),\"N.M.\",IF(ABS(S815/R815)>=10,\"N.M.\",S815/R815))))","v":0},null,0,0,{"$f":"+V815-W815","v":0},{"$f":"IF(W815<0,IF(X815=0,0,IF(OR(W815=0,V815=0),\"N.M.\",IF(ABS(X815/W815)>=10,\"N.M.\",X815/(-W815)))),IF(X815=0,0,IF(OR(W815=0,V815=0),\"N.M.\",IF(ABS(X815/W815)>=10,\"N.M.\",X815/W815))))","v":0}]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,1292.0899999999999,1402.09,{"$f":"+F816-G816","v":-110},{"$f":"IF(G816<0,IF(H816=0,0,IF(OR(G816=0,F816=0),\"N.M.\",IF(ABS(H816/G816)>=10,\"N.M.\",H816/(-G816)))),IF(H816=0,0,IF(OR(G816=0,F816=0),\"N.M.\",IF(ABS(H816/G816)>=10,\"N.M.\",H816/G816))))","v":-7.8454307498092138E-2},null,8116.6,8597.64,{"$f":"+K816-L816","v":-481.03999999999905},{"$f":"IF(L816<0,IF(M816=0,0,IF(OR(L816=0,K816=0),\"N.M.\",IF(ABS(M816/L816)>=10,\"N.M.\",M816/(-L816)))),IF(M816=0,0,IF(OR(L816=0,K816=0),\"N.M.\",IF(ABS(M816/L816)>=10,\"N.M.\",M816/L816))))","v":-5.5950237507036711E-2},null,null,3575.27,2664.4500000000003,{"$f":"+Q816-R816","v":910.81999999999971},{"$f":"IF(R816<0,IF(S816=0,0,IF(OR(R816=0,Q816=0),\"N.M.\",IF(ABS(S816/R816)>=10,\"N.M.\",S816/(-R816)))),IF(S816=0,0,IF(OR(R816=0,Q816=0),\"N.M.\",IF(ABS(S816/R816)>=10,\"N.M.\",S816/R816))))","v":0.34184165587644716},null,10485.99,12079.22,{"$f":"+V816-W816","v":-1593.2299999999996},{"$f":"IF(W816<0,IF(X816=0,0,IF(OR(W816=0,V816=0),\"N.M.\",IF(ABS(X816/W816)>=10,\"N.M.\",X816/(-W816)))),IF(X816=0,0,IF(OR(W816=0,V816=0),\"N.M.\",IF(ABS(X816/W816)>=10,\"N.M.\",X816/W816))))","v":-0.13189841728191057}]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,{"$f":"+F817-G817","v":0},{"$f":"IF(G817<0,IF(H817=0,0,IF(OR(G817=0,F817=0),\"N.M.\",IF(ABS(H817/G817)>=10,\"N.M.\",H817/(-G817)))),IF(H817=0,0,IF(OR(G817=0,F817=0),\"N.M.\",IF(ABS(H817/G817)>=10,\"N.M.\",H817/G817))))","v":0},null,2211.0700000000002,0,{"$f":"+K817-L817","v":2211.0700000000002},{"$f":"IF(L817<0,IF(M817=0,0,IF(OR(L817=0,K817=0),\"N.M.\",IF(ABS(M817/L817)>=10,\"N.M.\",M817/(-L817)))),IF(M817=0,0,IF(OR(L817=0,K817=0),\"N.M.\",IF(ABS(M817/L817)>=10,\"N.M.\",M817/L817))))","v":"N.M."},null,null,2211.0700000000002,0,{"$f":"+Q817-R817","v":2211.0700000000002},{"$f":"IF(R817<0,IF(S817=0,0,IF(OR(R817=0,Q817=0),\"N.M.\",IF(ABS(S817/R817)>=10,\"N.M.\",S817/(-R817)))),IF(S817=0,0,IF(OR(R817=0,Q817=0),\"N.M.\",IF(ABS(S817/R817)>=10,\"N.M.\",S817/R817))))","v":"N.M."},null,2211.0700000000002,0,{"$f":"+V817-W817","v":2211.0700000000002},{"$f":"IF(W817<0,IF(X817=0,0,IF(OR(W817=0,V817=0),\"N.M.\",IF(ABS(X817/W817)>=10,\"N.M.\",X817/(-W817)))),IF(X817=0,0,IF(OR(W817=0,V817=0),\"N.M.\",IF(ABS(X817/W817)>=10,\"N.M.\",X817/W817))))","v":"N.M."}]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,{"$f":"+F818-G818","v":0},{"$f":"IF(G818<0,IF(H818=0,0,IF(OR(G818=0,F818=0),\"N.M.\",IF(ABS(H818/G818)>=10,\"N.M.\",H818/(-G818)))),IF(H818=0,0,IF(OR(G818=0,F818=0),\"N.M.\",IF(ABS(H818/G818)>=10,\"N.M.\",H818/G818))))","v":0},null,95.41,35.96,{"$f":"+K818-L818","v":59.449999999999996},{"$f":"IF(L818<0,IF(M818=0,0,IF(OR(L818=0,K818=0),\"N.M.\",IF(ABS(M818/L818)>=10,\"N.M.\",M818/(-L818)))),IF(M818=0,0,IF(OR(L818=0,K818=0),\"N.M.\",IF(ABS(M818/L818)>=10,\"N.M.\",M818/L818))))","v":1.6532258064516128},null,null,3.0100000000000002,8.17,{"$f":"+Q818-R818","v":-5.16},{"$f":"IF(R818<0,IF(S818=0,0,IF(OR(R818=0,Q818=0),\"N.M.\",IF(ABS(S818/R818)>=10,\"N.M.\",S818/(-R818)))),IF(S818=0,0,IF(OR(R818=0,Q818=0),\"N.M.\",IF(ABS(S818/R818)>=10,\"N.M.\",S818/R818))))","v":-0.63157894736842113},null,123.4,51.96,{"$f":"+V818-W818","v":71.44},{"$f":"IF(W818<0,IF(X818=0,0,IF(OR(W818=0,V818=0),\"N.M.\",IF(ABS(X818/W818)>=10,\"N.M.\",X818/(-W818)))),IF(X818=0,0,IF(OR(W818=0,V818=0),\"N.M.\",IF(ABS(X818/W818)>=10,\"N.M.\",X818/W818))))","v":1.3749037721324096}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N912","Line 175","(912)Demonstrating and Selling Expenses",null,null,1292.0899999999999,1402.09,{"$f":"+F819-G819","v":-110},{"$f":"IF(G819<0,IF(H819=0,0,IF(OR(G819=0,F819=0),\"N.M.\",IF(ABS(H819/G819)>=10,\"N.M.\",H819/(-G819)))),IF(H819=0,0,IF(OR(G819=0,F819=0),\"N.M.\",IF(ABS(H819/G819)>=10,\"N.M.\",H819/G819))))","v":-7.8454307498092138E-2},null,10423.08,8633.5999999999985,{"$f":"+K819-L819","v":1789.4800000000014},{"$f":"IF(L819<0,IF(M819=0,0,IF(OR(L819=0,K819=0),\"N.M.\",IF(ABS(M819/L819)>=10,\"N.M.\",M819/(-L819)))),IF(M819=0,0,IF(OR(L819=0,K819=0),\"N.M.\",IF(ABS(M819/L819)>=10,\"N.M.\",M819/L819))))","v":0.20726927353595276},null,null,5789.35,2672.6200000000003,{"$f":"+Q819-R819","v":3116.73},{"$f":"IF(R819<0,IF(S819=0,0,IF(OR(R819=0,Q819=0),\"N.M.\",IF(ABS(S819/R819)>=10,\"N.M.\",S819/(-R819)))),IF(S819=0,0,IF(OR(R819=0,Q819=0),\"N.M.\",IF(ABS(S819/R819)>=10,\"N.M.\",S819/R819))))","v":1.1661702748613718},null,12820.46,12131.179999999998,{"$f":"+V819-W819","v":689.28000000000065},{"$f":"IF(W819<0,IF(X819=0,0,IF(OR(W819=0,V819=0),\"N.M.\",IF(ABS(X819/W819)>=10,\"N.M.\",X819/(-W819)))),IF(X819=0,0,IF(OR(W819=0,V819=0),\"N.M.\",IF(ABS(X819/W819)>=10,\"N.M.\",X819/W819))))","v":5.6818874998145336E-2}]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,{"$f":"+F820-G820","v":0},{"$f":"IF(G820<0,IF(H820=0,0,IF(OR(G820=0,F820=0),\"N.M.\",IF(ABS(H820/G820)>=10,\"N.M.\",H820/(-G820)))),IF(H820=0,0,IF(OR(G820=0,F820=0),\"N.M.\",IF(ABS(H820/G820)>=10,\"N.M.\",H820/G820))))","v":0},null,0,79.86,{"$f":"+K820-L820","v":-79.86},{"$f":"IF(L820<0,IF(M820=0,0,IF(OR(L820=0,K820=0),\"N.M.\",IF(ABS(M820/L820)>=10,\"N.M.\",M820/(-L820)))),IF(M820=0,0,IF(OR(L820=0,K820=0),\"N.M.\",IF(ABS(M820/L820)>=10,\"N.M.\",M820/L820))))","v":"N.M."},null,null,0,0,{"$f":"+Q820-R820","v":0},{"$f":"IF(R820<0,IF(S820=0,0,IF(OR(R820=0,Q820=0),\"N.M.\",IF(ABS(S820/R820)>=10,\"N.M.\",S820/(-R820)))),IF(S820=0,0,IF(OR(R820=0,Q820=0),\"N.M.\",IF(ABS(S820/R820)>=10,\"N.M.\",S820/R820))))","v":0},null,0,79.86,{"$f":"+V820-W820","v":-79.86},{"$f":"IF(W820<0,IF(X820=0,0,IF(OR(W820=0,V820=0),\"N.M.\",IF(ABS(X820/W820)>=10,\"N.M.\",X820/(-W820)))),IF(X820=0,0,IF(OR(W820=0,V820=0),\"N.M.\",IF(ABS(X820/W820)>=10,\"N.M.\",X820/W820))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N913","Line 176","(913) Advertising Expenses",null,null,0,0,{"$f":"+F821-G821","v":0},{"$f":"IF(G821<0,IF(H821=0,0,IF(OR(G821=0,F821=0),\"N.M.\",IF(ABS(H821/G821)>=10,\"N.M.\",H821/(-G821)))),IF(H821=0,0,IF(OR(G821=0,F821=0),\"N.M.\",IF(ABS(H821/G821)>=10,\"N.M.\",H821/G821))))","v":0},null,0,79.86,{"$f":"+K821-L821","v":-79.86},{"$f":"IF(L821<0,IF(M821=0,0,IF(OR(L821=0,K821=0),\"N.M.\",IF(ABS(M821/L821)>=10,\"N.M.\",M821/(-L821)))),IF(M821=0,0,IF(OR(L821=0,K821=0),\"N.M.\",IF(ABS(M821/L821)>=10,\"N.M.\",M821/L821))))","v":"N.M."},null,null,0,0,{"$f":"+Q821-R821","v":0},{"$f":"IF(R821<0,IF(S821=0,0,IF(OR(R821=0,Q821=0),\"N.M.\",IF(ABS(S821/R821)>=10,\"N.M.\",S821/(-R821)))),IF(S821=0,0,IF(OR(R821=0,Q821=0),\"N.M.\",IF(ABS(S821/R821)>=10,\"N.M.\",S821/R821))))","v":0},null,0,79.86,{"$f":"+V821-W821","v":-79.86},{"$f":"IF(W821<0,IF(X821=0,0,IF(OR(W821=0,V821=0),\"N.M.\",IF(ABS(X821/W821)>=10,\"N.M.\",X821/(-W821)))),IF(X821=0,0,IF(OR(W821=0,V821=0),\"N.M.\",IF(ABS(X821/W821)>=10,\"N.M.\",X821/W821))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N916","Line 177","(916) Miscellaneous Sales Expenses",null,null,0,0,{"$f":"+F822-G822","v":0},{"$f":"IF(G822<0,IF(H822=0,0,IF(OR(G822=0,F822=0),\"N.M.\",IF(ABS(H822/G822)>=10,\"N.M.\",H822/(-G822)))),IF(H822=0,0,IF(OR(G822=0,F822=0),\"N.M.\",IF(ABS(H822/G822)>=10,\"N.M.\",H822/G822))))","v":0},null,0,0,{"$f":"+K822-L822","v":0},{"$f":"IF(L822<0,IF(M822=0,0,IF(OR(L822=0,K822=0),\"N.M.\",IF(ABS(M822/L822)>=10,\"N.M.\",M822/(-L822)))),IF(M822=0,0,IF(OR(L822=0,K822=0),\"N.M.\",IF(ABS(M822/L822)>=10,\"N.M.\",M822/L822))))","v":0},null,null,0,0,{"$f":"+Q822-R822","v":0},{"$f":"IF(R822<0,IF(S822=0,0,IF(OR(R822=0,Q822=0),\"N.M.\",IF(ABS(S822/R822)>=10,\"N.M.\",S822/(-R822)))),IF(S822=0,0,IF(OR(R822=0,Q822=0),\"N.M.\",IF(ABS(S822/R822)>=10,\"N.M.\",S822/R822))))","v":0},null,0,0,{"$f":"+V822-W822","v":0},{"$f":"IF(W822<0,IF(X822=0,0,IF(OR(W822=0,V822=0),\"N.M.\",IF(ABS(X822/W822)>=10,\"N.M.\",X822/(-W822)))),IF(X822=0,0,IF(OR(W822=0,V822=0),\"N.M.\",IF(ABS(X822/W822)>=10,\"N.M.\",X822/W822))))","v":0}]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,1292.0899999999999,1402.09,{"$f":"+F823-G823","v":-110},{"$f":"IF(G823<0,IF(H823=0,0,IF(OR(G823=0,F823=0),\"N.M.\",IF(ABS(H823/G823)>=10,\"N.M.\",H823/(-G823)))),IF(H823=0,0,IF(OR(G823=0,F823=0),\"N.M.\",IF(ABS(H823/G823)>=10,\"N.M.\",H823/G823))))","v":-7.8454307498092138E-2},null,8116.6,8597.64,{"$f":"+K823-L823","v":-481.03999999999905},{"$f":"IF(L823<0,IF(M823=0,0,IF(OR(L823=0,K823=0),\"N.M.\",IF(ABS(M823/L823)>=10,\"N.M.\",M823/(-L823)))),IF(M823=0,0,IF(OR(L823=0,K823=0),\"N.M.\",IF(ABS(M823/L823)>=10,\"N.M.\",M823/L823))))","v":-5.5950237507036711E-2},null,null,3575.27,2664.4500000000003,{"$f":"+Q823-R823","v":910.81999999999971},{"$f":"IF(R823<0,IF(S823=0,0,IF(OR(R823=0,Q823=0),\"N.M.\",IF(ABS(S823/R823)>=10,\"N.M.\",S823/(-R823)))),IF(S823=0,0,IF(OR(R823=0,Q823=0),\"N.M.\",IF(ABS(S823/R823)>=10,\"N.M.\",S823/R823))))","v":0.34184165587644716},null,10485.99,12079.22,{"$f":"+V823-W823","v":-1593.2299999999996},{"$f":"IF(W823<0,IF(X823=0,0,IF(OR(W823=0,V823=0),\"N.M.\",IF(ABS(X823/W823)>=10,\"N.M.\",X823/(-W823)))),IF(X823=0,0,IF(OR(W823=0,V823=0),\"N.M.\",IF(ABS(X823/W823)>=10,\"N.M.\",X823/W823))))","v":-0.13189841728191057}]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,{"$f":"+F824-G824","v":0},{"$f":"IF(G824<0,IF(H824=0,0,IF(OR(G824=0,F824=0),\"N.M.\",IF(ABS(H824/G824)>=10,\"N.M.\",H824/(-G824)))),IF(H824=0,0,IF(OR(G824=0,F824=0),\"N.M.\",IF(ABS(H824/G824)>=10,\"N.M.\",H824/G824))))","v":0},null,2211.0700000000002,0,{"$f":"+K824-L824","v":2211.0700000000002},{"$f":"IF(L824<0,IF(M824=0,0,IF(OR(L824=0,K824=0),\"N.M.\",IF(ABS(M824/L824)>=10,\"N.M.\",M824/(-L824)))),IF(M824=0,0,IF(OR(L824=0,K824=0),\"N.M.\",IF(ABS(M824/L824)>=10,\"N.M.\",M824/L824))))","v":"N.M."},null,null,2211.0700000000002,0,{"$f":"+Q824-R824","v":2211.0700000000002},{"$f":"IF(R824<0,IF(S824=0,0,IF(OR(R824=0,Q824=0),\"N.M.\",IF(ABS(S824/R824)>=10,\"N.M.\",S824/(-R824)))),IF(S824=0,0,IF(OR(R824=0,Q824=0),\"N.M.\",IF(ABS(S824/R824)>=10,\"N.M.\",S824/R824))))","v":"N.M."},null,2211.0700000000002,0,{"$f":"+V824-W824","v":2211.0700000000002},{"$f":"IF(W824<0,IF(X824=0,0,IF(OR(W824=0,V824=0),\"N.M.\",IF(ABS(X824/W824)>=10,\"N.M.\",X824/(-W824)))),IF(X824=0,0,IF(OR(W824=0,V824=0),\"N.M.\",IF(ABS(X824/W824)>=10,\"N.M.\",X824/W824))))","v":"N.M."}]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,{"$f":"+F825-G825","v":0},{"$f":"IF(G825<0,IF(H825=0,0,IF(OR(G825=0,F825=0),\"N.M.\",IF(ABS(H825/G825)>=10,\"N.M.\",H825/(-G825)))),IF(H825=0,0,IF(OR(G825=0,F825=0),\"N.M.\",IF(ABS(H825/G825)>=10,\"N.M.\",H825/G825))))","v":0},null,95.41,35.96,{"$f":"+K825-L825","v":59.449999999999996},{"$f":"IF(L825<0,IF(M825=0,0,IF(OR(L825=0,K825=0),\"N.M.\",IF(ABS(M825/L825)>=10,\"N.M.\",M825/(-L825)))),IF(M825=0,0,IF(OR(L825=0,K825=0),\"N.M.\",IF(ABS(M825/L825)>=10,\"N.M.\",M825/L825))))","v":1.6532258064516128},null,null,3.0100000000000002,8.17,{"$f":"+Q825-R825","v":-5.16},{"$f":"IF(R825<0,IF(S825=0,0,IF(OR(R825=0,Q825=0),\"N.M.\",IF(ABS(S825/R825)>=10,\"N.M.\",S825/(-R825)))),IF(S825=0,0,IF(OR(R825=0,Q825=0),\"N.M.\",IF(ABS(S825/R825)>=10,\"N.M.\",S825/R825))))","v":-0.63157894736842113},null,123.4,51.96,{"$f":"+V825-W825","v":71.44},{"$f":"IF(W825<0,IF(X825=0,0,IF(OR(W825=0,V825=0),\"N.M.\",IF(ABS(X825/W825)>=10,\"N.M.\",X825/(-W825)))),IF(X825=0,0,IF(OR(W825=0,V825=0),\"N.M.\",IF(ABS(X825/W825)>=10,\"N.M.\",X825/W825))))","v":1.3749037721324096}]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,{"$f":"+F826-G826","v":0},{"$f":"IF(G826<0,IF(H826=0,0,IF(OR(G826=0,F826=0),\"N.M.\",IF(ABS(H826/G826)>=10,\"N.M.\",H826/(-G826)))),IF(H826=0,0,IF(OR(G826=0,F826=0),\"N.M.\",IF(ABS(H826/G826)>=10,\"N.M.\",H826/G826))))","v":0},null,0,79.86,{"$f":"+K826-L826","v":-79.86},{"$f":"IF(L826<0,IF(M826=0,0,IF(OR(L826=0,K826=0),\"N.M.\",IF(ABS(M826/L826)>=10,\"N.M.\",M826/(-L826)))),IF(M826=0,0,IF(OR(L826=0,K826=0),\"N.M.\",IF(ABS(M826/L826)>=10,\"N.M.\",M826/L826))))","v":"N.M."},null,null,0,0,{"$f":"+Q826-R826","v":0},{"$f":"IF(R826<0,IF(S826=0,0,IF(OR(R826=0,Q826=0),\"N.M.\",IF(ABS(S826/R826)>=10,\"N.M.\",S826/(-R826)))),IF(S826=0,0,IF(OR(R826=0,Q826=0),\"N.M.\",IF(ABS(S826/R826)>=10,\"N.M.\",S826/R826))))","v":0},null,0,79.86,{"$f":"+V826-W826","v":-79.86},{"$f":"IF(W826<0,IF(X826=0,0,IF(OR(W826=0,V826=0),\"N.M.\",IF(ABS(X826/W826)>=10,\"N.M.\",X826/(-W826)))),IF(X826=0,0,IF(OR(W826=0,V826=0),\"N.M.\",IF(ABS(X826/W826)>=10,\"N.M.\",X826/W826))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N911-917","Line 178","TOTAL Sales Expenses (Total of lines 174 thru 177)","o",null,1292.0899999999999,1402.09,{"$f":"+F827-G827","v":-110},{"$f":"IF(G827<0,IF(H827=0,0,IF(OR(G827=0,F827=0),\"N.M.\",IF(ABS(H827/G827)>=10,\"N.M.\",H827/(-G827)))),IF(H827=0,0,IF(OR(G827=0,F827=0),\"N.M.\",IF(ABS(H827/G827)>=10,\"N.M.\",H827/G827))))","v":-7.8454307498092138E-2},null,10423.08,8713.4599999999991,{"$f":"+K827-L827","v":1709.6200000000008},{"$f":"IF(L827<0,IF(M827=0,0,IF(OR(L827=0,K827=0),\"N.M.\",IF(ABS(M827/L827)>=10,\"N.M.\",M827/(-L827)))),IF(M827=0,0,IF(OR(L827=0,K827=0),\"N.M.\",IF(ABS(M827/L827)>=10,\"N.M.\",M827/L827))))","v":0.19620449281915575},null,null,5789.35,2672.6200000000003,{"$f":"+Q827-R827","v":3116.73},{"$f":"IF(R827<0,IF(S827=0,0,IF(OR(R827=0,Q827=0),\"N.M.\",IF(ABS(S827/R827)>=10,\"N.M.\",S827/(-R827)))),IF(S827=0,0,IF(OR(R827=0,Q827=0),\"N.M.\",IF(ABS(S827/R827)>=10,\"N.M.\",S827/R827))))","v":1.1661702748613718},null,12820.46,12211.039999999999,{"$f":"+V827-W827","v":609.42000000000007},{"$f":"IF(W827<0,IF(X827=0,0,IF(OR(W827=0,V827=0),\"N.M.\",IF(ABS(X827/W827)>=10,\"N.M.\",X827/(-W827)))),IF(X827=0,0,IF(OR(W827=0,V827=0),\"N.M.\",IF(ABS(X827/W827)>=10,\"N.M.\",X827/W827))))","v":4.9907297003367455E-2}]
[null,"Line 179","8. ADMINISTRATIVE AND GENERAL EXPENSES",null,null,null,null,{"$f":"+F828-G828","v":0},{"$f":"IF(G828<0,IF(H828=0,0,IF(OR(G828=0,F828=0),\"N.M.\",IF(ABS(H828/G828)>=10,\"N.M.\",H828/(-G828)))),IF(H828=0,0,IF(OR(G828=0,F828=0),\"N.M.\",IF(ABS(H828/G828)>=10,\"N.M.\",H828/G828))))","v":0},null,null,null,{"$f":"+K828-L828","v":0},{"$f":"IF(L828<0,IF(M828=0,0,IF(OR(L828=0,K828=0),\"N.M.\",IF(ABS(M828/L828)>=10,\"N.M.\",M828/(-L828)))),IF(M828=0,0,IF(OR(L828=0,K828=0),\"N.M.\",IF(ABS(M828/L828)>=10,\"N.M.\",M828/L828))))","v":0},null,null,null,null,{"$f":"+Q828-R828","v":0},{"$f":"IF(R828<0,IF(S828=0,0,IF(OR(R828=0,Q828=0),\"N.M.\",IF(ABS(S828/R828)>=10,\"N.M.\",S828/(-R828)))),IF(S828=0,0,IF(OR(R828=0,Q828=0),\"N.M.\",IF(ABS(S828/R828)>=10,\"N.M.\",S828/R828))))","v":0},null,null,null,{"$f":"+V828-W828","v":0},{"$f":"IF(W828<0,IF(X828=0,0,IF(OR(W828=0,V828=0),\"N.M.\",IF(ABS(X828/W828)>=10,\"N.M.\",X828/(-W828)))),IF(X828=0,0,IF(OR(W828=0,V828=0),\"N.M.\",IF(ABS(X828/W828)>=10,\"N.M.\",X828/W828))))","v":0}]
[null,"Line 180","Operation",null,null,null,null,{"$f":"+F829-G829","v":0},{"$f":"IF(G829<0,IF(H829=0,0,IF(OR(G829=0,F829=0),\"N.M.\",IF(ABS(H829/G829)>=10,\"N.M.\",H829/(-G829)))),IF(H829=0,0,IF(OR(G829=0,F829=0),\"N.M.\",IF(ABS(H829/G829)>=10,\"N.M.\",H829/G829))))","v":0},null,null,null,{"$f":"+K829-L829","v":0},{"$f":"IF(L829<0,IF(M829=0,0,IF(OR(L829=0,K829=0),\"N.M.\",IF(ABS(M829/L829)>=10,\"N.M.\",M829/(-L829)))),IF(M829=0,0,IF(OR(L829=0,K829=0),\"N.M.\",IF(ABS(M829/L829)>=10,\"N.M.\",M829/L829))))","v":0},null,null,null,null,{"$f":"+Q829-R829","v":0},{"$f":"IF(R829<0,IF(S829=0,0,IF(OR(R829=0,Q829=0),\"N.M.\",IF(ABS(S829/R829)>=10,\"N.M.\",S829/(-R829)))),IF(S829=0,0,IF(OR(R829=0,Q829=0),\"N.M.\",IF(ABS(S829/R829)>=10,\"N.M.\",S829/R829))))","v":0},null,null,null,{"$f":"+V829-W829","v":0},{"$f":"IF(W829<0,IF(X829=0,0,IF(OR(W829=0,V829=0),\"N.M.\",IF(ABS(X829/W829)>=10,\"N.M.\",X829/(-W829)))),IF(X829=0,0,IF(OR(W829=0,V829=0),\"N.M.\",IF(ABS(X829/W829)>=10,\"N.M.\",X829/W829))))","v":0}]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,927905.73,1043820.53,{"$f":"+F830-G830","v":-115914.80000000005},{"$f":"IF(G830<0,IF(H830=0,0,IF(OR(G830=0,F830=0),\"N.M.\",IF(ABS(H830/G830)>=10,\"N.M.\",H830/(-G830)))),IF(H830=0,0,IF(OR(G830=0,F830=0),\"N.M.\",IF(ABS(H830/G830)>=10,\"N.M.\",H830/G830))))","v":-0.11104859184940542},null,9610479.5199999996,10641867.33,{"$f":"+K830-L830","v":-1031387.8100000005},{"$f":"IF(L830<0,IF(M830=0,0,IF(OR(L830=0,K830=0),\"N.M.\",IF(ABS(M830/L830)>=10,\"N.M.\",M830/(-L830)))),IF(M830=0,0,IF(OR(L830=0,K830=0),\"N.M.\",IF(ABS(M830/L830)>=10,\"N.M.\",M830/L830))))","v":-9.6917935360128243E-2},null,null,2809665.48,3127561.94,{"$f":"+Q830-R830","v":-317896.45999999996},{"$f":"IF(R830<0,IF(S830=0,0,IF(OR(R830=0,Q830=0),\"N.M.\",IF(ABS(S830/R830)>=10,\"N.M.\",S830/(-R830)))),IF(S830=0,0,IF(OR(R830=0,Q830=0),\"N.M.\",IF(ABS(S830/R830)>=10,\"N.M.\",S830/R830))))","v":-0.1016435377135968},null,11213882.09,12439686.49,{"$f":"+V830-W830","v":-1225804.4000000004},{"$f":"IF(W830<0,IF(X830=0,0,IF(OR(W830=0,V830=0),\"N.M.\",IF(ABS(X830/W830)>=10,\"N.M.\",X830/(-W830)))),IF(X830=0,0,IF(OR(W830=0,V830=0),\"N.M.\",IF(ABS(X830/W830)>=10,\"N.M.\",X830/W830))))","v":-9.853981456730429E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,82.3,0,{"$f":"+F831-G831","v":82.3},{"$f":"IF(G831<0,IF(H831=0,0,IF(OR(G831=0,F831=0),\"N.M.\",IF(ABS(H831/G831)>=10,\"N.M.\",H831/(-G831)))),IF(H831=0,0,IF(OR(G831=0,F831=0),\"N.M.\",IF(ABS(H831/G831)>=10,\"N.M.\",H831/G831))))","v":"N.M."},null,29.88,0,{"$f":"+K831-L831","v":29.88},{"$f":"IF(L831<0,IF(M831=0,0,IF(OR(L831=0,K831=0),\"N.M.\",IF(ABS(M831/L831)>=10,\"N.M.\",M831/(-L831)))),IF(M831=0,0,IF(OR(L831=0,K831=0),\"N.M.\",IF(ABS(M831/L831)>=10,\"N.M.\",M831/L831))))","v":"N.M."},null,null,0.02,0,{"$f":"+Q831-R831","v":0.02},{"$f":"IF(R831<0,IF(S831=0,0,IF(OR(R831=0,Q831=0),\"N.M.\",IF(ABS(S831/R831)>=10,\"N.M.\",S831/(-R831)))),IF(S831=0,0,IF(OR(R831=0,Q831=0),\"N.M.\",IF(ABS(S831/R831)>=10,\"N.M.\",S831/R831))))","v":"N.M."},null,29.88,0,{"$f":"+V831-W831","v":29.88},{"$f":"IF(W831<0,IF(X831=0,0,IF(OR(W831=0,V831=0),\"N.M.\",IF(ABS(X831/W831)>=10,\"N.M.\",X831/(-W831)))),IF(X831=0,0,IF(OR(W831=0,V831=0),\"N.M.\",IF(ABS(X831/W831)>=10,\"N.M.\",X831/W831))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920","Line 181","(920) Administration and General Salaries",null,null,927988.03,1043820.53,{"$f":"+F832-G832","v":-115832.5},{"$f":"IF(G832<0,IF(H832=0,0,IF(OR(G832=0,F832=0),\"N.M.\",IF(ABS(H832/G832)>=10,\"N.M.\",H832/(-G832)))),IF(H832=0,0,IF(OR(G832=0,F832=0),\"N.M.\",IF(ABS(H832/G832)>=10,\"N.M.\",H832/G832))))","v":-0.1109697468778469},null,9610509.4000000004,10641867.33,{"$f":"+K832-L832","v":-1031357.9299999997},{"$f":"IF(L832<0,IF(M832=0,0,IF(OR(L832=0,K832=0),\"N.M.\",IF(ABS(M832/L832)>=10,\"N.M.\",M832/(-L832)))),IF(M832=0,0,IF(OR(L832=0,K832=0),\"N.M.\",IF(ABS(M832/L832)>=10,\"N.M.\",M832/L832))))","v":-9.6915127582219138E-2},null,null,2809665.5,3127561.94,{"$f":"+Q832-R832","v":-317896.43999999994},{"$f":"IF(R832<0,IF(S832=0,0,IF(OR(R832=0,Q832=0),\"N.M.\",IF(ABS(S832/R832)>=10,\"N.M.\",S832/(-R832)))),IF(S832=0,0,IF(OR(R832=0,Q832=0),\"N.M.\",IF(ABS(S832/R832)>=10,\"N.M.\",S832/R832))))","v":-0.10164353131883935},null,11213911.970000001,12439686.49,{"$f":"+V832-W832","v":-1225774.5199999996},{"$f":"IF(W832<0,IF(X832=0,0,IF(OR(W832=0,V832=0),\"N.M.\",IF(ABS(X832/W832)>=10,\"N.M.\",X832/(-W832)))),IF(X832=0,0,IF(OR(W832=0,V832=0),\"N.M.\",IF(ABS(X832/W832)>=10,\"N.M.\",X832/W832))))","v":-9.8537412577509378E-2}]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,176889.82,70017.7,{"$f":"+F833-G833","v":106872.12000000001},{"$f":"IF(G833<0,IF(H833=0,0,IF(OR(G833=0,F833=0),\"N.M.\",IF(ABS(H833/G833)>=10,\"N.M.\",H833/(-G833)))),IF(H833=0,0,IF(OR(G833=0,F833=0),\"N.M.\",IF(ABS(H833/G833)>=10,\"N.M.\",H833/G833))))","v":1.5263586207487538},null,1280202.9100000001,607268.52,{"$f":"+K833-L833","v":672934.39000000013},{"$f":"IF(L833<0,IF(M833=0,0,IF(OR(L833=0,K833=0),\"N.M.\",IF(ABS(M833/L833)>=10,\"N.M.\",M833/(-L833)))),IF(M833=0,0,IF(OR(L833=0,K833=0),\"N.M.\",IF(ABS(M833/L833)>=10,\"N.M.\",M833/L833))))","v":1.1081331698208234},null,null,387656.38,224358.9,{"$f":"+Q833-R833","v":163297.48000000001},{"$f":"IF(R833<0,IF(S833=0,0,IF(OR(R833=0,Q833=0),\"N.M.\",IF(ABS(S833/R833)>=10,\"N.M.\",S833/(-R833)))),IF(S833=0,0,IF(OR(R833=0,Q833=0),\"N.M.\",IF(ABS(S833/R833)>=10,\"N.M.\",S833/R833))))","v":0.72784043779854513},null,1186476.5200000003,656071.41,{"$f":"+V833-W833","v":530405.11000000022},{"$f":"IF(W833<0,IF(X833=0,0,IF(OR(W833=0,V833=0),\"N.M.\",IF(ABS(X833/W833)>=10,\"N.M.\",X833/(-W833)))),IF(X833=0,0,IF(OR(W833=0,V833=0),\"N.M.\",IF(ABS(X833/W833)>=10,\"N.M.\",X833/W833))))","v":0.80845636910165042}]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,180.93,18.920000000000002,{"$f":"+F834-G834","v":162.01},{"$f":"IF(G834<0,IF(H834=0,0,IF(OR(G834=0,F834=0),\"N.M.\",IF(ABS(H834/G834)>=10,\"N.M.\",H834/(-G834)))),IF(H834=0,0,IF(OR(G834=0,F834=0),\"N.M.\",IF(ABS(H834/G834)>=10,\"N.M.\",H834/G834))))","v":8.5628964059196608},null,280.45999999999998,179.86,{"$f":"+K834-L834","v":100.59999999999997},{"$f":"IF(L834<0,IF(M834=0,0,IF(OR(L834=0,K834=0),\"N.M.\",IF(ABS(M834/L834)>=10,\"N.M.\",M834/(-L834)))),IF(M834=0,0,IF(OR(L834=0,K834=0),\"N.M.\",IF(ABS(M834/L834)>=10,\"N.M.\",M834/L834))))","v":0.55932391860335795},null,null,216.33,18.920000000000002,{"$f":"+Q834-R834","v":197.41000000000003},{"$f":"IF(R834<0,IF(S834=0,0,IF(OR(R834=0,Q834=0),\"N.M.\",IF(ABS(S834/R834)>=10,\"N.M.\",S834/(-R834)))),IF(S834=0,0,IF(OR(R834=0,Q834=0),\"N.M.\",IF(ABS(S834/R834)>=10,\"N.M.\",S834/R834))))","v":"N.M."},null,294.51,218.33,{"$f":"+V834-W834","v":76.179999999999978},{"$f":"IF(W834<0,IF(X834=0,0,IF(OR(W834=0,V834=0),\"N.M.\",IF(ABS(X834/W834)>=10,\"N.M.\",X834/(-W834)))),IF(X834=0,0,IF(OR(W834=0,V834=0),\"N.M.\",IF(ABS(X834/W834)>=10,\"N.M.\",X834/W834))))","v":0.34892135757797815}]
["%,V9210004","9210004","Office Utilites",null,null,0,0,{"$f":"+F835-G835","v":0},{"$f":"IF(G835<0,IF(H835=0,0,IF(OR(G835=0,F835=0),\"N.M.\",IF(ABS(H835/G835)>=10,\"N.M.\",H835/(-G835)))),IF(H835=0,0,IF(OR(G835=0,F835=0),\"N.M.\",IF(ABS(H835/G835)>=10,\"N.M.\",H835/G835))))","v":0},null,0,0,{"$f":"+K835-L835","v":0},{"$f":"IF(L835<0,IF(M835=0,0,IF(OR(L835=0,K835=0),\"N.M.\",IF(ABS(M835/L835)>=10,\"N.M.\",M835/(-L835)))),IF(M835=0,0,IF(OR(L835=0,K835=0),\"N.M.\",IF(ABS(M835/L835)>=10,\"N.M.\",M835/L835))))","v":0},null,null,0,0,{"$f":"+Q835-R835","v":0},{"$f":"IF(R835<0,IF(S835=0,0,IF(OR(R835=0,Q835=0),\"N.M.\",IF(ABS(S835/R835)>=10,\"N.M.\",S835/(-R835)))),IF(S835=0,0,IF(OR(R835=0,Q835=0),\"N.M.\",IF(ABS(S835/R835)>=10,\"N.M.\",S835/R835))))","v":0},null,0,63.42,{"$f":"+V835-W835","v":-63.42},{"$f":"IF(W835<0,IF(X835=0,0,IF(OR(W835=0,V835=0),\"N.M.\",IF(ABS(X835/W835)>=10,\"N.M.\",X835/(-W835)))),IF(X835=0,0,IF(OR(W835=0,V835=0),\"N.M.\",IF(ABS(X835/W835)>=10,\"N.M.\",X835/W835))))","v":"N.M."}]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,{"$f":"+F836-G836","v":0},{"$f":"IF(G836<0,IF(H836=0,0,IF(OR(G836=0,F836=0),\"N.M.\",IF(ABS(H836/G836)>=10,\"N.M.\",H836/(-G836)))),IF(H836=0,0,IF(OR(G836=0,F836=0),\"N.M.\",IF(ABS(H836/G836)>=10,\"N.M.\",H836/G836))))","v":0},null,0,0,{"$f":"+K836-L836","v":0},{"$f":"IF(L836<0,IF(M836=0,0,IF(OR(L836=0,K836=0),\"N.M.\",IF(ABS(M836/L836)>=10,\"N.M.\",M836/(-L836)))),IF(M836=0,0,IF(OR(L836=0,K836=0),\"N.M.\",IF(ABS(M836/L836)>=10,\"N.M.\",M836/L836))))","v":0},null,null,0,0,{"$f":"+Q836-R836","v":0},{"$f":"IF(R836<0,IF(S836=0,0,IF(OR(R836=0,Q836=0),\"N.M.\",IF(ABS(S836/R836)>=10,\"N.M.\",S836/(-R836)))),IF(S836=0,0,IF(OR(R836=0,Q836=0),\"N.M.\",IF(ABS(S836/R836)>=10,\"N.M.\",S836/R836))))","v":0},null,13.620000000000001,0.95000000000000007,{"$f":"+V836-W836","v":12.670000000000002},{"$f":"IF(W836<0,IF(X836=0,0,IF(OR(W836=0,V836=0),\"N.M.\",IF(ABS(X836/W836)>=10,\"N.M.\",X836/(-W836)))),IF(X836=0,0,IF(OR(W836=0,V836=0),\"N.M.\",IF(ABS(X836/W836)>=10,\"N.M.\",X836/W836))))","v":"N.M."}]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,{"$f":"+F837-G837","v":0},{"$f":"IF(G837<0,IF(H837=0,0,IF(OR(G837=0,F837=0),\"N.M.\",IF(ABS(H837/G837)>=10,\"N.M.\",H837/(-G837)))),IF(H837=0,0,IF(OR(G837=0,F837=0),\"N.M.\",IF(ABS(H837/G837)>=10,\"N.M.\",H837/G837))))","v":0},null,0,0,{"$f":"+K837-L837","v":0},{"$f":"IF(L837<0,IF(M837=0,0,IF(OR(L837=0,K837=0),\"N.M.\",IF(ABS(M837/L837)>=10,\"N.M.\",M837/(-L837)))),IF(M837=0,0,IF(OR(L837=0,K837=0),\"N.M.\",IF(ABS(M837/L837)>=10,\"N.M.\",M837/L837))))","v":0},null,null,0,0,{"$f":"+Q837-R837","v":0},{"$f":"IF(R837<0,IF(S837=0,0,IF(OR(R837=0,Q837=0),\"N.M.\",IF(ABS(S837/R837)>=10,\"N.M.\",S837/(-R837)))),IF(S837=0,0,IF(OR(R837=0,Q837=0),\"N.M.\",IF(ABS(S837/R837)>=10,\"N.M.\",S837/R837))))","v":0},null,0,0,{"$f":"+V837-W837","v":0},{"$f":"IF(W837<0,IF(X837=0,0,IF(OR(W837=0,V837=0),\"N.M.\",IF(ABS(X837/W837)>=10,\"N.M.\",X837/(-W837)))),IF(X837=0,0,IF(OR(W837=0,V837=0),\"N.M.\",IF(ABS(X837/W837)>=10,\"N.M.\",X837/W837))))","v":0}]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,7.09,0,{"$f":"+F838-G838","v":7.09},{"$f":"IF(G838<0,IF(H838=0,0,IF(OR(G838=0,F838=0),\"N.M.\",IF(ABS(H838/G838)>=10,\"N.M.\",H838/(-G838)))),IF(H838=0,0,IF(OR(G838=0,F838=0),\"N.M.\",IF(ABS(H838/G838)>=10,\"N.M.\",H838/G838))))","v":"N.M."},null,31.45,2.39,{"$f":"+K838-L838","v":29.06},{"$f":"IF(L838<0,IF(M838=0,0,IF(OR(L838=0,K838=0),\"N.M.\",IF(ABS(M838/L838)>=10,\"N.M.\",M838/(-L838)))),IF(M838=0,0,IF(OR(L838=0,K838=0),\"N.M.\",IF(ABS(M838/L838)>=10,\"N.M.\",M838/L838))))","v":"N.M."},null,null,7.09,0,{"$f":"+Q838-R838","v":7.09},{"$f":"IF(R838<0,IF(S838=0,0,IF(OR(R838=0,Q838=0),\"N.M.\",IF(ABS(S838/R838)>=10,\"N.M.\",S838/(-R838)))),IF(S838=0,0,IF(OR(R838=0,Q838=0),\"N.M.\",IF(ABS(S838/R838)>=10,\"N.M.\",S838/R838))))","v":"N.M."},null,50.57,13.290000000000001,{"$f":"+V838-W838","v":37.28},{"$f":"IF(W838<0,IF(X838=0,0,IF(OR(W838=0,V838=0),\"N.M.\",IF(ABS(X838/W838)>=10,\"N.M.\",X838/(-W838)))),IF(X838=0,0,IF(OR(W838=0,V838=0),\"N.M.\",IF(ABS(X838/W838)>=10,\"N.M.\",X838/W838))))","v":2.8051166290443943}]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,263.10000000000002,27.26,{"$f":"+F839-G839","v":235.84000000000003},{"$f":"IF(G839<0,IF(H839=0,0,IF(OR(G839=0,F839=0),\"N.M.\",IF(ABS(H839/G839)>=10,\"N.M.\",H839/(-G839)))),IF(H839=0,0,IF(OR(G839=0,F839=0),\"N.M.\",IF(ABS(H839/G839)>=10,\"N.M.\",H839/G839))))","v":8.6515040352164352},null,995.21,111.35000000000001,{"$f":"+K839-L839","v":883.86},{"$f":"IF(L839<0,IF(M839=0,0,IF(OR(L839=0,K839=0),\"N.M.\",IF(ABS(M839/L839)>=10,\"N.M.\",M839/(-L839)))),IF(M839=0,0,IF(OR(L839=0,K839=0),\"N.M.\",IF(ABS(M839/L839)>=10,\"N.M.\",M839/L839))))","v":7.9376740008980686},null,null,550.56000000000006,74.61,{"$f":"+Q839-R839","v":475.95000000000005},{"$f":"IF(R839<0,IF(S839=0,0,IF(OR(R839=0,Q839=0),\"N.M.\",IF(ABS(S839/R839)>=10,\"N.M.\",S839/(-R839)))),IF(S839=0,0,IF(OR(R839=0,Q839=0),\"N.M.\",IF(ABS(S839/R839)>=10,\"N.M.\",S839/R839))))","v":6.3791716928025739},null,1136.22,128.01000000000002,{"$f":"+V839-W839","v":1008.21},{"$f":"IF(W839<0,IF(X839=0,0,IF(OR(W839=0,V839=0),\"N.M.\",IF(ABS(X839/W839)>=10,\"N.M.\",X839/(-W839)))),IF(X839=0,0,IF(OR(W839=0,V839=0),\"N.M.\",IF(ABS(X839/W839)>=10,\"N.M.\",X839/W839))))","v":7.8760253105226141}]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,61.72,9.44,{"$f":"+F840-G840","v":52.28},{"$f":"IF(G840<0,IF(H840=0,0,IF(OR(G840=0,F840=0),\"N.M.\",IF(ABS(H840/G840)>=10,\"N.M.\",H840/(-G840)))),IF(H840=0,0,IF(OR(G840=0,F840=0),\"N.M.\",IF(ABS(H840/G840)>=10,\"N.M.\",H840/G840))))","v":5.5381355932203391},null,314.48,109.06,{"$f":"+K840-L840","v":205.42000000000002},{"$f":"IF(L840<0,IF(M840=0,0,IF(OR(L840=0,K840=0),\"N.M.\",IF(ABS(M840/L840)>=10,\"N.M.\",M840/(-L840)))),IF(M840=0,0,IF(OR(L840=0,K840=0),\"N.M.\",IF(ABS(M840/L840)>=10,\"N.M.\",M840/L840))))","v":1.8835503392627913},null,null,206.54,37.71,{"$f":"+Q840-R840","v":168.82999999999998},{"$f":"IF(R840<0,IF(S840=0,0,IF(OR(R840=0,Q840=0),\"N.M.\",IF(ABS(S840/R840)>=10,\"N.M.\",S840/(-R840)))),IF(S840=0,0,IF(OR(R840=0,Q840=0),\"N.M.\",IF(ABS(S840/R840)>=10,\"N.M.\",S840/R840))))","v":4.4770617873243168},null,328.38,466.26,{"$f":"+V840-W840","v":-137.88},{"$f":"IF(W840<0,IF(X840=0,0,IF(OR(W840=0,V840=0),\"N.M.\",IF(ABS(X840/W840)>=10,\"N.M.\",X840/(-W840)))),IF(X840=0,0,IF(OR(W840=0,V840=0),\"N.M.\",IF(ABS(X840/W840)>=10,\"N.M.\",X840/W840))))","v":-0.29571483721528763}]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,140.80000000000001,8.43,{"$f":"+F841-G841","v":132.37},{"$f":"IF(G841<0,IF(H841=0,0,IF(OR(G841=0,F841=0),\"N.M.\",IF(ABS(H841/G841)>=10,\"N.M.\",H841/(-G841)))),IF(H841=0,0,IF(OR(G841=0,F841=0),\"N.M.\",IF(ABS(H841/G841)>=10,\"N.M.\",H841/G841))))","v":"N.M."},null,704.23,585.47,{"$f":"+K841-L841","v":118.75999999999999},{"$f":"IF(L841<0,IF(M841=0,0,IF(OR(L841=0,K841=0),\"N.M.\",IF(ABS(M841/L841)>=10,\"N.M.\",M841/(-L841)))),IF(M841=0,0,IF(OR(L841=0,K841=0),\"N.M.\",IF(ABS(M841/L841)>=10,\"N.M.\",M841/L841))))","v":0.20284557705774844},null,null,387.91,102.39,{"$f":"+Q841-R841","v":285.52000000000004},{"$f":"IF(R841<0,IF(S841=0,0,IF(OR(R841=0,Q841=0),\"N.M.\",IF(ABS(S841/R841)>=10,\"N.M.\",S841/(-R841)))),IF(S841=0,0,IF(OR(R841=0,Q841=0),\"N.M.\",IF(ABS(S841/R841)>=10,\"N.M.\",S841/R841))))","v":2.7885535696845398},null,781.12,630.07000000000005,{"$f":"+V841-W841","v":151.04999999999995},{"$f":"IF(W841<0,IF(X841=0,0,IF(OR(W841=0,V841=0),\"N.M.\",IF(ABS(X841/W841)>=10,\"N.M.\",X841/(-W841)))),IF(X841=0,0,IF(OR(W841=0,V841=0),\"N.M.\",IF(ABS(X841/W841)>=10,\"N.M.\",X841/W841))))","v":0.23973526750995913}]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,6.72,0.82000000000000006,{"$f":"+F842-G842","v":5.8999999999999995},{"$f":"IF(G842<0,IF(H842=0,0,IF(OR(G842=0,F842=0),\"N.M.\",IF(ABS(H842/G842)>=10,\"N.M.\",H842/(-G842)))),IF(H842=0,0,IF(OR(G842=0,F842=0),\"N.M.\",IF(ABS(H842/G842)>=10,\"N.M.\",H842/G842))))","v":7.1951219512195106},null,128.06,13.74,{"$f":"+K842-L842","v":114.32000000000001},{"$f":"IF(L842<0,IF(M842=0,0,IF(OR(L842=0,K842=0),\"N.M.\",IF(ABS(M842/L842)>=10,\"N.M.\",M842/(-L842)))),IF(M842=0,0,IF(OR(L842=0,K842=0),\"N.M.\",IF(ABS(M842/L842)>=10,\"N.M.\",M842/L842))))","v":8.3202328966521115},null,null,24.03,3.71,{"$f":"+Q842-R842","v":20.32},{"$f":"IF(R842<0,IF(S842=0,0,IF(OR(R842=0,Q842=0),\"N.M.\",IF(ABS(S842/R842)>=10,\"N.M.\",S842/(-R842)))),IF(S842=0,0,IF(OR(R842=0,Q842=0),\"N.M.\",IF(ABS(S842/R842)>=10,\"N.M.\",S842/R842))))","v":5.4770889487870624},null,155.55000000000001,22.35,{"$f":"+V842-W842","v":133.20000000000002},{"$f":"IF(W842<0,IF(X842=0,0,IF(OR(W842=0,V842=0),\"N.M.\",IF(ABS(X842/W842)>=10,\"N.M.\",X842/(-W842)))),IF(X842=0,0,IF(OR(W842=0,V842=0),\"N.M.\",IF(ABS(X842/W842)>=10,\"N.M.\",X842/W842))))","v":5.9597315436241614}]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,7.74,2.63,{"$f":"+F843-G843","v":5.1100000000000003},{"$f":"IF(G843<0,IF(H843=0,0,IF(OR(G843=0,F843=0),\"N.M.\",IF(ABS(H843/G843)>=10,\"N.M.\",H843/(-G843)))),IF(H843=0,0,IF(OR(G843=0,F843=0),\"N.M.\",IF(ABS(H843/G843)>=10,\"N.M.\",H843/G843))))","v":1.9429657794676809},null,77.06,46.09,{"$f":"+K843-L843","v":30.97},{"$f":"IF(L843<0,IF(M843=0,0,IF(OR(L843=0,K843=0),\"N.M.\",IF(ABS(M843/L843)>=10,\"N.M.\",M843/(-L843)))),IF(M843=0,0,IF(OR(L843=0,K843=0),\"N.M.\",IF(ABS(M843/L843)>=10,\"N.M.\",M843/L843))))","v":0.67194619223258834},null,null,14.47,8.2200000000000006,{"$f":"+Q843-R843","v":6.25},{"$f":"IF(R843<0,IF(S843=0,0,IF(OR(R843=0,Q843=0),\"N.M.\",IF(ABS(S843/R843)>=10,\"N.M.\",S843/(-R843)))),IF(S843=0,0,IF(OR(R843=0,Q843=0),\"N.M.\",IF(ABS(S843/R843)>=10,\"N.M.\",S843/R843))))","v":0.76034063260340623},null,94.240000000000009,58.730000000000004,{"$f":"+V843-W843","v":35.510000000000005},{"$f":"IF(W843<0,IF(X843=0,0,IF(OR(W843=0,V843=0),\"N.M.\",IF(ABS(X843/W843)>=10,\"N.M.\",X843/(-W843)))),IF(X843=0,0,IF(OR(W843=0,V843=0),\"N.M.\",IF(ABS(X843/W843)>=10,\"N.M.\",X843/W843))))","v":0.6046313638685511}]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,5.46,3.04,{"$f":"+F844-G844","v":2.42},{"$f":"IF(G844<0,IF(H844=0,0,IF(OR(G844=0,F844=0),\"N.M.\",IF(ABS(H844/G844)>=10,\"N.M.\",H844/(-G844)))),IF(H844=0,0,IF(OR(G844=0,F844=0),\"N.M.\",IF(ABS(H844/G844)>=10,\"N.M.\",H844/G844))))","v":0.79605263157894735},null,179.21,29.490000000000002,{"$f":"+K844-L844","v":149.72},{"$f":"IF(L844<0,IF(M844=0,0,IF(OR(L844=0,K844=0),\"N.M.\",IF(ABS(M844/L844)>=10,\"N.M.\",M844/(-L844)))),IF(M844=0,0,IF(OR(L844=0,K844=0),\"N.M.\",IF(ABS(M844/L844)>=10,\"N.M.\",M844/L844))))","v":5.0769752458460493},null,null,149.85,9.91,{"$f":"+Q844-R844","v":139.94},{"$f":"IF(R844<0,IF(S844=0,0,IF(OR(R844=0,Q844=0),\"N.M.\",IF(ABS(S844/R844)>=10,\"N.M.\",S844/(-R844)))),IF(S844=0,0,IF(OR(R844=0,Q844=0),\"N.M.\",IF(ABS(S844/R844)>=10,\"N.M.\",S844/R844))))","v":"N.M."},null,226.59,29.490000000000002,{"$f":"+V844-W844","v":197.1},{"$f":"IF(W844<0,IF(X844=0,0,IF(OR(W844=0,V844=0),\"N.M.\",IF(ABS(X844/W844)>=10,\"N.M.\",X844/(-W844)))),IF(X844=0,0,IF(OR(W844=0,V844=0),\"N.M.\",IF(ABS(X844/W844)>=10,\"N.M.\",X844/W844))))","v":6.6836215666327563}]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,12.09,4.28,{"$f":"+F845-G845","v":7.81},{"$f":"IF(G845<0,IF(H845=0,0,IF(OR(G845=0,F845=0),\"N.M.\",IF(ABS(H845/G845)>=10,\"N.M.\",H845/(-G845)))),IF(H845=0,0,IF(OR(G845=0,F845=0),\"N.M.\",IF(ABS(H845/G845)>=10,\"N.M.\",H845/G845))))","v":1.8247663551401867},null,70.64,13.67,{"$f":"+K845-L845","v":56.97},{"$f":"IF(L845<0,IF(M845=0,0,IF(OR(L845=0,K845=0),\"N.M.\",IF(ABS(M845/L845)>=10,\"N.M.\",M845/(-L845)))),IF(M845=0,0,IF(OR(L845=0,K845=0),\"N.M.\",IF(ABS(M845/L845)>=10,\"N.M.\",M845/L845))))","v":4.1675201170446234},null,null,15.780000000000001,11,{"$f":"+Q845-R845","v":4.7800000000000011},{"$f":"IF(R845<0,IF(S845=0,0,IF(OR(R845=0,Q845=0),\"N.M.\",IF(ABS(S845/R845)>=10,\"N.M.\",S845/(-R845)))),IF(S845=0,0,IF(OR(R845=0,Q845=0),\"N.M.\",IF(ABS(S845/R845)>=10,\"N.M.\",S845/R845))))","v":0.43454545454545462},null,83.41,13.67,{"$f":"+V845-W845","v":69.739999999999995},{"$f":"IF(W845<0,IF(X845=0,0,IF(OR(W845=0,V845=0),\"N.M.\",IF(ABS(X845/W845)>=10,\"N.M.\",X845/(-W845)))),IF(X845=0,0,IF(OR(W845=0,V845=0),\"N.M.\",IF(ABS(X845/W845)>=10,\"N.M.\",X845/W845))))","v":5.1016825164594}]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,165.98,29.79,{"$f":"+F846-G846","v":136.19},{"$f":"IF(G846<0,IF(H846=0,0,IF(OR(G846=0,F846=0),\"N.M.\",IF(ABS(H846/G846)>=10,\"N.M.\",H846/(-G846)))),IF(H846=0,0,IF(OR(G846=0,F846=0),\"N.M.\",IF(ABS(H846/G846)>=10,\"N.M.\",H846/G846))))","v":4.5716683450822426},null,1775.79,638.95000000000005,{"$f":"+K846-L846","v":1136.8399999999999},{"$f":"IF(L846<0,IF(M846=0,0,IF(OR(L846=0,K846=0),\"N.M.\",IF(ABS(M846/L846)>=10,\"N.M.\",M846/(-L846)))),IF(M846=0,0,IF(OR(L846=0,K846=0),\"N.M.\",IF(ABS(M846/L846)>=10,\"N.M.\",M846/L846))))","v":1.7792315517646136},null,null,1231.08,150.08000000000001,{"$f":"+Q846-R846","v":1081},{"$f":"IF(R846<0,IF(S846=0,0,IF(OR(R846=0,Q846=0),\"N.M.\",IF(ABS(S846/R846)>=10,\"N.M.\",S846/(-R846)))),IF(S846=0,0,IF(OR(R846=0,Q846=0),\"N.M.\",IF(ABS(S846/R846)>=10,\"N.M.\",S846/R846))))","v":7.2028251599147115},null,2000.58,744.66000000000008,{"$f":"+V846-W846","v":1255.9199999999998},{"$f":"IF(W846<0,IF(X846=0,0,IF(OR(W846=0,V846=0),\"N.M.\",IF(ABS(X846/W846)>=10,\"N.M.\",X846/(-W846)))),IF(X846=0,0,IF(OR(W846=0,V846=0),\"N.M.\",IF(ABS(X846/W846)>=10,\"N.M.\",X846/W846))))","v":1.686568366771412}]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,4.54,0,{"$f":"+F847-G847","v":4.54},{"$f":"IF(G847<0,IF(H847=0,0,IF(OR(G847=0,F847=0),\"N.M.\",IF(ABS(H847/G847)>=10,\"N.M.\",H847/(-G847)))),IF(H847=0,0,IF(OR(G847=0,F847=0),\"N.M.\",IF(ABS(H847/G847)>=10,\"N.M.\",H847/G847))))","v":"N.M."},null,67.099999999999994,122.42,{"$f":"+K847-L847","v":-55.320000000000007},{"$f":"IF(L847<0,IF(M847=0,0,IF(OR(L847=0,K847=0),\"N.M.\",IF(ABS(M847/L847)>=10,\"N.M.\",M847/(-L847)))),IF(M847=0,0,IF(OR(L847=0,K847=0),\"N.M.\",IF(ABS(M847/L847)>=10,\"N.M.\",M847/L847))))","v":-0.45188694657735667},null,null,6.61,40.56,{"$f":"+Q847-R847","v":-33.950000000000003},{"$f":"IF(R847<0,IF(S847=0,0,IF(OR(R847=0,Q847=0),\"N.M.\",IF(ABS(S847/R847)>=10,\"N.M.\",S847/(-R847)))),IF(S847=0,0,IF(OR(R847=0,Q847=0),\"N.M.\",IF(ABS(S847/R847)>=10,\"N.M.\",S847/R847))))","v":-0.83703155818540431},null,109.4,126.55,{"$f":"+V847-W847","v":-17.149999999999991},{"$f":"IF(W847<0,IF(X847=0,0,IF(OR(W847=0,V847=0),\"N.M.\",IF(ABS(X847/W847)>=10,\"N.M.\",X847/(-W847)))),IF(X847=0,0,IF(OR(W847=0,V847=0),\"N.M.\",IF(ABS(X847/W847)>=10,\"N.M.\",X847/W847))))","v":-0.13551955748715916}]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,205.74,0,{"$f":"+F848-G848","v":205.74},{"$f":"IF(G848<0,IF(H848=0,0,IF(OR(G848=0,F848=0),\"N.M.\",IF(ABS(H848/G848)>=10,\"N.M.\",H848/(-G848)))),IF(H848=0,0,IF(OR(G848=0,F848=0),\"N.M.\",IF(ABS(H848/G848)>=10,\"N.M.\",H848/G848))))","v":"N.M."},null,225.91,7.13,{"$f":"+K848-L848","v":218.78},{"$f":"IF(L848<0,IF(M848=0,0,IF(OR(L848=0,K848=0),\"N.M.\",IF(ABS(M848/L848)>=10,\"N.M.\",M848/(-L848)))),IF(M848=0,0,IF(OR(L848=0,K848=0),\"N.M.\",IF(ABS(M848/L848)>=10,\"N.M.\",M848/L848))))","v":"N.M."},null,null,205.74,0,{"$f":"+Q848-R848","v":205.74},{"$f":"IF(R848<0,IF(S848=0,0,IF(OR(R848=0,Q848=0),\"N.M.\",IF(ABS(S848/R848)>=10,\"N.M.\",S848/(-R848)))),IF(S848=0,0,IF(OR(R848=0,Q848=0),\"N.M.\",IF(ABS(S848/R848)>=10,\"N.M.\",S848/R848))))","v":"N.M."},null,225.91,7.13,{"$f":"+V848-W848","v":218.78},{"$f":"IF(W848<0,IF(X848=0,0,IF(OR(W848=0,V848=0),\"N.M.\",IF(ABS(X848/W848)>=10,\"N.M.\",X848/(-W848)))),IF(X848=0,0,IF(OR(W848=0,V848=0),\"N.M.\",IF(ABS(X848/W848)>=10,\"N.M.\",X848/W848))))","v":"N.M."}]
["%,V9210032","9210032","FUEL",null,null,0.44,0.84,{"$f":"+F849-G849","v":-0.39999999999999997},{"$f":"IF(G849<0,IF(H849=0,0,IF(OR(G849=0,F849=0),\"N.M.\",IF(ABS(H849/G849)>=10,\"N.M.\",H849/(-G849)))),IF(H849=0,0,IF(OR(G849=0,F849=0),\"N.M.\",IF(ABS(H849/G849)>=10,\"N.M.\",H849/G849))))","v":-0.47619047619047616},null,10.27,9.9700000000000006,{"$f":"+K849-L849","v":0.29999999999999893},{"$f":"IF(L849<0,IF(M849=0,0,IF(OR(L849=0,K849=0),\"N.M.\",IF(ABS(M849/L849)>=10,\"N.M.\",M849/(-L849)))),IF(M849=0,0,IF(OR(L849=0,K849=0),\"N.M.\",IF(ABS(M849/L849)>=10,\"N.M.\",M849/L849))))","v":3.0090270812437203E-2},null,null,2.95,5.22,{"$f":"+Q849-R849","v":-2.2699999999999996},{"$f":"IF(R849<0,IF(S849=0,0,IF(OR(R849=0,Q849=0),\"N.M.\",IF(ABS(S849/R849)>=10,\"N.M.\",S849/(-R849)))),IF(S849=0,0,IF(OR(R849=0,Q849=0),\"N.M.\",IF(ABS(S849/R849)>=10,\"N.M.\",S849/R849))))","v":-0.43486590038314171},null,15.02,9.9700000000000006,{"$f":"+V849-W849","v":5.0499999999999989},{"$f":"IF(W849<0,IF(X849=0,0,IF(OR(W849=0,V849=0),\"N.M.\",IF(ABS(X849/W849)>=10,\"N.M.\",X849/(-W849)))),IF(X849=0,0,IF(OR(W849=0,V849=0),\"N.M.\",IF(ABS(X849/W849)>=10,\"N.M.\",X849/W849))))","v":0.50651955867602794}]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,9.4700000000000006,1.1000000000000001,{"$f":"+F850-G850","v":8.370000000000001},{"$f":"IF(G850<0,IF(H850=0,0,IF(OR(G850=0,F850=0),\"N.M.\",IF(ABS(H850/G850)>=10,\"N.M.\",H850/(-G850)))),IF(H850=0,0,IF(OR(G850=0,F850=0),\"N.M.\",IF(ABS(H850/G850)>=10,\"N.M.\",H850/G850))))","v":7.6090909090909093},null,92.25,8.5299999999999994,{"$f":"+K850-L850","v":83.72},{"$f":"IF(L850<0,IF(M850=0,0,IF(OR(L850=0,K850=0),\"N.M.\",IF(ABS(M850/L850)>=10,\"N.M.\",M850/(-L850)))),IF(M850=0,0,IF(OR(L850=0,K850=0),\"N.M.\",IF(ABS(M850/L850)>=10,\"N.M.\",M850/L850))))","v":9.8147713950762014},null,null,45.52,3.84,{"$f":"+Q850-R850","v":41.680000000000007},{"$f":"IF(R850<0,IF(S850=0,0,IF(OR(R850=0,Q850=0),\"N.M.\",IF(ABS(S850/R850)>=10,\"N.M.\",S850/(-R850)))),IF(S850=0,0,IF(OR(R850=0,Q850=0),\"N.M.\",IF(ABS(S850/R850)>=10,\"N.M.\",S850/R850))))","v":"N.M."},null,92.25,8.5299999999999994,{"$f":"+V850-W850","v":83.72},{"$f":"IF(W850<0,IF(X850=0,0,IF(OR(W850=0,V850=0),\"N.M.\",IF(ABS(X850/W850)>=10,\"N.M.\",X850/(-W850)))),IF(X850=0,0,IF(OR(W850=0,V850=0),\"N.M.\",IF(ABS(X850/W850)>=10,\"N.M.\",X850/W850))))","v":9.8147713950762014}]
["%,V9210034","9210034","In-House Training & Seminars",null,null,270.51,0,{"$f":"+F851-G851","v":270.51},{"$f":"IF(G851<0,IF(H851=0,0,IF(OR(G851=0,F851=0),\"N.M.\",IF(ABS(H851/G851)>=10,\"N.M.\",H851/(-G851)))),IF(H851=0,0,IF(OR(G851=0,F851=0),\"N.M.\",IF(ABS(H851/G851)>=10,\"N.M.\",H851/G851))))","v":"N.M."},null,3154.3,105.89,{"$f":"+K851-L851","v":3048.4100000000003},{"$f":"IF(L851<0,IF(M851=0,0,IF(OR(L851=0,K851=0),\"N.M.\",IF(ABS(M851/L851)>=10,\"N.M.\",M851/(-L851)))),IF(M851=0,0,IF(OR(L851=0,K851=0),\"N.M.\",IF(ABS(M851/L851)>=10,\"N.M.\",M851/L851))))","v":"N.M."},null,null,670.05000000000007,54.09,{"$f":"+Q851-R851","v":615.96},{"$f":"IF(R851<0,IF(S851=0,0,IF(OR(R851=0,Q851=0),\"N.M.\",IF(ABS(S851/R851)>=10,\"N.M.\",S851/(-R851)))),IF(S851=0,0,IF(OR(R851=0,Q851=0),\"N.M.\",IF(ABS(S851/R851)>=10,\"N.M.\",S851/R851))))","v":"N.M."},null,3154.3,110.63,{"$f":"+V851-W851","v":3043.67},{"$f":"IF(W851<0,IF(X851=0,0,IF(OR(W851=0,V851=0),\"N.M.\",IF(ABS(X851/W851)>=10,\"N.M.\",X851/(-W851)))),IF(X851=0,0,IF(OR(W851=0,V851=0),\"N.M.\",IF(ABS(X851/W851)>=10,\"N.M.\",X851/W851))))","v":"N.M."}]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,{"$f":"+F852-G852","v":0},{"$f":"IF(G852<0,IF(H852=0,0,IF(OR(G852=0,F852=0),\"N.M.\",IF(ABS(H852/G852)>=10,\"N.M.\",H852/(-G852)))),IF(H852=0,0,IF(OR(G852=0,F852=0),\"N.M.\",IF(ABS(H852/G852)>=10,\"N.M.\",H852/G852))))","v":0},null,178.87,0,{"$f":"+K852-L852","v":178.87},{"$f":"IF(L852<0,IF(M852=0,0,IF(OR(L852=0,K852=0),\"N.M.\",IF(ABS(M852/L852)>=10,\"N.M.\",M852/(-L852)))),IF(M852=0,0,IF(OR(L852=0,K852=0),\"N.M.\",IF(ABS(M852/L852)>=10,\"N.M.\",M852/L852))))","v":"N.M."},null,null,178.87,0,{"$f":"+Q852-R852","v":178.87},{"$f":"IF(R852<0,IF(S852=0,0,IF(OR(R852=0,Q852=0),\"N.M.\",IF(ABS(S852/R852)>=10,\"N.M.\",S852/(-R852)))),IF(S852=0,0,IF(OR(R852=0,Q852=0),\"N.M.\",IF(ABS(S852/R852)>=10,\"N.M.\",S852/R852))))","v":"N.M."},null,178.87,0,{"$f":"+V852-W852","v":178.87},{"$f":"IF(W852<0,IF(X852=0,0,IF(OR(W852=0,V852=0),\"N.M.\",IF(ABS(X852/W852)>=10,\"N.M.\",X852/(-W852)))),IF(X852=0,0,IF(OR(W852=0,V852=0),\"N.M.\",IF(ABS(X852/W852)>=10,\"N.M.\",X852/W852))))","v":"N.M."}]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,16.62,17.240000000000002,{"$f":"+F853-G853","v":-0.62000000000000099},{"$f":"IF(G853<0,IF(H853=0,0,IF(OR(G853=0,F853=0),\"N.M.\",IF(ABS(H853/G853)>=10,\"N.M.\",H853/(-G853)))),IF(H853=0,0,IF(OR(G853=0,F853=0),\"N.M.\",IF(ABS(H853/G853)>=10,\"N.M.\",H853/G853))))","v":-3.5962877030162467E-2},null,589.38,263.04000000000002,{"$f":"+K853-L853","v":326.33999999999997},{"$f":"IF(L853<0,IF(M853=0,0,IF(OR(L853=0,K853=0),\"N.M.\",IF(ABS(M853/L853)>=10,\"N.M.\",M853/(-L853)))),IF(M853=0,0,IF(OR(L853=0,K853=0),\"N.M.\",IF(ABS(M853/L853)>=10,\"N.M.\",M853/L853))))","v":1.240647810218978},null,null,272.29000000000002,239.82,{"$f":"+Q853-R853","v":32.470000000000027},{"$f":"IF(R853<0,IF(S853=0,0,IF(OR(R853=0,Q853=0),\"N.M.\",IF(ABS(S853/R853)>=10,\"N.M.\",S853/(-R853)))),IF(S853=0,0,IF(OR(R853=0,Q853=0),\"N.M.\",IF(ABS(S853/R853)>=10,\"N.M.\",S853/R853))))","v":0.13539321157534828},null,589.38,263.04000000000002,{"$f":"+V853-W853","v":326.33999999999997},{"$f":"IF(W853<0,IF(X853=0,0,IF(OR(W853=0,V853=0),\"N.M.\",IF(ABS(X853/W853)>=10,\"N.M.\",X853/(-W853)))),IF(X853=0,0,IF(OR(W853=0,V853=0),\"N.M.\",IF(ABS(X853/W853)>=10,\"N.M.\",X853/W853))))","v":1.240647810218978}]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,35.15,{"$f":"+F854-G854","v":-35.15},{"$f":"IF(G854<0,IF(H854=0,0,IF(OR(G854=0,F854=0),\"N.M.\",IF(ABS(H854/G854)>=10,\"N.M.\",H854/(-G854)))),IF(H854=0,0,IF(OR(G854=0,F854=0),\"N.M.\",IF(ABS(H854/G854)>=10,\"N.M.\",H854/G854))))","v":"N.M."},null,606.77,62.63,{"$f":"+K854-L854","v":544.14},{"$f":"IF(L854<0,IF(M854=0,0,IF(OR(L854=0,K854=0),\"N.M.\",IF(ABS(M854/L854)>=10,\"N.M.\",M854/(-L854)))),IF(M854=0,0,IF(OR(L854=0,K854=0),\"N.M.\",IF(ABS(M854/L854)>=10,\"N.M.\",M854/L854))))","v":8.6881686092926707},null,null,459.85,59.53,{"$f":"+Q854-R854","v":400.32000000000005},{"$f":"IF(R854<0,IF(S854=0,0,IF(OR(R854=0,Q854=0),\"N.M.\",IF(ABS(S854/R854)>=10,\"N.M.\",S854/(-R854)))),IF(S854=0,0,IF(OR(R854=0,Q854=0),\"N.M.\",IF(ABS(S854/R854)>=10,\"N.M.\",S854/R854))))","v":6.7246766336301036},null,628.5,87.2,{"$f":"+V854-W854","v":541.29999999999995},{"$f":"IF(W854<0,IF(X854=0,0,IF(OR(W854=0,V854=0),\"N.M.\",IF(ABS(X854/W854)>=10,\"N.M.\",X854/(-W854)))),IF(X854=0,0,IF(OR(W854=0,V854=0),\"N.M.\",IF(ABS(X854/W854)>=10,\"N.M.\",X854/W854))))","v":6.2075688073394488}]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,0,{"$f":"+F855-G855","v":10.84},{"$f":"IF(G855<0,IF(H855=0,0,IF(OR(G855=0,F855=0),\"N.M.\",IF(ABS(H855/G855)>=10,\"N.M.\",H855/(-G855)))),IF(H855=0,0,IF(OR(G855=0,F855=0),\"N.M.\",IF(ABS(H855/G855)>=10,\"N.M.\",H855/G855))))","v":"N.M."},null,52.02,11.620000000000001,{"$f":"+K855-L855","v":40.400000000000006},{"$f":"IF(L855<0,IF(M855=0,0,IF(OR(L855=0,K855=0),\"N.M.\",IF(ABS(M855/L855)>=10,\"N.M.\",M855/(-L855)))),IF(M855=0,0,IF(OR(L855=0,K855=0),\"N.M.\",IF(ABS(M855/L855)>=10,\"N.M.\",M855/L855))))","v":3.4767641996557663},null,null,21.68,8.52,{"$f":"+Q855-R855","v":13.16},{"$f":"IF(R855<0,IF(S855=0,0,IF(OR(R855=0,Q855=0),\"N.M.\",IF(ABS(S855/R855)>=10,\"N.M.\",S855/(-R855)))),IF(S855=0,0,IF(OR(R855=0,Q855=0),\"N.M.\",IF(ABS(S855/R855)>=10,\"N.M.\",S855/R855))))","v":1.5446009389671362},null,60.13,12.620000000000001,{"$f":"+V855-W855","v":47.510000000000005},{"$f":"IF(W855<0,IF(X855=0,0,IF(OR(W855=0,V855=0),\"N.M.\",IF(ABS(X855/W855)>=10,\"N.M.\",X855/(-W855)))),IF(X855=0,0,IF(OR(W855=0,V855=0),\"N.M.\",IF(ABS(X855/W855)>=10,\"N.M.\",X855/W855))))","v":3.7646592709984152}]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,9.2900000000000009,0,{"$f":"+F856-G856","v":9.2900000000000009},{"$f":"IF(G856<0,IF(H856=0,0,IF(OR(G856=0,F856=0),\"N.M.\",IF(ABS(H856/G856)>=10,\"N.M.\",H856/(-G856)))),IF(H856=0,0,IF(OR(G856=0,F856=0),\"N.M.\",IF(ABS(H856/G856)>=10,\"N.M.\",H856/G856))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+K856-L856","v":9.9700000000000006},{"$f":"IF(L856<0,IF(M856=0,0,IF(OR(L856=0,K856=0),\"N.M.\",IF(ABS(M856/L856)>=10,\"N.M.\",M856/(-L856)))),IF(M856=0,0,IF(OR(L856=0,K856=0),\"N.M.\",IF(ABS(M856/L856)>=10,\"N.M.\",M856/L856))))","v":"N.M."},null,null,9.9700000000000006,0,{"$f":"+Q856-R856","v":9.9700000000000006},{"$f":"IF(R856<0,IF(S856=0,0,IF(OR(R856=0,Q856=0),\"N.M.\",IF(ABS(S856/R856)>=10,\"N.M.\",S856/(-R856)))),IF(S856=0,0,IF(OR(R856=0,Q856=0),\"N.M.\",IF(ABS(S856/R856)>=10,\"N.M.\",S856/R856))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+V856-W856","v":9.9700000000000006},{"$f":"IF(W856<0,IF(X856=0,0,IF(OR(W856=0,V856=0),\"N.M.\",IF(ABS(X856/W856)>=10,\"N.M.\",X856/(-W856)))),IF(X856=0,0,IF(OR(W856=0,V856=0),\"N.M.\",IF(ABS(X856/W856)>=10,\"N.M.\",X856/W856))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921","Line 182","(921) Office Supplies and Expenses",null,null,178268.9,70176.639999999985,{"$f":"+F857-G857","v":108092.26000000001},{"$f":"IF(G857<0,IF(H857=0,0,IF(OR(G857=0,F857=0),\"N.M.\",IF(ABS(H857/G857)>=10,\"N.M.\",H857/(-G857)))),IF(H857=0,0,IF(OR(G857=0,F857=0),\"N.M.\",IF(ABS(H857/G857)>=10,\"N.M.\",H857/G857))))","v":1.5402883352637007},null,1289746.3400000001,609589.82000000007,{"$f":"+K857-L857","v":680156.52},{"$f":"IF(L857<0,IF(M857=0,0,IF(OR(L857=0,K857=0),\"N.M.\",IF(ABS(M857/L857)>=10,\"N.M.\",M857/(-L857)))),IF(M857=0,0,IF(OR(L857=0,K857=0),\"N.M.\",IF(ABS(M857/L857)>=10,\"N.M.\",M857/L857))))","v":1.1157609554569003},null,null,392333.54999999993,225187.02999999997,{"$f":"+Q857-R857","v":167146.51999999996},{"$f":"IF(R857<0,IF(S857=0,0,IF(OR(R857=0,Q857=0),\"N.M.\",IF(ABS(S857/R857)>=10,\"N.M.\",S857/(-R857)))),IF(S857=0,0,IF(OR(R857=0,Q857=0),\"N.M.\",IF(ABS(S857/R857)>=10,\"N.M.\",S857/R857))))","v":0.74225642569201244},null,1196705.04,659086.31000000006,{"$f":"+V857-W857","v":537618.73},{"$f":"IF(W857<0,IF(X857=0,0,IF(OR(W857=0,V857=0),\"N.M.\",IF(ABS(X857/W857)>=10,\"N.M.\",X857/(-W857)))),IF(X857=0,0,IF(OR(W857=0,V857=0),\"N.M.\",IF(ABS(X857/W857)>=10,\"N.M.\",X857/W857))))","v":0.81570307536808029}]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,20571.72,24413.55,{"$f":"+F858-G858","v":-3841.8299999999981},{"$f":"IF(G858<0,IF(H858=0,0,IF(OR(G858=0,F858=0),\"N.M.\",IF(ABS(H858/G858)>=10,\"N.M.\",H858/(-G858)))),IF(H858=0,0,IF(OR(G858=0,F858=0),\"N.M.\",IF(ABS(H858/G858)>=10,\"N.M.\",H858/G858))))","v":-0.15736466019894682},null,166735.88,201203.81,{"$f":"+K858-L858","v":-34467.929999999993},{"$f":"IF(L858<0,IF(M858=0,0,IF(OR(L858=0,K858=0),\"N.M.\",IF(ABS(M858/L858)>=10,\"N.M.\",M858/(-L858)))),IF(M858=0,0,IF(OR(L858=0,K858=0),\"N.M.\",IF(ABS(M858/L858)>=10,\"N.M.\",M858/L858))))","v":-0.17130853536023991},null,null,62164.66,80701.900000000009,{"$f":"+Q858-R858","v":-18537.240000000005},{"$f":"IF(R858<0,IF(S858=0,0,IF(OR(R858=0,Q858=0),\"N.M.\",IF(ABS(S858/R858)>=10,\"N.M.\",S858/(-R858)))),IF(S858=0,0,IF(OR(R858=0,Q858=0),\"N.M.\",IF(ABS(S858/R858)>=10,\"N.M.\",S858/R858))))","v":-0.22970016814969663},null,663843.13,275322.71999999997,{"$f":"+V858-W858","v":388520.41000000003},{"$f":"IF(W858<0,IF(X858=0,0,IF(OR(W858=0,V858=0),\"N.M.\",IF(ABS(X858/W858)>=10,\"N.M.\",X858/(-W858)))),IF(X858=0,0,IF(OR(W858=0,V858=0),\"N.M.\",IF(ABS(X858/W858)>=10,\"N.M.\",X858/W858))))","v":1.4111454732104931}]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,37348,31222,{"$f":"+F859-G859","v":6126},{"$f":"IF(G859<0,IF(H859=0,0,IF(OR(G859=0,F859=0),\"N.M.\",IF(ABS(H859/G859)>=10,\"N.M.\",H859/(-G859)))),IF(H859=0,0,IF(OR(G859=0,F859=0),\"N.M.\",IF(ABS(H859/G859)>=10,\"N.M.\",H859/G859))))","v":0.19620780219076292},null,384803,390555,{"$f":"+K859-L859","v":-5752},{"$f":"IF(L859<0,IF(M859=0,0,IF(OR(L859=0,K859=0),\"N.M.\",IF(ABS(M859/L859)>=10,\"N.M.\",M859/(-L859)))),IF(M859=0,0,IF(OR(L859=0,K859=0),\"N.M.\",IF(ABS(M859/L859)>=10,\"N.M.\",M859/L859))))","v":-1.4727759214451229E-2},null,null,109037,104394,{"$f":"+Q859-R859","v":4643},{"$f":"IF(R859<0,IF(S859=0,0,IF(OR(R859=0,Q859=0),\"N.M.\",IF(ABS(S859/R859)>=10,\"N.M.\",S859/(-R859)))),IF(S859=0,0,IF(OR(R859=0,Q859=0),\"N.M.\",IF(ABS(S859/R859)>=10,\"N.M.\",S859/R859))))","v":4.447573615341878E-2},null,451345,451061,{"$f":"+V859-W859","v":284},{"$f":"IF(W859<0,IF(X859=0,0,IF(OR(W859=0,V859=0),\"N.M.\",IF(ABS(X859/W859)>=10,\"N.M.\",X859/(-W859)))),IF(X859=0,0,IF(OR(W859=0,V859=0),\"N.M.\",IF(ABS(X859/W859)>=10,\"N.M.\",X859/W859))))","v":6.2962659152531473E-4}]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,-0.01,{"$f":"+F860-G860","v":0},{"$f":"IF(G860<0,IF(H860=0,0,IF(OR(G860=0,F860=0),\"N.M.\",IF(ABS(H860/G860)>=10,\"N.M.\",H860/(-G860)))),IF(H860=0,0,IF(OR(G860=0,F860=0),\"N.M.\",IF(ABS(H860/G860)>=10,\"N.M.\",H860/G860))))","v":0},null,-0.06,-0.01,{"$f":"+K860-L860","v":-4.9999999999999996E-2},{"$f":"IF(L860<0,IF(M860=0,0,IF(OR(L860=0,K860=0),\"N.M.\",IF(ABS(M860/L860)>=10,\"N.M.\",M860/(-L860)))),IF(M860=0,0,IF(OR(L860=0,K860=0),\"N.M.\",IF(ABS(M860/L860)>=10,\"N.M.\",M860/L860))))","v":-4.9999999999999991},null,null,-0.02,-0.01,{"$f":"+Q860-R860","v":-0.01},{"$f":"IF(R860<0,IF(S860=0,0,IF(OR(R860=0,Q860=0),\"N.M.\",IF(ABS(S860/R860)>=10,\"N.M.\",S860/(-R860)))),IF(S860=0,0,IF(OR(R860=0,Q860=0),\"N.M.\",IF(ABS(S860/R860)>=10,\"N.M.\",S860/R860))))","v":-1},null,-0.06,-0.01,{"$f":"+V860-W860","v":-4.9999999999999996E-2},{"$f":"IF(W860<0,IF(X860=0,0,IF(OR(W860=0,V860=0),\"N.M.\",IF(ABS(X860/W860)>=10,\"N.M.\",X860/(-W860)))),IF(X860=0,0,IF(OR(W860=0,V860=0),\"N.M.\",IF(ABS(X860/W860)>=10,\"N.M.\",X860/W860))))","v":-4.9999999999999991}]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,{"$f":"+F861-G861","v":0},{"$f":"IF(G861<0,IF(H861=0,0,IF(OR(G861=0,F861=0),\"N.M.\",IF(ABS(H861/G861)>=10,\"N.M.\",H861/(-G861)))),IF(H861=0,0,IF(OR(G861=0,F861=0),\"N.M.\",IF(ABS(H861/G861)>=10,\"N.M.\",H861/G861))))","v":0},null,1702.51,263.08,{"$f":"+K861-L861","v":1439.43},{"$f":"IF(L861<0,IF(M861=0,0,IF(OR(L861=0,K861=0),\"N.M.\",IF(ABS(M861/L861)>=10,\"N.M.\",M861/(-L861)))),IF(M861=0,0,IF(OR(L861=0,K861=0),\"N.M.\",IF(ABS(M861/L861)>=10,\"N.M.\",M861/L861))))","v":5.4714535502508745},null,null,0,270.73,{"$f":"+Q861-R861","v":-270.73},{"$f":"IF(R861<0,IF(S861=0,0,IF(OR(R861=0,Q861=0),\"N.M.\",IF(ABS(S861/R861)>=10,\"N.M.\",S861/(-R861)))),IF(S861=0,0,IF(OR(R861=0,Q861=0),\"N.M.\",IF(ABS(S861/R861)>=10,\"N.M.\",S861/R861))))","v":"N.M."},null,1880.29,4064.21,{"$f":"+V861-W861","v":-2183.92},{"$f":"IF(W861<0,IF(X861=0,0,IF(OR(W861=0,V861=0),\"N.M.\",IF(ABS(X861/W861)>=10,\"N.M.\",X861/(-W861)))),IF(X861=0,0,IF(OR(W861=0,V861=0),\"N.M.\",IF(ABS(X861/W861)>=10,\"N.M.\",X861/W861))))","v":-0.53735412294148188}]
["%,V9220005","9220005","Overhead Loadings",null,null,40703.57,63481.630000000005,{"$f":"+F862-G862","v":-22778.060000000005},{"$f":"IF(G862<0,IF(H862=0,0,IF(OR(G862=0,F862=0),\"N.M.\",IF(ABS(H862/G862)>=10,\"N.M.\",H862/(-G862)))),IF(H862=0,0,IF(OR(G862=0,F862=0),\"N.M.\",IF(ABS(H862/G862)>=10,\"N.M.\",H862/G862))))","v":-0.35881340791028843},null,493779.69,581361.43000000005,{"$f":"+K862-L862","v":-87581.740000000049},{"$f":"IF(L862<0,IF(M862=0,0,IF(OR(L862=0,K862=0),\"N.M.\",IF(ABS(M862/L862)>=10,\"N.M.\",M862/(-L862)))),IF(M862=0,0,IF(OR(L862=0,K862=0),\"N.M.\",IF(ABS(M862/L862)>=10,\"N.M.\",M862/L862))))","v":-0.15064938174519082},null,null,141541.70000000001,182106.13,{"$f":"+Q862-R862","v":-40564.429999999993},{"$f":"IF(R862<0,IF(S862=0,0,IF(OR(R862=0,Q862=0),\"N.M.\",IF(ABS(S862/R862)>=10,\"N.M.\",S862/(-R862)))),IF(S862=0,0,IF(OR(R862=0,Q862=0),\"N.M.\",IF(ABS(S862/R862)>=10,\"N.M.\",S862/R862))))","v":-0.22275158996569744},null,581444.07999999996,758887.91,{"$f":"+V862-W862","v":-177443.83000000007},{"$f":"IF(W862<0,IF(X862=0,0,IF(OR(W862=0,V862=0),\"N.M.\",IF(ABS(X862/W862)>=10,\"N.M.\",X862/(-W862)))),IF(X862=0,0,IF(OR(W862=0,V862=0),\"N.M.\",IF(ABS(X862/W862)>=10,\"N.M.\",X862/W862))))","v":-0.23382086822281839}]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922","Line 183","(Less) (922) Administrative Expenses Transferred-Credit",null,null,98623.28,119117.17000000001,{"$f":"+F863-G863","v":-20493.890000000014},{"$f":"IF(G863<0,IF(H863=0,0,IF(OR(G863=0,F863=0),\"N.M.\",IF(ABS(H863/G863)>=10,\"N.M.\",H863/(-G863)))),IF(H863=0,0,IF(OR(G863=0,F863=0),\"N.M.\",IF(ABS(H863/G863)>=10,\"N.M.\",H863/G863))))","v":-0.17204816064720149},null,1047021.02,1173383.31,{"$f":"+K863-L863","v":-126362.29000000004},{"$f":"IF(L863<0,IF(M863=0,0,IF(OR(L863=0,K863=0),\"N.M.\",IF(ABS(M863/L863)>=10,\"N.M.\",M863/(-L863)))),IF(M863=0,0,IF(OR(L863=0,K863=0),\"N.M.\",IF(ABS(M863/L863)>=10,\"N.M.\",M863/L863))))","v":-0.10769054657850897},null,null,312743.34000000003,367472.75,{"$f":"+Q863-R863","v":-54729.409999999974},{"$f":"IF(R863<0,IF(S863=0,0,IF(OR(R863=0,Q863=0),\"N.M.\",IF(ABS(S863/R863)>=10,\"N.M.\",S863/(-R863)))),IF(S863=0,0,IF(OR(R863=0,Q863=0),\"N.M.\",IF(ABS(S863/R863)>=10,\"N.M.\",S863/R863))))","v":-0.14893460807638109},null,1698512.44,1489335.83,{"$f":"+V863-W863","v":209176.60999999987},{"$f":"IF(W863<0,IF(X863=0,0,IF(OR(W863=0,V863=0),\"N.M.\",IF(ABS(X863/W863)>=10,\"N.M.\",X863/(-W863)))),IF(X863=0,0,IF(OR(W863=0,V863=0),\"N.M.\",IF(ABS(X863/W863)>=10,\"N.M.\",X863/W863))))","v":0.1404495922185662}]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,392854.29000000004,1431400.46,{"$f":"+F864-G864","v":-1038546.1699999999},{"$f":"IF(G864<0,IF(H864=0,0,IF(OR(G864=0,F864=0),\"N.M.\",IF(ABS(H864/G864)>=10,\"N.M.\",H864/(-G864)))),IF(H864=0,0,IF(OR(G864=0,F864=0),\"N.M.\",IF(ABS(H864/G864)>=10,\"N.M.\",H864/G864))))","v":-0.72554550527390493},null,1999935.5519999999,3586389.29,{"$f":"+K864-L864","v":-1586453.7380000001},{"$f":"IF(L864<0,IF(M864=0,0,IF(OR(L864=0,K864=0),\"N.M.\",IF(ABS(M864/L864)>=10,\"N.M.\",M864/(-L864)))),IF(M864=0,0,IF(OR(L864=0,K864=0),\"N.M.\",IF(ABS(M864/L864)>=10,\"N.M.\",M864/L864))))","v":-0.4423540250980395},null,null,697505.79500000004,1775167.88,{"$f":"+Q864-R864","v":-1077662.085},{"$f":"IF(R864<0,IF(S864=0,0,IF(OR(R864=0,Q864=0),\"N.M.\",IF(ABS(S864/R864)>=10,\"N.M.\",S864/(-R864)))),IF(S864=0,0,IF(OR(R864=0,Q864=0),\"N.M.\",IF(ABS(S864/R864)>=10,\"N.M.\",S864/R864))))","v":-0.60707615158066064},null,3607395.7319999998,4269856.4400000004,{"$f":"+V864-W864","v":-662460.70800000057},{"$f":"IF(W864<0,IF(X864=0,0,IF(OR(W864=0,V864=0),\"N.M.\",IF(ABS(X864/W864)>=10,\"N.M.\",X864/(-W864)))),IF(X864=0,0,IF(OR(W864=0,V864=0),\"N.M.\",IF(ABS(X864/W864)>=10,\"N.M.\",X864/W864))))","v":-0.15514823912908896}]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,50208.89,230815.66,{"$f":"+F865-G865","v":-180606.77000000002},{"$f":"IF(G865<0,IF(H865=0,0,IF(OR(G865=0,F865=0),\"N.M.\",IF(ABS(H865/G865)>=10,\"N.M.\",H865/(-G865)))),IF(H865=0,0,IF(OR(G865=0,F865=0),\"N.M.\",IF(ABS(H865/G865)>=10,\"N.M.\",H865/G865))))","v":-0.78247190853514881},null,-475635.65,-114135.83,{"$f":"+K865-L865","v":-361499.82},{"$f":"IF(L865<0,IF(M865=0,0,IF(OR(L865=0,K865=0),\"N.M.\",IF(ABS(M865/L865)>=10,\"N.M.\",M865/(-L865)))),IF(M865=0,0,IF(OR(L865=0,K865=0),\"N.M.\",IF(ABS(M865/L865)>=10,\"N.M.\",M865/L865))))","v":-3.1672772695480464},null,null,-47581.51,-89664.42,{"$f":"+Q865-R865","v":42082.909999999996},{"$f":"IF(R865<0,IF(S865=0,0,IF(OR(R865=0,Q865=0),\"N.M.\",IF(ABS(S865/R865)>=10,\"N.M.\",S865/(-R865)))),IF(S865=0,0,IF(OR(R865=0,Q865=0),\"N.M.\",IF(ABS(S865/R865)>=10,\"N.M.\",S865/R865))))","v":0.46933789344759042},null,90442.219999999972,-610908.4,{"$f":"+V865-W865","v":701350.62},{"$f":"IF(W865<0,IF(X865=0,0,IF(OR(W865=0,V865=0),\"N.M.\",IF(ABS(X865/W865)>=10,\"N.M.\",X865/(-W865)))),IF(X865=0,0,IF(OR(W865=0,V865=0),\"N.M.\",IF(ABS(X865/W865)>=10,\"N.M.\",X865/W865))))","v":1.1480454680276126}]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,{"$f":"+F866-G866","v":0},{"$f":"IF(G866<0,IF(H866=0,0,IF(OR(G866=0,F866=0),\"N.M.\",IF(ABS(H866/G866)>=10,\"N.M.\",H866/(-G866)))),IF(H866=0,0,IF(OR(G866=0,F866=0),\"N.M.\",IF(ABS(H866/G866)>=10,\"N.M.\",H866/G866))))","v":0},null,0,0,{"$f":"+K866-L866","v":0},{"$f":"IF(L866<0,IF(M866=0,0,IF(OR(L866=0,K866=0),\"N.M.\",IF(ABS(M866/L866)>=10,\"N.M.\",M866/(-L866)))),IF(M866=0,0,IF(OR(L866=0,K866=0),\"N.M.\",IF(ABS(M866/L866)>=10,\"N.M.\",M866/L866))))","v":0},null,null,0,0,{"$f":"+Q866-R866","v":0},{"$f":"IF(R866<0,IF(S866=0,0,IF(OR(R866=0,Q866=0),\"N.M.\",IF(ABS(S866/R866)>=10,\"N.M.\",S866/(-R866)))),IF(S866=0,0,IF(OR(R866=0,Q866=0),\"N.M.\",IF(ABS(S866/R866)>=10,\"N.M.\",S866/R866))))","v":0},null,0.03,0,{"$f":"+V866-W866","v":0.03},{"$f":"IF(W866<0,IF(X866=0,0,IF(OR(W866=0,V866=0),\"N.M.\",IF(ABS(X866/W866)>=10,\"N.M.\",X866/(-W866)))),IF(X866=0,0,IF(OR(W866=0,V866=0),\"N.M.\",IF(ABS(X866/W866)>=10,\"N.M.\",X866/W866))))","v":"N.M."}]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,{"$f":"+F867-G867","v":0},{"$f":"IF(G867<0,IF(H867=0,0,IF(OR(G867=0,F867=0),\"N.M.\",IF(ABS(H867/G867)>=10,\"N.M.\",H867/(-G867)))),IF(H867=0,0,IF(OR(G867=0,F867=0),\"N.M.\",IF(ABS(H867/G867)>=10,\"N.M.\",H867/G867))))","v":0},null,6.8100000000000005,0.65,{"$f":"+K867-L867","v":6.16},{"$f":"IF(L867<0,IF(M867=0,0,IF(OR(L867=0,K867=0),\"N.M.\",IF(ABS(M867/L867)>=10,\"N.M.\",M867/(-L867)))),IF(M867=0,0,IF(OR(L867=0,K867=0),\"N.M.\",IF(ABS(M867/L867)>=10,\"N.M.\",M867/L867))))","v":9.476923076923077},null,null,0,0.65,{"$f":"+Q867-R867","v":-0.65},{"$f":"IF(R867<0,IF(S867=0,0,IF(OR(R867=0,Q867=0),\"N.M.\",IF(ABS(S867/R867)>=10,\"N.M.\",S867/(-R867)))),IF(S867=0,0,IF(OR(R867=0,Q867=0),\"N.M.\",IF(ABS(S867/R867)>=10,\"N.M.\",S867/R867))))","v":"N.M."},null,6.8100000000000005,0.65,{"$f":"+V867-W867","v":6.16},{"$f":"IF(W867<0,IF(X867=0,0,IF(OR(W867=0,V867=0),\"N.M.\",IF(ABS(X867/W867)>=10,\"N.M.\",X867/(-W867)))),IF(X867=0,0,IF(OR(W867=0,V867=0),\"N.M.\",IF(ABS(X867/W867)>=10,\"N.M.\",X867/W867))))","v":9.476923076923077}]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,28.17,{"$f":"+F868-G868","v":-28.17},{"$f":"IF(G868<0,IF(H868=0,0,IF(OR(G868=0,F868=0),\"N.M.\",IF(ABS(H868/G868)>=10,\"N.M.\",H868/(-G868)))),IF(H868=0,0,IF(OR(G868=0,F868=0),\"N.M.\",IF(ABS(H868/G868)>=10,\"N.M.\",H868/G868))))","v":"N.M."},null,242.45000000000002,111.9,{"$f":"+K868-L868","v":130.55000000000001},{"$f":"IF(L868<0,IF(M868=0,0,IF(OR(L868=0,K868=0),\"N.M.\",IF(ABS(M868/L868)>=10,\"N.M.\",M868/(-L868)))),IF(M868=0,0,IF(OR(L868=0,K868=0),\"N.M.\",IF(ABS(M868/L868)>=10,\"N.M.\",M868/L868))))","v":1.1666666666666667},null,null,73.820000000000007,56.08,{"$f":"+Q868-R868","v":17.740000000000009},{"$f":"IF(R868<0,IF(S868=0,0,IF(OR(R868=0,Q868=0),\"N.M.\",IF(ABS(S868/R868)>=10,\"N.M.\",S868/(-R868)))),IF(S868=0,0,IF(OR(R868=0,Q868=0),\"N.M.\",IF(ABS(S868/R868)>=10,\"N.M.\",S868/R868))))","v":0.31633380884450801},null,299.07000000000005,111.9,{"$f":"+V868-W868","v":187.17000000000004},{"$f":"IF(W868<0,IF(X868=0,0,IF(OR(W868=0,V868=0),\"N.M.\",IF(ABS(X868/W868)>=10,\"N.M.\",X868/(-W868)))),IF(X868=0,0,IF(OR(W868=0,V868=0),\"N.M.\",IF(ABS(X868/W868)>=10,\"N.M.\",X868/W868))))","v":1.6726541554959788}]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,3067.83,145.6,{"$f":"+F869-G869","v":2922.23},{"$f":"IF(G869<0,IF(H869=0,0,IF(OR(G869=0,F869=0),\"N.M.\",IF(ABS(H869/G869)>=10,\"N.M.\",H869/(-G869)))),IF(H869=0,0,IF(OR(G869=0,F869=0),\"N.M.\",IF(ABS(H869/G869)>=10,\"N.M.\",H869/G869))))","v":"N.M."},null,10572.86,14962.49,{"$f":"+K869-L869","v":-4389.6299999999992},{"$f":"IF(L869<0,IF(M869=0,0,IF(OR(L869=0,K869=0),\"N.M.\",IF(ABS(M869/L869)>=10,\"N.M.\",M869/(-L869)))),IF(M869=0,0,IF(OR(L869=0,K869=0),\"N.M.\",IF(ABS(M869/L869)>=10,\"N.M.\",M869/L869))))","v":-0.29337563467043248},null,null,3529.15,833.58,{"$f":"+Q869-R869","v":2695.57},{"$f":"IF(R869<0,IF(S869=0,0,IF(OR(R869=0,Q869=0),\"N.M.\",IF(ABS(S869/R869)>=10,\"N.M.\",S869/(-R869)))),IF(S869=0,0,IF(OR(R869=0,Q869=0),\"N.M.\",IF(ABS(S869/R869)>=10,\"N.M.\",S869/R869))))","v":3.2337268168622089},null,12383.77,16173.68,{"$f":"+V869-W869","v":-3789.91},{"$f":"IF(W869<0,IF(X869=0,0,IF(OR(W869=0,V869=0),\"N.M.\",IF(ABS(X869/W869)>=10,\"N.M.\",X869/(-W869)))),IF(X869=0,0,IF(OR(W869=0,V869=0),\"N.M.\",IF(ABS(X869/W869)>=10,\"N.M.\",X869/W869))))","v":-0.23432576877989422}]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,{"$f":"+F870-G870","v":0},{"$f":"IF(G870<0,IF(H870=0,0,IF(OR(G870=0,F870=0),\"N.M.\",IF(ABS(H870/G870)>=10,\"N.M.\",H870/(-G870)))),IF(H870=0,0,IF(OR(G870=0,F870=0),\"N.M.\",IF(ABS(H870/G870)>=10,\"N.M.\",H870/G870))))","v":0},null,0,116.38,{"$f":"+K870-L870","v":-116.38},{"$f":"IF(L870<0,IF(M870=0,0,IF(OR(L870=0,K870=0),\"N.M.\",IF(ABS(M870/L870)>=10,\"N.M.\",M870/(-L870)))),IF(M870=0,0,IF(OR(L870=0,K870=0),\"N.M.\",IF(ABS(M870/L870)>=10,\"N.M.\",M870/L870))))","v":"N.M."},null,null,0,0,{"$f":"+Q870-R870","v":0},{"$f":"IF(R870<0,IF(S870=0,0,IF(OR(R870=0,Q870=0),\"N.M.\",IF(ABS(S870/R870)>=10,\"N.M.\",S870/(-R870)))),IF(S870=0,0,IF(OR(R870=0,Q870=0),\"N.M.\",IF(ABS(S870/R870)>=10,\"N.M.\",S870/R870))))","v":0},null,0,116.38,{"$f":"+V870-W870","v":-116.38},{"$f":"IF(W870<0,IF(X870=0,0,IF(OR(W870=0,V870=0),\"N.M.\",IF(ABS(X870/W870)>=10,\"N.M.\",X870/(-W870)))),IF(X870=0,0,IF(OR(W870=0,V870=0),\"N.M.\",IF(ABS(X870/W870)>=10,\"N.M.\",X870/W870))))","v":"N.M."}]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F871-G871","v":0},{"$f":"IF(G871<0,IF(H871=0,0,IF(OR(G871=0,F871=0),\"N.M.\",IF(ABS(H871/G871)>=10,\"N.M.\",H871/(-G871)))),IF(H871=0,0,IF(OR(G871=0,F871=0),\"N.M.\",IF(ABS(H871/G871)>=10,\"N.M.\",H871/G871))))","v":0},null,3464.17,0,{"$f":"+K871-L871","v":3464.17},{"$f":"IF(L871<0,IF(M871=0,0,IF(OR(L871=0,K871=0),\"N.M.\",IF(ABS(M871/L871)>=10,\"N.M.\",M871/(-L871)))),IF(M871=0,0,IF(OR(L871=0,K871=0),\"N.M.\",IF(ABS(M871/L871)>=10,\"N.M.\",M871/L871))))","v":"N.M."},null,null,0,0,{"$f":"+Q871-R871","v":0},{"$f":"IF(R871<0,IF(S871=0,0,IF(OR(R871=0,Q871=0),\"N.M.\",IF(ABS(S871/R871)>=10,\"N.M.\",S871/(-R871)))),IF(S871=0,0,IF(OR(R871=0,Q871=0),\"N.M.\",IF(ABS(S871/R871)>=10,\"N.M.\",S871/R871))))","v":0},null,1069746.8299999998,0,{"$f":"+V871-W871","v":1069746.8299999998},{"$f":"IF(W871<0,IF(X871=0,0,IF(OR(W871=0,V871=0),\"N.M.\",IF(ABS(X871/W871)>=10,\"N.M.\",X871/(-W871)))),IF(X871=0,0,IF(OR(W871=0,V871=0),\"N.M.\",IF(ABS(X871/W871)>=10,\"N.M.\",X871/W871))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N923","Line 184","(923) Outside Services Employed",null,null,446131.01000000007,1662389.89,{"$f":"+F872-G872","v":-1216258.8799999999},{"$f":"IF(G872<0,IF(H872=0,0,IF(OR(G872=0,F872=0),\"N.M.\",IF(ABS(H872/G872)>=10,\"N.M.\",H872/(-G872)))),IF(H872=0,0,IF(OR(G872=0,F872=0),\"N.M.\",IF(ABS(H872/G872)>=10,\"N.M.\",H872/G872))))","v":-0.73163274591377592},null,1538586.1919999998,3487444.88,{"$f":"+K872-L872","v":-1948858.6880000001},{"$f":"IF(L872<0,IF(M872=0,0,IF(OR(L872=0,K872=0),\"N.M.\",IF(ABS(M872/L872)>=10,\"N.M.\",M872/(-L872)))),IF(M872=0,0,IF(OR(L872=0,K872=0),\"N.M.\",IF(ABS(M872/L872)>=10,\"N.M.\",M872/L872))))","v":-0.55882135920668663},null,null,653527.255,1686393.77,{"$f":"+Q872-R872","v":-1032866.515},{"$f":"IF(R872<0,IF(S872=0,0,IF(OR(R872=0,Q872=0),\"N.M.\",IF(ABS(S872/R872)>=10,\"N.M.\",S872/(-R872)))),IF(S872=0,0,IF(OR(R872=0,Q872=0),\"N.M.\",IF(ABS(S872/R872)>=10,\"N.M.\",S872/R872))))","v":-0.61247054713680538},null,4780274.4620000003,3675350.65,{"$f":"+V872-W872","v":1104923.8120000004},{"$f":"IF(W872<0,IF(X872=0,0,IF(OR(W872=0,V872=0),\"N.M.\",IF(ABS(X872/W872)>=10,\"N.M.\",X872/(-W872)))),IF(X872=0,0,IF(OR(W872=0,V872=0),\"N.M.\",IF(ABS(X872/W872)>=10,\"N.M.\",X872/W872))))","v":0.30063085599737277}]
["%,V9240000","9240000","Property Insurance",null,null,76986.97,92444.19,{"$f":"+F873-G873","v":-15457.220000000001},{"$f":"IF(G873<0,IF(H873=0,0,IF(OR(G873=0,F873=0),\"N.M.\",IF(ABS(H873/G873)>=10,\"N.M.\",H873/(-G873)))),IF(H873=0,0,IF(OR(G873=0,F873=0),\"N.M.\",IF(ABS(H873/G873)>=10,\"N.M.\",H873/G873))))","v":-0.16720596502603355},null,922411.01,973521.57000000007,{"$f":"+K873-L873","v":-51110.560000000056},{"$f":"IF(L873<0,IF(M873=0,0,IF(OR(L873=0,K873=0),\"N.M.\",IF(ABS(M873/L873)>=10,\"N.M.\",M873/(-L873)))),IF(M873=0,0,IF(OR(L873=0,K873=0),\"N.M.\",IF(ABS(M873/L873)>=10,\"N.M.\",M873/L873))))","v":-5.2500696004095786E-2},null,null,230536.30000000002,282436.96000000002,{"$f":"+Q873-R873","v":-51900.66},{"$f":"IF(R873<0,IF(S873=0,0,IF(OR(R873=0,Q873=0),\"N.M.\",IF(ABS(S873/R873)>=10,\"N.M.\",S873/(-R873)))),IF(S873=0,0,IF(OR(R873=0,Q873=0),\"N.M.\",IF(ABS(S873/R873)>=10,\"N.M.\",S873/R873))))","v":-0.18376015660273357},null,1041361.41,1152572.6500000001,{"$f":"+V873-W873","v":-111211.24000000011},{"$f":"IF(W873<0,IF(X873=0,0,IF(OR(W873=0,V873=0),\"N.M.\",IF(ABS(X873/W873)>=10,\"N.M.\",X873/(-W873)))),IF(X873=0,0,IF(OR(W873=0,V873=0),\"N.M.\",IF(ABS(X873/W873)>=10,\"N.M.\",X873/W873))))","v":-9.6489570527289625E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924","Line 185","(924) Property Insurance",null,null,76986.97,92444.19,{"$f":"+F874-G874","v":-15457.220000000001},{"$f":"IF(G874<0,IF(H874=0,0,IF(OR(G874=0,F874=0),\"N.M.\",IF(ABS(H874/G874)>=10,\"N.M.\",H874/(-G874)))),IF(H874=0,0,IF(OR(G874=0,F874=0),\"N.M.\",IF(ABS(H874/G874)>=10,\"N.M.\",H874/G874))))","v":-0.16720596502603355},null,922411.01,973521.57000000007,{"$f":"+K874-L874","v":-51110.560000000056},{"$f":"IF(L874<0,IF(M874=0,0,IF(OR(L874=0,K874=0),\"N.M.\",IF(ABS(M874/L874)>=10,\"N.M.\",M874/(-L874)))),IF(M874=0,0,IF(OR(L874=0,K874=0),\"N.M.\",IF(ABS(M874/L874)>=10,\"N.M.\",M874/L874))))","v":-5.2500696004095786E-2},null,null,230536.30000000002,282436.96000000002,{"$f":"+Q874-R874","v":-51900.66},{"$f":"IF(R874<0,IF(S874=0,0,IF(OR(R874=0,Q874=0),\"N.M.\",IF(ABS(S874/R874)>=10,\"N.M.\",S874/(-R874)))),IF(S874=0,0,IF(OR(R874=0,Q874=0),\"N.M.\",IF(ABS(S874/R874)>=10,\"N.M.\",S874/R874))))","v":-0.18376015660273357},null,1041361.41,1152572.6500000001,{"$f":"+V874-W874","v":-111211.24000000011},{"$f":"IF(W874<0,IF(X874=0,0,IF(OR(W874=0,V874=0),\"N.M.\",IF(ABS(X874/W874)>=10,\"N.M.\",X874/(-W874)))),IF(X874=0,0,IF(OR(W874=0,V874=0),\"N.M.\",IF(ABS(X874/W874)>=10,\"N.M.\",X874/W874))))","v":-9.6489570527289625E-2}]
["%,V9250000","9250000","Injuries and Damages",null,null,192793.72,164919.33000000002,{"$f":"+F875-G875","v":27874.389999999985},{"$f":"IF(G875<0,IF(H875=0,0,IF(OR(G875=0,F875=0),\"N.M.\",IF(ABS(H875/G875)>=10,\"N.M.\",H875/(-G875)))),IF(H875=0,0,IF(OR(G875=0,F875=0),\"N.M.\",IF(ABS(H875/G875)>=10,\"N.M.\",H875/G875))))","v":0.16901833156853099},null,1731560.52,1523896.18,{"$f":"+K875-L875","v":207664.34000000008},{"$f":"IF(L875<0,IF(M875=0,0,IF(OR(L875=0,K875=0),\"N.M.\",IF(ABS(M875/L875)>=10,\"N.M.\",M875/(-L875)))),IF(M875=0,0,IF(OR(L875=0,K875=0),\"N.M.\",IF(ABS(M875/L875)>=10,\"N.M.\",M875/L875))))","v":0.13627197359337176},null,null,545228.28,479325.34,{"$f":"+Q875-R875","v":65902.94},{"$f":"IF(R875<0,IF(S875=0,0,IF(OR(R875=0,Q875=0),\"N.M.\",IF(ABS(S875/R875)>=10,\"N.M.\",S875/(-R875)))),IF(S875=0,0,IF(OR(R875=0,Q875=0),\"N.M.\",IF(ABS(S875/R875)>=10,\"N.M.\",S875/R875))))","v":0.13749104105366097},null,2052557.03,1825909.51,{"$f":"+V875-W875","v":226647.52000000002},{"$f":"IF(W875<0,IF(X875=0,0,IF(OR(W875=0,V875=0),\"N.M.\",IF(ABS(X875/W875)>=10,\"N.M.\",X875/(-W875)))),IF(X875=0,0,IF(OR(W875=0,V875=0),\"N.M.\",IF(ABS(X875/W875)>=10,\"N.M.\",X875/W875))))","v":0.12412856100409927}]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,120.82000000000001,{"$f":"+F876-G876","v":-120.82000000000001},{"$f":"IF(G876<0,IF(H876=0,0,IF(OR(G876=0,F876=0),\"N.M.\",IF(ABS(H876/G876)>=10,\"N.M.\",H876/(-G876)))),IF(H876=0,0,IF(OR(G876=0,F876=0),\"N.M.\",IF(ABS(H876/G876)>=10,\"N.M.\",H876/G876))))","v":"N.M."},null,-94.77,205.68,{"$f":"+K876-L876","v":-300.45},{"$f":"IF(L876<0,IF(M876=0,0,IF(OR(L876=0,K876=0),\"N.M.\",IF(ABS(M876/L876)>=10,\"N.M.\",M876/(-L876)))),IF(M876=0,0,IF(OR(L876=0,K876=0),\"N.M.\",IF(ABS(M876/L876)>=10,\"N.M.\",M876/L876))))","v":-1.460764294049008},null,null,0,216.53,{"$f":"+Q876-R876","v":-216.53},{"$f":"IF(R876<0,IF(S876=0,0,IF(OR(R876=0,Q876=0),\"N.M.\",IF(ABS(S876/R876)>=10,\"N.M.\",S876/(-R876)))),IF(S876=0,0,IF(OR(R876=0,Q876=0),\"N.M.\",IF(ABS(S876/R876)>=10,\"N.M.\",S876/R876))))","v":"N.M."},null,-257.64,-18.609999999999985,{"$f":"+V876-W876","v":-239.03},{"$f":"IF(W876<0,IF(X876=0,0,IF(OR(W876=0,V876=0),\"N.M.\",IF(ABS(X876/W876)>=10,\"N.M.\",X876/(-W876)))),IF(X876=0,0,IF(OR(W876=0,V876=0),\"N.M.\",IF(ABS(X876/W876)>=10,\"N.M.\",X876/W876))))","v":"N.M."}]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,76994.710000000006,22758.05,{"$f":"+F877-G877","v":54236.66},{"$f":"IF(G877<0,IF(H877=0,0,IF(OR(G877=0,F877=0),\"N.M.\",IF(ABS(H877/G877)>=10,\"N.M.\",H877/(-G877)))),IF(H877=0,0,IF(OR(G877=0,F877=0),\"N.M.\",IF(ABS(H877/G877)>=10,\"N.M.\",H877/G877))))","v":2.3831857298845907},null,-70567.16,303606.63,{"$f":"+K877-L877","v":-374173.79000000004},{"$f":"IF(L877<0,IF(M877=0,0,IF(OR(L877=0,K877=0),\"N.M.\",IF(ABS(M877/L877)>=10,\"N.M.\",M877/(-L877)))),IF(M877=0,0,IF(OR(L877=0,K877=0),\"N.M.\",IF(ABS(M877/L877)>=10,\"N.M.\",M877/L877))))","v":-1.2324295750721914},null,null,35177.51,57761.46,{"$f":"+Q877-R877","v":-22583.949999999997},{"$f":"IF(R877<0,IF(S877=0,0,IF(OR(R877=0,Q877=0),\"N.M.\",IF(ABS(S877/R877)>=10,\"N.M.\",S877/(-R877)))),IF(S877=0,0,IF(OR(R877=0,Q877=0),\"N.M.\",IF(ABS(S877/R877)>=10,\"N.M.\",S877/R877))))","v":-0.390986481297391},null,221298.22,411931.50599999999,{"$f":"+V877-W877","v":-190633.28599999999},{"$f":"IF(W877<0,IF(X877=0,0,IF(OR(W877=0,V877=0),\"N.M.\",IF(ABS(X877/W877)>=10,\"N.M.\",X877/(-W877)))),IF(X877=0,0,IF(OR(W877=0,V877=0),\"N.M.\",IF(ABS(X877/W877)>=10,\"N.M.\",X877/W877))))","v":-0.46277908638529824}]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,636.16,893.94,{"$f":"+F878-G878","v":-257.78000000000009},{"$f":"IF(G878<0,IF(H878=0,0,IF(OR(G878=0,F878=0),\"N.M.\",IF(ABS(H878/G878)>=10,\"N.M.\",H878/(-G878)))),IF(H878=0,0,IF(OR(G878=0,F878=0),\"N.M.\",IF(ABS(H878/G878)>=10,\"N.M.\",H878/G878))))","v":-0.28836387229567989},null,6387.01,22468.510000000002,{"$f":"+K878-L878","v":-16081.500000000002},{"$f":"IF(L878<0,IF(M878=0,0,IF(OR(L878=0,K878=0),\"N.M.\",IF(ABS(M878/L878)>=10,\"N.M.\",M878/(-L878)))),IF(M878=0,0,IF(OR(L878=0,K878=0),\"N.M.\",IF(ABS(M878/L878)>=10,\"N.M.\",M878/L878))))","v":-0.71573504429087642},null,null,2232.38,7785.1100000000006,{"$f":"+Q878-R878","v":-5552.7300000000005},{"$f":"IF(R878<0,IF(S878=0,0,IF(OR(R878=0,Q878=0),\"N.M.\",IF(ABS(S878/R878)>=10,\"N.M.\",S878/(-R878)))),IF(S878=0,0,IF(OR(R878=0,Q878=0),\"N.M.\",IF(ABS(S878/R878)>=10,\"N.M.\",S878/R878))))","v":-0.71325003757172345},null,10889.73,24169.510000000002,{"$f":"+V878-W878","v":-13279.780000000002},{"$f":"IF(W878<0,IF(X878=0,0,IF(OR(W878=0,V878=0),\"N.M.\",IF(ABS(X878/W878)>=10,\"N.M.\",X878/(-W878)))),IF(X878=0,0,IF(OR(W878=0,V878=0),\"N.M.\",IF(ABS(X878/W878)>=10,\"N.M.\",X878/W878))))","v":-0.5494434930621267}]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-13732.78,-15680.800000000001,{"$f":"+F879-G879","v":1948.0200000000004},{"$f":"IF(G879<0,IF(H879=0,0,IF(OR(G879=0,F879=0),\"N.M.\",IF(ABS(H879/G879)>=10,\"N.M.\",H879/(-G879)))),IF(H879=0,0,IF(OR(G879=0,F879=0),\"N.M.\",IF(ABS(H879/G879)>=10,\"N.M.\",H879/G879))))","v":0.12422963114126832},null,-94026.790000000008,-172156.1,{"$f":"+K879-L879","v":78129.31},{"$f":"IF(L879<0,IF(M879=0,0,IF(OR(L879=0,K879=0),\"N.M.\",IF(ABS(M879/L879)>=10,\"N.M.\",M879/(-L879)))),IF(M879=0,0,IF(OR(L879=0,K879=0),\"N.M.\",IF(ABS(M879/L879)>=10,\"N.M.\",M879/L879))))","v":0.45382829885203019},null,null,-15492.380000000001,-60406.020000000004,{"$f":"+Q879-R879","v":44913.64},{"$f":"IF(R879<0,IF(S879=0,0,IF(OR(R879=0,Q879=0),\"N.M.\",IF(ABS(S879/R879)>=10,\"N.M.\",S879/(-R879)))),IF(S879=0,0,IF(OR(R879=0,Q879=0),\"N.M.\",IF(ABS(S879/R879)>=10,\"N.M.\",S879/R879))))","v":0.74352920453954752},null,-124480.28000000001,-211237.30000000002,{"$f":"+V879-W879","v":86757.02},{"$f":"IF(W879<0,IF(X879=0,0,IF(OR(W879=0,V879=0),\"N.M.\",IF(ABS(X879/W879)>=10,\"N.M.\",X879/(-W879)))),IF(X879=0,0,IF(OR(W879=0,V879=0),\"N.M.\",IF(ABS(X879/W879)>=10,\"N.M.\",X879/W879))))","v":0.41070880947635668}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925","Line 186","(925) Injuries and Damages",null,null,256691.80999999997,173011.34000000003,{"$f":"+F880-G880","v":83680.469999999943},{"$f":"IF(G880<0,IF(H880=0,0,IF(OR(G880=0,F880=0),\"N.M.\",IF(ABS(H880/G880)>=10,\"N.M.\",H880/(-G880)))),IF(H880=0,0,IF(OR(G880=0,F880=0),\"N.M.\",IF(ABS(H880/G880)>=10,\"N.M.\",H880/G880))))","v":0.48367043455070591},null,1573258.81,1678020.8999999997,{"$f":"+K880-L880","v":-104762.08999999962},{"$f":"IF(L880<0,IF(M880=0,0,IF(OR(L880=0,K880=0),\"N.M.\",IF(ABS(M880/L880)>=10,\"N.M.\",M880/(-L880)))),IF(M880=0,0,IF(OR(L880=0,K880=0),\"N.M.\",IF(ABS(M880/L880)>=10,\"N.M.\",M880/L880))))","v":-6.2431933952669862E-2},null,null,567145.79,484682.42000000004,{"$f":"+Q880-R880","v":82463.37},{"$f":"IF(R880<0,IF(S880=0,0,IF(OR(R880=0,Q880=0),\"N.M.\",IF(ABS(S880/R880)>=10,\"N.M.\",S880/(-R880)))),IF(S880=0,0,IF(OR(R880=0,Q880=0),\"N.M.\",IF(ABS(S880/R880)>=10,\"N.M.\",S880/R880))))","v":0.17013897471255504},null,2160007.0599999996,2050754.6159999995,{"$f":"+V880-W880","v":109252.44400000013},{"$f":"IF(W880<0,IF(X880=0,0,IF(OR(W880=0,V880=0),\"N.M.\",IF(ABS(X880/W880)>=10,\"N.M.\",X880/(-W880)))),IF(X880=0,0,IF(OR(W880=0,V880=0),\"N.M.\",IF(ABS(X880/W880)>=10,\"N.M.\",X880/W880))))","v":5.327426457929775E-2}]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,223.69,200.74,{"$f":"+F881-G881","v":22.949999999999989},{"$f":"IF(G881<0,IF(H881=0,0,IF(OR(G881=0,F881=0),\"N.M.\",IF(ABS(H881/G881)>=10,\"N.M.\",H881/(-G881)))),IF(H881=0,0,IF(OR(G881=0,F881=0),\"N.M.\",IF(ABS(H881/G881)>=10,\"N.M.\",H881/G881))))","v":0.1143269901364949},null,2029.97,2138.04,{"$f":"+K881-L881","v":-108.06999999999994},{"$f":"IF(L881<0,IF(M881=0,0,IF(OR(L881=0,K881=0),\"N.M.\",IF(ABS(M881/L881)>=10,\"N.M.\",M881/(-L881)))),IF(M881=0,0,IF(OR(L881=0,K881=0),\"N.M.\",IF(ABS(M881/L881)>=10,\"N.M.\",M881/L881))))","v":-5.0546294737235944E-2},null,null,671.07,658.47,{"$f":"+Q881-R881","v":12.600000000000023},{"$f":"IF(R881<0,IF(S881=0,0,IF(OR(R881=0,Q881=0),\"N.M.\",IF(ABS(S881/R881)>=10,\"N.M.\",S881/(-R881)))),IF(S881=0,0,IF(OR(R881=0,Q881=0),\"N.M.\",IF(ABS(S881/R881)>=10,\"N.M.\",S881/R881))))","v":1.9135268121554548E-2},null,2404.92,2731.59,{"$f":"+V881-W881","v":-326.67000000000007},{"$f":"IF(W881<0,IF(X881=0,0,IF(OR(W881=0,V881=0),\"N.M.\",IF(ABS(X881/W881)>=10,\"N.M.\",X881/(-W881)))),IF(X881=0,0,IF(OR(W881=0,V881=0),\"N.M.\",IF(ABS(X881/W881)>=10,\"N.M.\",X881/W881))))","v":-0.1195896895214875}]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,{"$f":"+F882-G882","v":0},{"$f":"IF(G882<0,IF(H882=0,0,IF(OR(G882=0,F882=0),\"N.M.\",IF(ABS(H882/G882)>=10,\"N.M.\",H882/(-G882)))),IF(H882=0,0,IF(OR(G882=0,F882=0),\"N.M.\",IF(ABS(H882/G882)>=10,\"N.M.\",H882/G882))))","v":0},null,0,86.33,{"$f":"+K882-L882","v":-86.33},{"$f":"IF(L882<0,IF(M882=0,0,IF(OR(L882=0,K882=0),\"N.M.\",IF(ABS(M882/L882)>=10,\"N.M.\",M882/(-L882)))),IF(M882=0,0,IF(OR(L882=0,K882=0),\"N.M.\",IF(ABS(M882/L882)>=10,\"N.M.\",M882/L882))))","v":"N.M."},null,null,0,80.52,{"$f":"+Q882-R882","v":-80.52},{"$f":"IF(R882<0,IF(S882=0,0,IF(OR(R882=0,Q882=0),\"N.M.\",IF(ABS(S882/R882)>=10,\"N.M.\",S882/(-R882)))),IF(S882=0,0,IF(OR(R882=0,Q882=0),\"N.M.\",IF(ABS(S882/R882)>=10,\"N.M.\",S882/R882))))","v":"N.M."},null,0,86.33,{"$f":"+V882-W882","v":-86.33},{"$f":"IF(W882<0,IF(X882=0,0,IF(OR(W882=0,V882=0),\"N.M.\",IF(ABS(X882/W882)>=10,\"N.M.\",X882/(-W882)))),IF(X882=0,0,IF(OR(W882=0,V882=0),\"N.M.\",IF(ABS(X882/W882)>=10,\"N.M.\",X882/W882))))","v":"N.M."}]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2871,3792.63,{"$f":"+F883-G883","v":-921.63000000000011},{"$f":"IF(G883<0,IF(H883=0,0,IF(OR(G883=0,F883=0),\"N.M.\",IF(ABS(H883/G883)>=10,\"N.M.\",H883/(-G883)))),IF(H883=0,0,IF(OR(G883=0,F883=0),\"N.M.\",IF(ABS(H883/G883)>=10,\"N.M.\",H883/G883))))","v":-0.2430055133245268},null,18084.98,25041.8,{"$f":"+K883-L883","v":-6956.82},{"$f":"IF(L883<0,IF(M883=0,0,IF(OR(L883=0,K883=0),\"N.M.\",IF(ABS(M883/L883)>=10,\"N.M.\",M883/(-L883)))),IF(M883=0,0,IF(OR(L883=0,K883=0),\"N.M.\",IF(ABS(M883/L883)>=10,\"N.M.\",M883/L883))))","v":-0.27780830451485117},null,null,3667.9700000000003,4509.41,{"$f":"+Q883-R883","v":-841.4399999999996},{"$f":"IF(R883<0,IF(S883=0,0,IF(OR(R883=0,Q883=0),\"N.M.\",IF(ABS(S883/R883)>=10,\"N.M.\",S883/(-R883)))),IF(S883=0,0,IF(OR(R883=0,Q883=0),\"N.M.\",IF(ABS(S883/R883)>=10,\"N.M.\",S883/R883))))","v":-0.18659647270929006},null,23370.739999999998,27777.5,{"$f":"+V883-W883","v":-4406.760000000002},{"$f":"IF(W883<0,IF(X883=0,0,IF(OR(W883=0,V883=0),\"N.M.\",IF(ABS(X883/W883)>=10,\"N.M.\",X883/(-W883)))),IF(X883=0,0,IF(OR(W883=0,V883=0),\"N.M.\",IF(ABS(X883/W883)>=10,\"N.M.\",X883/W883))))","v":-0.15864494644946456}]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,{"$f":"+F884-G884","v":-5423.3099999999977},{"$f":"IF(G884<0,IF(H884=0,0,IF(OR(G884=0,F884=0),\"N.M.\",IF(ABS(H884/G884)>=10,\"N.M.\",H884/(-G884)))),IF(H884=0,0,IF(OR(G884=0,F884=0),\"N.M.\",IF(ABS(H884/G884)>=10,\"N.M.\",H884/G884))))","v":-3.0426327417827654E-2},null,1728206.79,1782439.94,{"$f":"+K884-L884","v":-54233.149999999907},{"$f":"IF(L884<0,IF(M884=0,0,IF(OR(L884=0,K884=0),\"N.M.\",IF(ABS(M884/L884)>=10,\"N.M.\",M884/(-L884)))),IF(M884=0,0,IF(OR(L884=0,K884=0),\"N.M.\",IF(ABS(M884/L884)>=10,\"N.M.\",M884/L884))))","v":-3.0426354786461926E-2},null,null,518462.04000000004,534731.97,{"$f":"+Q884-R884","v":-16269.929999999935},{"$f":"IF(R884<0,IF(S884=0,0,IF(OR(R884=0,Q884=0),\"N.M.\",IF(ABS(S884/R884)>=10,\"N.M.\",S884/(-R884)))),IF(S884=0,0,IF(OR(R884=0,Q884=0),\"N.M.\",IF(ABS(S884/R884)>=10,\"N.M.\",S884/R884))))","v":-3.0426327417827543E-2},null,2049295.29,2105770.7000000002,{"$f":"+V884-W884","v":-56475.410000000149},{"$f":"IF(W884<0,IF(X884=0,0,IF(OR(W884=0,V884=0),\"N.M.\",IF(ABS(X884/W884)>=10,\"N.M.\",X884/(-W884)))),IF(X884=0,0,IF(OR(W884=0,V884=0),\"N.M.\",IF(ABS(X884/W884)>=10,\"N.M.\",X884/W884))))","v":-2.6819354073071747E-2}]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12106.42,7175.6100000000006,{"$f":"+F885-G885","v":4930.8099999999995},{"$f":"IF(G885<0,IF(H885=0,0,IF(OR(G885=0,F885=0),\"N.M.\",IF(ABS(H885/G885)>=10,\"N.M.\",H885/(-G885)))),IF(H885=0,0,IF(OR(G885=0,F885=0),\"N.M.\",IF(ABS(H885/G885)>=10,\"N.M.\",H885/G885))))","v":0.68716248514063605},null,119893.28,108752.56,{"$f":"+K885-L885","v":11140.720000000001},{"$f":"IF(L885<0,IF(M885=0,0,IF(OR(L885=0,K885=0),\"N.M.\",IF(ABS(M885/L885)>=10,\"N.M.\",M885/(-L885)))),IF(M885=0,0,IF(OR(L885=0,K885=0),\"N.M.\",IF(ABS(M885/L885)>=10,\"N.M.\",M885/L885))))","v":0.10244099081437716},null,null,37191.29,29603.73,{"$f":"+Q885-R885","v":7587.5600000000013},{"$f":"IF(R885<0,IF(S885=0,0,IF(OR(R885=0,Q885=0),\"N.M.\",IF(ABS(S885/R885)>=10,\"N.M.\",S885/(-R885)))),IF(S885=0,0,IF(OR(R885=0,Q885=0),\"N.M.\",IF(ABS(S885/R885)>=10,\"N.M.\",S885/R885))))","v":0.25630418869514082},null,141901.26999999999,132789,{"$f":"+V885-W885","v":9112.2699999999895},{"$f":"IF(W885<0,IF(X885=0,0,IF(OR(W885=0,V885=0),\"N.M.\",IF(ABS(X885/W885)>=10,\"N.M.\",X885/(-W885)))),IF(X885=0,0,IF(OR(W885=0,V885=0),\"N.M.\",IF(ABS(X885/W885)>=10,\"N.M.\",X885/W885))))","v":6.8622175029558086E-2}]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,477895.32,388425.9,{"$f":"+F886-G886","v":89469.419999999984},{"$f":"IF(G886<0,IF(H886=0,0,IF(OR(G886=0,F886=0),\"N.M.\",IF(ABS(H886/G886)>=10,\"N.M.\",H886/(-G886)))),IF(H886=0,0,IF(OR(G886=0,F886=0),\"N.M.\",IF(ABS(H886/G886)>=10,\"N.M.\",H886/G886))))","v":0.23033845065429462},null,4677666.67,4060868.19,{"$f":"+K886-L886","v":616798.48},{"$f":"IF(L886<0,IF(M886=0,0,IF(OR(L886=0,K886=0),\"N.M.\",IF(ABS(M886/L886)>=10,\"N.M.\",M886/(-L886)))),IF(M886=0,0,IF(OR(L886=0,K886=0),\"N.M.\",IF(ABS(M886/L886)>=10,\"N.M.\",M886/L886))))","v":0.15188832809665759},null,null,1433426.8,1149565.92,{"$f":"+Q886-R886","v":283860.88000000012},{"$f":"IF(R886<0,IF(S886=0,0,IF(OR(R886=0,Q886=0),\"N.M.\",IF(ABS(S886/R886)>=10,\"N.M.\",S886/(-R886)))),IF(S886=0,0,IF(OR(R886=0,Q886=0),\"N.M.\",IF(ABS(S886/R886)>=10,\"N.M.\",S886/R886))))","v":0.24692875376820508},null,5862252.2400000002,4876501.3,{"$f":"+V886-W886","v":985750.94000000041},{"$f":"IF(W886<0,IF(X886=0,0,IF(OR(W886=0,V886=0),\"N.M.\",IF(ABS(X886/W886)>=10,\"N.M.\",X886/(-W886)))),IF(X886=0,0,IF(OR(W886=0,V886=0),\"N.M.\",IF(ABS(X886/W886)>=10,\"N.M.\",X886/W886))))","v":0.20214306925336006}]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,{"$f":"+F887-G887","v":0},{"$f":"IF(G887<0,IF(H887=0,0,IF(OR(G887=0,F887=0),\"N.M.\",IF(ABS(H887/G887)>=10,\"N.M.\",H887/(-G887)))),IF(H887=0,0,IF(OR(G887=0,F887=0),\"N.M.\",IF(ABS(H887/G887)>=10,\"N.M.\",H887/G887))))","v":0},null,0,0,{"$f":"+K887-L887","v":0},{"$f":"IF(L887<0,IF(M887=0,0,IF(OR(L887=0,K887=0),\"N.M.\",IF(ABS(M887/L887)>=10,\"N.M.\",M887/(-L887)))),IF(M887=0,0,IF(OR(L887=0,K887=0),\"N.M.\",IF(ABS(M887/L887)>=10,\"N.M.\",M887/L887))))","v":0},null,null,0,0,{"$f":"+Q887-R887","v":0},{"$f":"IF(R887<0,IF(S887=0,0,IF(OR(R887=0,Q887=0),\"N.M.\",IF(ABS(S887/R887)>=10,\"N.M.\",S887/(-R887)))),IF(S887=0,0,IF(OR(R887=0,Q887=0),\"N.M.\",IF(ABS(S887/R887)>=10,\"N.M.\",S887/R887))))","v":0},null,0,0,{"$f":"+V887-W887","v":0},{"$f":"IF(W887<0,IF(X887=0,0,IF(OR(W887=0,V887=0),\"N.M.\",IF(ABS(X887/W887)>=10,\"N.M.\",X887/(-W887)))),IF(X887=0,0,IF(OR(W887=0,V887=0),\"N.M.\",IF(ABS(X887/W887)>=10,\"N.M.\",X887/W887))))","v":0}]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36393.71,-6645.07,{"$f":"+F888-G888","v":43038.78},{"$f":"IF(G888<0,IF(H888=0,0,IF(OR(G888=0,F888=0),\"N.M.\",IF(ABS(H888/G888)>=10,\"N.M.\",H888/(-G888)))),IF(H888=0,0,IF(OR(G888=0,F888=0),\"N.M.\",IF(ABS(H888/G888)>=10,\"N.M.\",H888/G888))))","v":6.4767985890291602},null,362986.9,408229.36,{"$f":"+K888-L888","v":-45242.459999999963},{"$f":"IF(L888<0,IF(M888=0,0,IF(OR(L888=0,K888=0),\"N.M.\",IF(ABS(M888/L888)>=10,\"N.M.\",M888/(-L888)))),IF(M888=0,0,IF(OR(L888=0,K888=0),\"N.M.\",IF(ABS(M888/L888)>=10,\"N.M.\",M888/L888))))","v":-0.1108260807110982},null,null,109047.93000000001,103402.63,{"$f":"+Q888-R888","v":5645.3000000000029},{"$f":"IF(R888<0,IF(S888=0,0,IF(OR(R888=0,Q888=0),\"N.M.\",IF(ABS(S888/R888)>=10,\"N.M.\",S888/(-R888)))),IF(S888=0,0,IF(OR(R888=0,Q888=0),\"N.M.\",IF(ABS(S888/R888)>=10,\"N.M.\",S888/R888))))","v":5.4595323155706997E-2},null,360952.33,500213.97,{"$f":"+V888-W888","v":-139261.63999999996},{"$f":"IF(W888<0,IF(X888=0,0,IF(OR(W888=0,V888=0),\"N.M.\",IF(ABS(X888/W888)>=10,\"N.M.\",X888/(-W888)))),IF(X888=0,0,IF(OR(W888=0,V888=0),\"N.M.\",IF(ABS(X888/W888)>=10,\"N.M.\",X888/W888))))","v":-0.27840413973244282}]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16055.56,13627.15,{"$f":"+F889-G889","v":2428.41},{"$f":"IF(G889<0,IF(H889=0,0,IF(OR(G889=0,F889=0),\"N.M.\",IF(ABS(H889/G889)>=10,\"N.M.\",H889/(-G889)))),IF(H889=0,0,IF(OR(G889=0,F889=0),\"N.M.\",IF(ABS(H889/G889)>=10,\"N.M.\",H889/G889))))","v":0.17820380637183858},null,152967.21,142623.93,{"$f":"+K889-L889","v":10343.279999999999},{"$f":"IF(L889<0,IF(M889=0,0,IF(OR(L889=0,K889=0),\"N.M.\",IF(ABS(M889/L889)>=10,\"N.M.\",M889/(-L889)))),IF(M889=0,0,IF(OR(L889=0,K889=0),\"N.M.\",IF(ABS(M889/L889)>=10,\"N.M.\",M889/L889))))","v":7.2521350379280661E-2},null,null,48155.46,40028.83,{"$f":"+Q889-R889","v":8126.6299999999974},{"$f":"IF(R889<0,IF(S889=0,0,IF(OR(R889=0,Q889=0),\"N.M.\",IF(ABS(S889/R889)>=10,\"N.M.\",S889/(-R889)))),IF(S889=0,0,IF(OR(R889=0,Q889=0),\"N.M.\",IF(ABS(S889/R889)>=10,\"N.M.\",S889/R889))))","v":0.20301942375033188},null,178769.88,173913.97999999998,{"$f":"+V889-W889","v":4855.9000000000233},{"$f":"IF(W889<0,IF(X889=0,0,IF(OR(W889=0,V889=0),\"N.M.\",IF(ABS(X889/W889)>=10,\"N.M.\",X889/(-W889)))),IF(X889=0,0,IF(OR(W889=0,V889=0),\"N.M.\",IF(ABS(X889/W889)>=10,\"N.M.\",X889/W889))))","v":2.7921274643936178E-2}]
["%,V9260010","9260010","Training Administration Exp",null,null,637.55000000000007,448.85,{"$f":"+F890-G890","v":188.70000000000005},{"$f":"IF(G890<0,IF(H890=0,0,IF(OR(G890=0,F890=0),\"N.M.\",IF(ABS(H890/G890)>=10,\"N.M.\",H890/(-G890)))),IF(H890=0,0,IF(OR(G890=0,F890=0),\"N.M.\",IF(ABS(H890/G890)>=10,\"N.M.\",H890/G890))))","v":0.42040770858861543},null,3800.8,1160.9000000000001,{"$f":"+K890-L890","v":2639.9},{"$f":"IF(L890<0,IF(M890=0,0,IF(OR(L890=0,K890=0),\"N.M.\",IF(ABS(M890/L890)>=10,\"N.M.\",M890/(-L890)))),IF(M890=0,0,IF(OR(L890=0,K890=0),\"N.M.\",IF(ABS(M890/L890)>=10,\"N.M.\",M890/L890))))","v":2.2740115427685414},null,null,2219.13,-5626.13,{"$f":"+Q890-R890","v":7845.26},{"$f":"IF(R890<0,IF(S890=0,0,IF(OR(R890=0,Q890=0),\"N.M.\",IF(ABS(S890/R890)>=10,\"N.M.\",S890/(-R890)))),IF(S890=0,0,IF(OR(R890=0,Q890=0),\"N.M.\",IF(ABS(S890/R890)>=10,\"N.M.\",S890/R890))))","v":1.3944327628405315},null,4695.9800000000005,1164.9100000000001,{"$f":"+V890-W890","v":3531.0700000000006},{"$f":"IF(W890<0,IF(X890=0,0,IF(OR(W890=0,V890=0),\"N.M.\",IF(ABS(X890/W890)>=10,\"N.M.\",X890/(-W890)))),IF(X890=0,0,IF(OR(W890=0,V890=0),\"N.M.\",IF(ABS(X890/W890)>=10,\"N.M.\",X890/W890))))","v":3.0311955430033226}]
["%,V9260012","9260012","Employee Activities",null,null,1191.6000000000001,3892.31,{"$f":"+F891-G891","v":-2700.71},{"$f":"IF(G891<0,IF(H891=0,0,IF(OR(G891=0,F891=0),\"N.M.\",IF(ABS(H891/G891)>=10,\"N.M.\",H891/(-G891)))),IF(H891=0,0,IF(OR(G891=0,F891=0),\"N.M.\",IF(ABS(H891/G891)>=10,\"N.M.\",H891/G891))))","v":-0.69385788901706191},null,8496.52,13077.45,{"$f":"+K891-L891","v":-4580.93},{"$f":"IF(L891<0,IF(M891=0,0,IF(OR(L891=0,K891=0),\"N.M.\",IF(ABS(M891/L891)>=10,\"N.M.\",M891/(-L891)))),IF(M891=0,0,IF(OR(L891=0,K891=0),\"N.M.\",IF(ABS(M891/L891)>=10,\"N.M.\",M891/L891))))","v":-0.35029229704567788},null,null,3786.79,5467.56,{"$f":"+Q891-R891","v":-1680.7700000000004},{"$f":"IF(R891<0,IF(S891=0,0,IF(OR(R891=0,Q891=0),\"N.M.\",IF(ABS(S891/R891)>=10,\"N.M.\",S891/(-R891)))),IF(S891=0,0,IF(OR(R891=0,Q891=0),\"N.M.\",IF(ABS(S891/R891)>=10,\"N.M.\",S891/R891))))","v":-0.30740769191376049},null,12851.210000000001,14128.980000000001,{"$f":"+V891-W891","v":-1277.7700000000004},{"$f":"IF(W891<0,IF(X891=0,0,IF(OR(W891=0,V891=0),\"N.M.\",IF(ABS(X891/W891)>=10,\"N.M.\",X891/(-W891)))),IF(X891=0,0,IF(OR(W891=0,V891=0),\"N.M.\",IF(ABS(X891/W891)>=10,\"N.M.\",X891/W891))))","v":-9.0436110745432466E-2}]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,{"$f":"+F892-G892","v":-1403.6800000000003},{"$f":"IF(G892<0,IF(H892=0,0,IF(OR(G892=0,F892=0),\"N.M.\",IF(ABS(H892/G892)>=10,\"N.M.\",H892/(-G892)))),IF(H892=0,0,IF(OR(G892=0,F892=0),\"N.M.\",IF(ABS(H892/G892)>=10,\"N.M.\",H892/G892))))","v":-0.18228308367584137},null,62968.71,77005.490000000005,{"$f":"+K892-L892","v":-14036.780000000006},{"$f":"IF(L892<0,IF(M892=0,0,IF(OR(L892=0,K892=0),\"N.M.\",IF(ABS(M892/L892)>=10,\"N.M.\",M892/(-L892)))),IF(M892=0,0,IF(OR(L892=0,K892=0),\"N.M.\",IF(ABS(M892/L892)>=10,\"N.M.\",M892/L892))))","v":-0.18228284762553948},null,null,18890.61,23101.65,{"$f":"+Q892-R892","v":-4211.0400000000009},{"$f":"IF(R892<0,IF(S892=0,0,IF(OR(R892=0,Q892=0),\"N.M.\",IF(ABS(S892/R892)>=10,\"N.M.\",S892/(-R892)))),IF(S892=0,0,IF(OR(R892=0,Q892=0),\"N.M.\",IF(ABS(S892/R892)>=10,\"N.M.\",S892/R892))))","v":-0.18228308367584137},null,78369.81,93914.150000000009,{"$f":"+V892-W892","v":-15544.340000000011},{"$f":"IF(W892<0,IF(X892=0,0,IF(OR(W892=0,V892=0),\"N.M.\",IF(ABS(X892/W892)>=10,\"N.M.\",X892/(-W892)))),IF(X892=0,0,IF(OR(W892=0,V892=0),\"N.M.\",IF(ABS(X892/W892)>=10,\"N.M.\",X892/W892))))","v":-0.16551648500252636}]
["%,V9260027","9260027","Savings Plan Contributions",null,null,232141.48,175873.26,{"$f":"+F893-G893","v":56268.22},{"$f":"IF(G893<0,IF(H893=0,0,IF(OR(G893=0,F893=0),\"N.M.\",IF(ABS(H893/G893)>=10,\"N.M.\",H893/(-G893)))),IF(H893=0,0,IF(OR(G893=0,F893=0),\"N.M.\",IF(ABS(H893/G893)>=10,\"N.M.\",H893/G893))))","v":0.31993618586475281},null,1704414.54,1531096.23,{"$f":"+K893-L893","v":173318.31000000006},{"$f":"IF(L893<0,IF(M893=0,0,IF(OR(L893=0,K893=0),\"N.M.\",IF(ABS(M893/L893)>=10,\"N.M.\",M893/(-L893)))),IF(M893=0,0,IF(OR(L893=0,K893=0),\"N.M.\",IF(ABS(M893/L893)>=10,\"N.M.\",M893/L893))))","v":0.11319883532075581},null,null,536166.49,463061.4,{"$f":"+Q893-R893","v":73105.089999999967},{"$f":"IF(R893<0,IF(S893=0,0,IF(OR(R893=0,Q893=0),\"N.M.\",IF(ABS(S893/R893)>=10,\"N.M.\",S893/(-R893)))),IF(S893=0,0,IF(OR(R893=0,Q893=0),\"N.M.\",IF(ABS(S893/R893)>=10,\"N.M.\",S893/R893))))","v":0.15787342672051691},null,2031129.4,1855122.25,{"$f":"+V893-W893","v":176007.14999999991},{"$f":"IF(W893<0,IF(X893=0,0,IF(OR(W893=0,V893=0),\"N.M.\",IF(ABS(X893/W893)>=10,\"N.M.\",X893/(-W893)))),IF(X893=0,0,IF(OR(W893=0,V893=0),\"N.M.\",IF(ABS(X893/W893)>=10,\"N.M.\",X893/W893))))","v":9.487630801689749E-2}]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,{"$f":"+F894-G894","v":0},{"$f":"IF(G894<0,IF(H894=0,0,IF(OR(G894=0,F894=0),\"N.M.\",IF(ABS(H894/G894)>=10,\"N.M.\",H894/(-G894)))),IF(H894=0,0,IF(OR(G894=0,F894=0),\"N.M.\",IF(ABS(H894/G894)>=10,\"N.M.\",H894/G894))))","v":0},null,15296.92,8844.66,{"$f":"+K894-L894","v":6452.26},{"$f":"IF(L894<0,IF(M894=0,0,IF(OR(L894=0,K894=0),\"N.M.\",IF(ABS(M894/L894)>=10,\"N.M.\",M894/(-L894)))),IF(M894=0,0,IF(OR(L894=0,K894=0),\"N.M.\",IF(ABS(M894/L894)>=10,\"N.M.\",M894/L894))))","v":0.72950910492884979},null,null,6766.28,4559.6500000000005,{"$f":"+Q894-R894","v":2206.6299999999992},{"$f":"IF(R894<0,IF(S894=0,0,IF(OR(R894=0,Q894=0),\"N.M.\",IF(ABS(S894/R894)>=10,\"N.M.\",S894/(-R894)))),IF(S894=0,0,IF(OR(R894=0,Q894=0),\"N.M.\",IF(ABS(S894/R894)>=10,\"N.M.\",S894/R894))))","v":0.48394723279199037},null,10148.290000000001,-27090.110000000004,{"$f":"+V894-W894","v":37238.400000000009},{"$f":"IF(W894<0,IF(X894=0,0,IF(OR(W894=0,V894=0),\"N.M.\",IF(ABS(X894/W894)>=10,\"N.M.\",X894/(-W894)))),IF(X894=0,0,IF(OR(W894=0,V894=0),\"N.M.\",IF(ABS(X894/W894)>=10,\"N.M.\",X894/W894))))","v":1.3746123585323207}]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,{"$f":"+F895-G895","v":-1527.88},{"$f":"IF(G895<0,IF(H895=0,0,IF(OR(G895=0,F895=0),\"N.M.\",IF(ABS(H895/G895)>=10,\"N.M.\",H895/(-G895)))),IF(H895=0,0,IF(OR(G895=0,F895=0),\"N.M.\",IF(ABS(H895/G895)>=10,\"N.M.\",H895/G895))))","v":-0.73774987928536939},null,5431.21,20710.010000000002,{"$f":"+K895-L895","v":-15278.800000000003},{"$f":"IF(L895<0,IF(M895=0,0,IF(OR(L895=0,K895=0),\"N.M.\",IF(ABS(M895/L895)>=10,\"N.M.\",M895/(-L895)))),IF(M895=0,0,IF(OR(L895=0,K895=0),\"N.M.\",IF(ABS(M895/L895)>=10,\"N.M.\",M895/L895))))","v":-0.73774952305672481},null,null,1629.3600000000001,6213,{"$f":"+Q895-R895","v":-4583.6399999999994},{"$f":"IF(R895<0,IF(S895=0,0,IF(OR(R895=0,Q895=0),\"N.M.\",IF(ABS(S895/R895)>=10,\"N.M.\",S895/(-R895)))),IF(S895=0,0,IF(OR(R895=0,Q895=0),\"N.M.\",IF(ABS(S895/R895)>=10,\"N.M.\",S895/R895))))","v":-0.73774987928536928},null,9573.2099999999991,21033.750000000004,{"$f":"+V895-W895","v":-11460.540000000005},{"$f":"IF(W895<0,IF(X895=0,0,IF(OR(W895=0,V895=0),\"N.M.\",IF(ABS(X895/W895)>=10,\"N.M.\",X895/(-W895)))),IF(X895=0,0,IF(OR(W895=0,V895=0),\"N.M.\",IF(ABS(X895/W895)>=10,\"N.M.\",X895/W895))))","v":-0.5448643251916564}]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,{"$f":"+F896-G896","v":181.71000000000004},{"$f":"IF(G896<0,IF(H896=0,0,IF(OR(G896=0,F896=0),\"N.M.\",IF(ABS(H896/G896)>=10,\"N.M.\",H896/(-G896)))),IF(H896=0,0,IF(OR(G896=0,F896=0),\"N.M.\",IF(ABS(H896/G896)>=10,\"N.M.\",H896/G896))))","v":0.5628659046557013},null,5045.4000000000005,3220.82,{"$f":"+K896-L896","v":1824.5800000000004},{"$f":"IF(L896<0,IF(M896=0,0,IF(OR(L896=0,K896=0),\"N.M.\",IF(ABS(M896/L896)>=10,\"N.M.\",M896/(-L896)))),IF(M896=0,0,IF(OR(L896=0,K896=0),\"N.M.\",IF(ABS(M896/L896)>=10,\"N.M.\",M896/L896))))","v":0.56649548872647348},null,null,1513.6200000000001,968.49,{"$f":"+Q896-R896","v":545.13000000000011},{"$f":"IF(R896<0,IF(S896=0,0,IF(OR(R896=0,Q896=0),\"N.M.\",IF(ABS(S896/R896)>=10,\"N.M.\",S896/(-R896)))),IF(S896=0,0,IF(OR(R896=0,Q896=0),\"N.M.\",IF(ABS(S896/R896)>=10,\"N.M.\",S896/R896))))","v":0.5628659046557013},null,5691.06,3374.2400000000002,{"$f":"+V896-W896","v":2316.8200000000002},{"$f":"IF(W896<0,IF(X896=0,0,IF(OR(W896=0,V896=0),\"N.M.\",IF(ABS(X896/W896)>=10,\"N.M.\",X896/(-W896)))),IF(X896=0,0,IF(OR(W896=0,V896=0),\"N.M.\",IF(ABS(X896/W896)>=10,\"N.M.\",X896/W896))))","v":0.68661980179240367}]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,{"$f":"+F897-G897","v":4790.8699999999953},{"$f":"IF(G897<0,IF(H897=0,0,IF(OR(G897=0,F897=0),\"N.M.\",IF(ABS(H897/G897)>=10,\"N.M.\",H897/(-G897)))),IF(H897=0,0,IF(OR(G897=0,F897=0),\"N.M.\",IF(ABS(H897/G897)>=10,\"N.M.\",H897/G897))))","v":1.9579191662724274E-2},null,-2399010.5,-2328186.19,{"$f":"+K897-L897","v":-70824.310000000056},{"$f":"IF(L897<0,IF(M897=0,0,IF(OR(L897=0,K897=0),\"N.M.\",IF(ABS(M897/L897)>=10,\"N.M.\",M897/(-L897)))),IF(M897=0,0,IF(OR(L897=0,K897=0),\"N.M.\",IF(ABS(M897/L897)>=10,\"N.M.\",M897/L897))))","v":-3.0420380596794132E-2},null,null,-719703.15,-734075.76,{"$f":"+Q897-R897","v":14372.609999999986},{"$f":"IF(R897<0,IF(S897=0,0,IF(OR(R897=0,Q897=0),\"N.M.\",IF(ABS(S897/R897)>=10,\"N.M.\",S897/(-R897)))),IF(S897=0,0,IF(OR(R897=0,Q897=0),\"N.M.\",IF(ABS(S897/R897)>=10,\"N.M.\",S897/R897))))","v":1.9579191662724274E-2},null,-2888394.34,-2957747.95,{"$f":"+V897-W897","v":69353.610000000335},{"$f":"IF(W897<0,IF(X897=0,0,IF(OR(W897=0,V897=0),\"N.M.\",IF(ABS(X897/W897)>=10,\"N.M.\",X897/(-W897)))),IF(X897=0,0,IF(OR(W897=0,V897=0),\"N.M.\",IF(ABS(X897/W897)>=10,\"N.M.\",X897/W897))))","v":2.3448113623069311E-2}]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-145221.70000000001,-71706.430000000008,{"$f":"+F898-G898","v":-73515.27},{"$f":"IF(G898<0,IF(H898=0,0,IF(OR(G898=0,F898=0),\"N.M.\",IF(ABS(H898/G898)>=10,\"N.M.\",H898/(-G898)))),IF(H898=0,0,IF(OR(G898=0,F898=0),\"N.M.\",IF(ABS(H898/G898)>=10,\"N.M.\",H898/G898))))","v":-1.0252256317878325},null,-896704.23,-780139.39,{"$f":"+K898-L898","v":-116564.83999999997},{"$f":"IF(L898<0,IF(M898=0,0,IF(OR(L898=0,K898=0),\"N.M.\",IF(ABS(M898/L898)>=10,\"N.M.\",M898/(-L898)))),IF(M898=0,0,IF(OR(L898=0,K898=0),\"N.M.\",IF(ABS(M898/L898)>=10,\"N.M.\",M898/L898))))","v":-0.14941540126566352},null,null,-313862.61,-213584.01,{"$f":"+Q898-R898","v":-100278.59999999998},{"$f":"IF(R898<0,IF(S898=0,0,IF(OR(R898=0,Q898=0),\"N.M.\",IF(ABS(S898/R898)>=10,\"N.M.\",S898/(-R898)))),IF(S898=0,0,IF(OR(R898=0,Q898=0),\"N.M.\",IF(ABS(S898/R898)>=10,\"N.M.\",S898/R898))))","v":-0.46950424800058754},null,-1096243.82,-960119.38,{"$f":"+V898-W898","v":-136124.44000000006},{"$f":"IF(W898<0,IF(X898=0,0,IF(OR(W898=0,V898=0),\"N.M.\",IF(ABS(X898/W898)>=10,\"N.M.\",X898/(-W898)))),IF(X898=0,0,IF(OR(W898=0,V898=0),\"N.M.\",IF(ABS(X898/W898)>=10,\"N.M.\",X898/W898))))","v":-0.14177866089943947}]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-446199.86,-190682.75,{"$f":"+F899-G899","v":-255517.11},{"$f":"IF(G899<0,IF(H899=0,0,IF(OR(G899=0,F899=0),\"N.M.\",IF(ABS(H899/G899)>=10,\"N.M.\",H899/(-G899)))),IF(H899=0,0,IF(OR(G899=0,F899=0),\"N.M.\",IF(ABS(H899/G899)>=10,\"N.M.\",H899/G899))))","v":-1.3400116685961367},null,-2630193.61,-2115912.11,{"$f":"+K899-L899","v":-514281.5},{"$f":"IF(L899<0,IF(M899=0,0,IF(OR(L899=0,K899=0),\"N.M.\",IF(ABS(M899/L899)>=10,\"N.M.\",M899/(-L899)))),IF(M899=0,0,IF(OR(L899=0,K899=0),\"N.M.\",IF(ABS(M899/L899)>=10,\"N.M.\",M899/L899))))","v":-0.24305428262802467},null,null,-952800.17,-569252.53,{"$f":"+Q899-R899","v":-383547.64},{"$f":"IF(R899<0,IF(S899=0,0,IF(OR(R899=0,Q899=0),\"N.M.\",IF(ABS(S899/R899)>=10,\"N.M.\",S899/(-R899)))),IF(S899=0,0,IF(OR(R899=0,Q899=0),\"N.M.\",IF(ABS(S899/R899)>=10,\"N.M.\",S899/R899))))","v":-0.6737741508149292},null,-3153188.03,-2616769.2399999998,{"$f":"+V899-W899","v":-536418.79},{"$f":"IF(W899<0,IF(X899=0,0,IF(OR(W899=0,V899=0),\"N.M.\",IF(ABS(X899/W899)>=10,\"N.M.\",X899/(-W899)))),IF(X899=0,0,IF(OR(W899=0,V899=0),\"N.M.\",IF(ABS(X899/W899)>=10,\"N.M.\",X899/W899))))","v":-0.20499277574815886}]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-120478.2,-75495.02,{"$f":"+F900-G900","v":-44983.179999999993},{"$f":"IF(G900<0,IF(H900=0,0,IF(OR(G900=0,F900=0),\"N.M.\",IF(ABS(H900/G900)>=10,\"N.M.\",H900/(-G900)))),IF(H900=0,0,IF(OR(G900=0,F900=0),\"N.M.\",IF(ABS(H900/G900)>=10,\"N.M.\",H900/G900))))","v":-0.59584301057208799},null,-732184.73,-665056.72,{"$f":"+K900-L900","v":-67128.010000000009},{"$f":"IF(L900<0,IF(M900=0,0,IF(OR(L900=0,K900=0),\"N.M.\",IF(ABS(M900/L900)>=10,\"N.M.\",M900/(-L900)))),IF(M900=0,0,IF(OR(L900=0,K900=0),\"N.M.\",IF(ABS(M900/L900)>=10,\"N.M.\",M900/L900))))","v":-0.10093576680196542},null,null,-260943.56,-210225.24,{"$f":"+Q900-R900","v":-50718.320000000007},{"$f":"IF(R900<0,IF(S900=0,0,IF(OR(R900=0,Q900=0),\"N.M.\",IF(ABS(S900/R900)>=10,\"N.M.\",S900/(-R900)))),IF(S900=0,0,IF(OR(R900=0,Q900=0),\"N.M.\",IF(ABS(S900/R900)>=10,\"N.M.\",S900/R900))))","v":-0.24125704411135412},null,-887682.45,-813038.1,{"$f":"+V900-W900","v":-74644.349999999977},{"$f":"IF(W900<0,IF(X900=0,0,IF(OR(W900=0,V900=0),\"N.M.\",IF(ABS(X900/W900)>=10,\"N.M.\",X900/(-W900)))),IF(X900=0,0,IF(OR(W900=0,V900=0),\"N.M.\",IF(ABS(X900/W900)>=10,\"N.M.\",X900/W900))))","v":-9.1809166138708598E-2}]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-4646.8100000000004,-10338.27,{"$f":"+F901-G901","v":5691.46},{"$f":"IF(G901<0,IF(H901=0,0,IF(OR(G901=0,F901=0),\"N.M.\",IF(ABS(H901/G901)>=10,\"N.M.\",H901/(-G901)))),IF(H901=0,0,IF(OR(G901=0,F901=0),\"N.M.\",IF(ABS(H901/G901)>=10,\"N.M.\",H901/G901))))","v":0.55052344347748705},null,-32253.08,-80889.040000000008,{"$f":"+K901-L901","v":48635.960000000006},{"$f":"IF(L901<0,IF(M901=0,0,IF(OR(L901=0,K901=0),\"N.M.\",IF(ABS(M901/L901)>=10,\"N.M.\",M901/(-L901)))),IF(M901=0,0,IF(OR(L901=0,K901=0),\"N.M.\",IF(ABS(M901/L901)>=10,\"N.M.\",M901/L901))))","v":0.60126761301654708},null,null,-10044.51,-28395.02,{"$f":"+Q901-R901","v":18350.510000000002},{"$f":"IF(R901<0,IF(S901=0,0,IF(OR(R901=0,Q901=0),\"N.M.\",IF(ABS(S901/R901)>=10,\"N.M.\",S901/(-R901)))),IF(S901=0,0,IF(OR(R901=0,Q901=0),\"N.M.\",IF(ABS(S901/R901)>=10,\"N.M.\",S901/R901))))","v":0.64625804102268647},null,-57928.33,-105860.25,{"$f":"+V901-W901","v":47931.92},{"$f":"IF(W901<0,IF(X901=0,0,IF(OR(W901=0,V901=0),\"N.M.\",IF(ABS(X901/W901)>=10,\"N.M.\",X901/(-W901)))),IF(X901=0,0,IF(OR(W901=0,V901=0),\"N.M.\",IF(ABS(X901/W901)>=10,\"N.M.\",X901/W901))))","v":0.45278487439808612}]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-65717.180000000008,-44120.639999999999,{"$f":"+F902-G902","v":-21596.540000000008},{"$f":"IF(G902<0,IF(H902=0,0,IF(OR(G902=0,F902=0),\"N.M.\",IF(ABS(H902/G902)>=10,\"N.M.\",H902/(-G902)))),IF(H902=0,0,IF(OR(G902=0,F902=0),\"N.M.\",IF(ABS(H902/G902)>=10,\"N.M.\",H902/G902))))","v":-0.48948836644255406},null,-447274.14,-382831.97000000003,{"$f":"+K902-L902","v":-64442.169999999984},{"$f":"IF(L902<0,IF(M902=0,0,IF(OR(L902=0,K902=0),\"N.M.\",IF(ABS(M902/L902)>=10,\"N.M.\",M902/(-L902)))),IF(M902=0,0,IF(OR(L902=0,K902=0),\"N.M.\",IF(ABS(M902/L902)>=10,\"N.M.\",M902/L902))))","v":-0.1683301684548445},null,null,-147222.74,-104840.59,{"$f":"+Q902-R902","v":-42382.149999999994},{"$f":"IF(R902<0,IF(S902=0,0,IF(OR(R902=0,Q902=0),\"N.M.\",IF(ABS(S902/R902)>=10,\"N.M.\",S902/(-R902)))),IF(S902=0,0,IF(OR(R902=0,Q902=0),\"N.M.\",IF(ABS(S902/R902)>=10,\"N.M.\",S902/R902))))","v":-0.40425325725465677},null,-527775.53,-477002.97000000003,{"$f":"+V902-W902","v":-50772.56},{"$f":"IF(W902<0,IF(X902=0,0,IF(OR(W902=0,V902=0),\"N.M.\",IF(ABS(X902/W902)>=10,\"N.M.\",X902/(-W902)))),IF(X902=0,0,IF(OR(W902=0,V902=0),\"N.M.\",IF(ABS(X902/W902)>=10,\"N.M.\",X902/W902))))","v":-0.10644076283214755}]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,166717.15,4363.57,{"$f":"+F903-G903","v":162353.57999999999},{"$f":"IF(G903<0,IF(H903=0,0,IF(OR(G903=0,F903=0),\"N.M.\",IF(ABS(H903/G903)>=10,\"N.M.\",H903/(-G903)))),IF(H903=0,0,IF(OR(G903=0,F903=0),\"N.M.\",IF(ABS(H903/G903)>=10,\"N.M.\",H903/G903))))","v":"N.M."},null,-11137.48,-144733.19,{"$f":"+K903-L903","v":133595.71},{"$f":"IF(L903<0,IF(M903=0,0,IF(OR(L903=0,K903=0),\"N.M.\",IF(ABS(M903/L903)>=10,\"N.M.\",M903/(-L903)))),IF(M903=0,0,IF(OR(L903=0,K903=0),\"N.M.\",IF(ABS(M903/L903)>=10,\"N.M.\",M903/L903))))","v":0.92304819647794667},null,null,50914.1,-98050.180000000008,{"$f":"+Q903-R903","v":148964.28},{"$f":"IF(R903<0,IF(S903=0,0,IF(OR(R903=0,Q903=0),\"N.M.\",IF(ABS(S903/R903)>=10,\"N.M.\",S903/(-R903)))),IF(S903=0,0,IF(OR(R903=0,Q903=0),\"N.M.\",IF(ABS(S903/R903)>=10,\"N.M.\",S903/R903))))","v":1.5192657473958742},null,66308.490000000005,98597.830000000016,{"$f":"+V903-W903","v":-32289.340000000011},{"$f":"IF(W903<0,IF(X903=0,0,IF(OR(W903=0,V903=0),\"N.M.\",IF(ABS(X903/W903)>=10,\"N.M.\",X903/(-W903)))),IF(X903=0,0,IF(OR(W903=0,V903=0),\"N.M.\",IF(ABS(X903/W903)>=10,\"N.M.\",X903/W903))))","v":-0.32748530063998371}]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,{"$f":"+F904-G904","v":-18051.68},{"$f":"IF(G904<0,IF(H904=0,0,IF(OR(G904=0,F904=0),\"N.M.\",IF(ABS(H904/G904)>=10,\"N.M.\",H904/(-G904)))),IF(H904=0,0,IF(OR(G904=0,F904=0),\"N.M.\",IF(ABS(H904/G904)>=10,\"N.M.\",H904/G904))))","v":"N.M."},null,0,180516.80000000002,{"$f":"+K904-L904","v":-180516.80000000002},{"$f":"IF(L904<0,IF(M904=0,0,IF(OR(L904=0,K904=0),\"N.M.\",IF(ABS(M904/L904)>=10,\"N.M.\",M904/(-L904)))),IF(M904=0,0,IF(OR(L904=0,K904=0),\"N.M.\",IF(ABS(M904/L904)>=10,\"N.M.\",M904/L904))))","v":"N.M."},null,null,0,54155.040000000001,{"$f":"+Q904-R904","v":-54155.040000000001},{"$f":"IF(R904<0,IF(S904=0,0,IF(OR(R904=0,Q904=0),\"N.M.\",IF(ABS(S904/R904)>=10,\"N.M.\",S904/(-R904)))),IF(S904=0,0,IF(OR(R904=0,Q904=0),\"N.M.\",IF(ABS(S904/R904)>=10,\"N.M.\",S904/R904))))","v":"N.M."},null,36101.950000000004,216620.16000000003,{"$f":"+V904-W904","v":-180518.21000000002},{"$f":"IF(W904<0,IF(X904=0,0,IF(OR(W904=0,V904=0),\"N.M.\",IF(ABS(X904/W904)>=10,\"N.M.\",X904/(-W904)))),IF(X904=0,0,IF(OR(W904=0,V904=0),\"N.M.\",IF(ABS(X904/W904)>=10,\"N.M.\",X904/W904))))","v":-0.83333984242279202}]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,{"$f":"+F905-G905","v":132564.25},{"$f":"IF(G905<0,IF(H905=0,0,IF(OR(G905=0,F905=0),\"N.M.\",IF(ABS(H905/G905)>=10,\"N.M.\",H905/(-G905)))),IF(H905=0,0,IF(OR(G905=0,F905=0),\"N.M.\",IF(ABS(H905/G905)>=10,\"N.M.\",H905/G905))))","v":0.38765174035020533},null,-2094031.29,-3419673.79,{"$f":"+K905-L905","v":1325642.5},{"$f":"IF(L905<0,IF(M905=0,0,IF(OR(L905=0,K905=0),\"N.M.\",IF(ABS(M905/L905)>=10,\"N.M.\",M905/(-L905)))),IF(M905=0,0,IF(OR(L905=0,K905=0),\"N.M.\",IF(ABS(M905/L905)>=10,\"N.M.\",M905/L905))))","v":0.38765174148379805},null,null,-628209.39,-1025902.14,{"$f":"+Q905-R905","v":397692.75},{"$f":"IF(R905<0,IF(S905=0,0,IF(OR(R905=0,Q905=0),\"N.M.\",IF(ABS(S905/R905)>=10,\"N.M.\",S905/(-R905)))),IF(S905=0,0,IF(OR(R905=0,Q905=0),\"N.M.\",IF(ABS(S905/R905)>=10,\"N.M.\",S905/R905))))","v":0.38765174035020533},null,-2647629.79,-4052888.21,{"$f":"+V905-W905","v":1405258.42},{"$f":"IF(W905<0,IF(X905=0,0,IF(OR(W905=0,V905=0),\"N.M.\",IF(ABS(X905/W905)>=10,\"N.M.\",X905/(-W905)))),IF(X905=0,0,IF(OR(W905=0,V905=0),\"N.M.\",IF(ABS(X905/W905)>=10,\"N.M.\",X905/W905))))","v":0.34673012113502139}]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F906-G906","v":0},{"$f":"IF(G906<0,IF(H906=0,0,IF(OR(G906=0,F906=0),\"N.M.\",IF(ABS(H906/G906)>=10,\"N.M.\",H906/(-G906)))),IF(H906=0,0,IF(OR(G906=0,F906=0),\"N.M.\",IF(ABS(H906/G906)>=10,\"N.M.\",H906/G906))))","v":0},null,476,0,{"$f":"+K906-L906","v":476},{"$f":"IF(L906<0,IF(M906=0,0,IF(OR(L906=0,K906=0),\"N.M.\",IF(ABS(M906/L906)>=10,\"N.M.\",M906/(-L906)))),IF(M906=0,0,IF(OR(L906=0,K906=0),\"N.M.\",IF(ABS(M906/L906)>=10,\"N.M.\",M906/L906))))","v":"N.M."},null,null,0,0,{"$f":"+Q906-R906","v":0},{"$f":"IF(R906<0,IF(S906=0,0,IF(OR(R906=0,Q906=0),\"N.M.\",IF(ABS(S906/R906)>=10,\"N.M.\",S906/(-R906)))),IF(S906=0,0,IF(OR(R906=0,Q906=0),\"N.M.\",IF(ABS(S906/R906)>=10,\"N.M.\",S906/R906))))","v":0},null,1689276,0,{"$f":"+V906-W906","v":1689276},{"$f":"IF(W906<0,IF(X906=0,0,IF(OR(W906=0,V906=0),\"N.M.\",IF(ABS(X906/W906)>=10,\"N.M.\",X906/(-W906)))),IF(X906=0,0,IF(OR(W906=0,V906=0),\"N.M.\",IF(ABS(X906/W906)>=10,\"N.M.\",X906/W906))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N926","Line 187","(926) Employee Pensions and Benefits",null,null,-105169.23999999996,-181457.40999999992,{"$f":"+F907-G907","v":76288.169999999955},{"$f":"IF(G907<0,IF(H907=0,0,IF(OR(G907=0,F907=0),\"N.M.\",IF(ABS(H907/G907)>=10,\"N.M.\",H907/(-G907)))),IF(H907=0,0,IF(OR(G907=0,F907=0),\"N.M.\",IF(ABS(H907/G907)>=10,\"N.M.\",H907/G907))))","v":0.42041914959548904},null,-375023.16000000015,-1551609.8899999983,{"$f":"+K907-L907","v":1176586.7299999981},{"$f":"IF(L907<0,IF(M907=0,0,IF(OR(L907=0,K907=0),\"N.M.\",IF(ABS(M907/L907)>=10,\"N.M.\",M907/(-L907)))),IF(M907=0,0,IF(OR(L907=0,K907=0),\"N.M.\",IF(ABS(M907/L907)>=10,\"N.M.\",M907/L907))))","v":0.75830061253347603},null,null,-260277.19,-569843.32999999996,{"$f":"+Q907-R907","v":309566.13999999996},{"$f":"IF(R907<0,IF(S907=0,0,IF(OR(R907=0,Q907=0),\"N.M.\",IF(ABS(S907/R907)>=10,\"N.M.\",S907/(-R907)))),IF(S907=0,0,IF(OR(R907=0,Q907=0),\"N.M.\",IF(ABS(S907/R907)>=10,\"N.M.\",S907/R907))))","v":0.54324780812999951},null,1304249.7800000035,-1886775.5699999977,{"$f":"+V907-W907","v":3191025.3500000015},{"$f":"IF(W907<0,IF(X907=0,0,IF(OR(W907=0,V907=0),\"N.M.\",IF(ABS(X907/W907)>=10,\"N.M.\",X907/(-W907)))),IF(X907=0,0,IF(OR(W907=0,V907=0),\"N.M.\",IF(ABS(X907/W907)>=10,\"N.M.\",X907/W907))))","v":1.6912585687125499}]
["%,V9270000","9270000","Franchise Requirements",null,null,13510.11,13347.89,{"$f":"+F908-G908","v":162.22000000000116},{"$f":"IF(G908<0,IF(H908=0,0,IF(OR(G908=0,F908=0),\"N.M.\",IF(ABS(H908/G908)>=10,\"N.M.\",H908/(-G908)))),IF(H908=0,0,IF(OR(G908=0,F908=0),\"N.M.\",IF(ABS(H908/G908)>=10,\"N.M.\",H908/G908))))","v":1.2153231709281479E-2},null,136592.57,135618.47,{"$f":"+K908-L908","v":974.10000000000582},{"$f":"IF(L908<0,IF(M908=0,0,IF(OR(L908=0,K908=0),\"N.M.\",IF(ABS(M908/L908)>=10,\"N.M.\",M908/(-L908)))),IF(M908=0,0,IF(OR(L908=0,K908=0),\"N.M.\",IF(ABS(M908/L908)>=10,\"N.M.\",M908/L908))))","v":7.1826499738568486E-3},null,null,56299.840000000004,42402.62,{"$f":"+Q908-R908","v":13897.220000000001},{"$f":"IF(R908<0,IF(S908=0,0,IF(OR(R908=0,Q908=0),\"N.M.\",IF(ABS(S908/R908)>=10,\"N.M.\",S908/(-R908)))),IF(S908=0,0,IF(OR(R908=0,Q908=0),\"N.M.\",IF(ABS(S908/R908)>=10,\"N.M.\",S908/R908))))","v":0.32774437051295419},null,163303.51,159039.13,{"$f":"+V908-W908","v":4264.3800000000047},{"$f":"IF(W908<0,IF(X908=0,0,IF(OR(W908=0,V908=0),\"N.M.\",IF(ABS(X908/W908)>=10,\"N.M.\",X908/(-W908)))),IF(X908=0,0,IF(OR(W908=0,V908=0),\"N.M.\",IF(ABS(X908/W908)>=10,\"N.M.\",X908/W908))))","v":2.6813401205099677E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927","Line 188","(927) Franchise Requirements",null,null,13510.11,13347.89,{"$f":"+F909-G909","v":162.22000000000116},{"$f":"IF(G909<0,IF(H909=0,0,IF(OR(G909=0,F909=0),\"N.M.\",IF(ABS(H909/G909)>=10,\"N.M.\",H909/(-G909)))),IF(H909=0,0,IF(OR(G909=0,F909=0),\"N.M.\",IF(ABS(H909/G909)>=10,\"N.M.\",H909/G909))))","v":1.2153231709281479E-2},null,136592.57,135618.47,{"$f":"+K909-L909","v":974.10000000000582},{"$f":"IF(L909<0,IF(M909=0,0,IF(OR(L909=0,K909=0),\"N.M.\",IF(ABS(M909/L909)>=10,\"N.M.\",M909/(-L909)))),IF(M909=0,0,IF(OR(L909=0,K909=0),\"N.M.\",IF(ABS(M909/L909)>=10,\"N.M.\",M909/L909))))","v":7.1826499738568486E-3},null,null,56299.840000000004,42402.62,{"$f":"+Q909-R909","v":13897.220000000001},{"$f":"IF(R909<0,IF(S909=0,0,IF(OR(R909=0,Q909=0),\"N.M.\",IF(ABS(S909/R909)>=10,\"N.M.\",S909/(-R909)))),IF(S909=0,0,IF(OR(R909=0,Q909=0),\"N.M.\",IF(ABS(S909/R909)>=10,\"N.M.\",S909/R909))))","v":0.32774437051295419},null,163303.51,159039.13,{"$f":"+V909-W909","v":4264.3800000000047},{"$f":"IF(W909<0,IF(X909=0,0,IF(OR(W909=0,V909=0),\"N.M.\",IF(ABS(X909/W909)>=10,\"N.M.\",X909/(-W909)))),IF(X909=0,0,IF(OR(W909=0,V909=0),\"N.M.\",IF(ABS(X909/W909)>=10,\"N.M.\",X909/W909))))","v":2.6813401205099677E-2}]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,-176.14000000000001,1601.13,{"$f":"+F910-G910","v":-1777.2700000000002},{"$f":"IF(G910<0,IF(H910=0,0,IF(OR(G910=0,F910=0),\"N.M.\",IF(ABS(H910/G910)>=10,\"N.M.\",H910/(-G910)))),IF(H910=0,0,IF(OR(G910=0,F910=0),\"N.M.\",IF(ABS(H910/G910)>=10,\"N.M.\",H910/G910))))","v":-1.1100098055748129},null,9651.39,8815.51,{"$f":"+K910-L910","v":835.8799999999992},{"$f":"IF(L910<0,IF(M910=0,0,IF(OR(L910=0,K910=0),\"N.M.\",IF(ABS(M910/L910)>=10,\"N.M.\",M910/(-L910)))),IF(M910=0,0,IF(OR(L910=0,K910=0),\"N.M.\",IF(ABS(M910/L910)>=10,\"N.M.\",M910/L910))))","v":9.4819244717548865E-2},null,null,645.1,2568.41,{"$f":"+Q910-R910","v":-1923.31},{"$f":"IF(R910<0,IF(S910=0,0,IF(OR(R910=0,Q910=0),\"N.M.\",IF(ABS(S910/R910)>=10,\"N.M.\",S910/(-R910)))),IF(S910=0,0,IF(OR(R910=0,Q910=0),\"N.M.\",IF(ABS(S910/R910)>=10,\"N.M.\",S910/R910))))","v":-0.74883293555156694},null,14520.45,9331.89,{"$f":"+V910-W910","v":5188.5600000000013},{"$f":"IF(W910<0,IF(X910=0,0,IF(OR(W910=0,V910=0),\"N.M.\",IF(ABS(X910/W910)>=10,\"N.M.\",X910/(-W910)))),IF(X910=0,0,IF(OR(W910=0,V910=0),\"N.M.\",IF(ABS(X910/W910)>=10,\"N.M.\",X910/W910))))","v":0.55600312476893765}]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0.83000000000000007,{"$f":"+F911-G911","v":-0.83000000000000007},{"$f":"IF(G911<0,IF(H911=0,0,IF(OR(G911=0,F911=0),\"N.M.\",IF(ABS(H911/G911)>=10,\"N.M.\",H911/(-G911)))),IF(H911=0,0,IF(OR(G911=0,F911=0),\"N.M.\",IF(ABS(H911/G911)>=10,\"N.M.\",H911/G911))))","v":"N.M."},null,0,4350.8900000000003,{"$f":"+K911-L911","v":-4350.8900000000003},{"$f":"IF(L911<0,IF(M911=0,0,IF(OR(L911=0,K911=0),\"N.M.\",IF(ABS(M911/L911)>=10,\"N.M.\",M911/(-L911)))),IF(M911=0,0,IF(OR(L911=0,K911=0),\"N.M.\",IF(ABS(M911/L911)>=10,\"N.M.\",M911/L911))))","v":"N.M."},null,null,0,4138.6900000000005,{"$f":"+Q911-R911","v":-4138.6900000000005},{"$f":"IF(R911<0,IF(S911=0,0,IF(OR(R911=0,Q911=0),\"N.M.\",IF(ABS(S911/R911)>=10,\"N.M.\",S911/(-R911)))),IF(S911=0,0,IF(OR(R911=0,Q911=0),\"N.M.\",IF(ABS(S911/R911)>=10,\"N.M.\",S911/R911))))","v":"N.M."},null,-4.37,4350.8900000000003,{"$f":"+V911-W911","v":-4355.26},{"$f":"IF(W911<0,IF(X911=0,0,IF(OR(W911=0,V911=0),\"N.M.\",IF(ABS(X911/W911)>=10,\"N.M.\",X911/(-W911)))),IF(X911=0,0,IF(OR(W911=0,V911=0),\"N.M.\",IF(ABS(X911/W911)>=10,\"N.M.\",X911/W911))))","v":-1.0010043922048133}]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,125754.54000000001,112548.29000000001,{"$f":"+F912-G912","v":13206.25},{"$f":"IF(G912<0,IF(H912=0,0,IF(OR(G912=0,F912=0),\"N.M.\",IF(ABS(H912/G912)>=10,\"N.M.\",H912/(-G912)))),IF(H912=0,0,IF(OR(G912=0,F912=0),\"N.M.\",IF(ABS(H912/G912)>=10,\"N.M.\",H912/G912))))","v":0.11733852198020955},null,1803346.25,2341753.65,{"$f":"+K912-L912","v":-538407.39999999991},{"$f":"IF(L912<0,IF(M912=0,0,IF(OR(L912=0,K912=0),\"N.M.\",IF(ABS(M912/L912)>=10,\"N.M.\",M912/(-L912)))),IF(M912=0,0,IF(OR(L912=0,K912=0),\"N.M.\",IF(ABS(M912/L912)>=10,\"N.M.\",M912/L912))))","v":-0.2299163278767602},null,null,751392.20000000007,452981.47000000003,{"$f":"+Q912-R912","v":298410.73000000004},{"$f":"IF(R912<0,IF(S912=0,0,IF(OR(R912=0,Q912=0),\"N.M.\",IF(ABS(S912/R912)>=10,\"N.M.\",S912/(-R912)))),IF(S912=0,0,IF(OR(R912=0,Q912=0),\"N.M.\",IF(ABS(S912/R912)>=10,\"N.M.\",S912/R912))))","v":0.65877028038255081},null,2463605.15,2918287.88,{"$f":"+V912-W912","v":-454682.73},{"$f":"IF(W912<0,IF(X912=0,0,IF(OR(W912=0,V912=0),\"N.M.\",IF(ABS(X912/W912)>=10,\"N.M.\",X912/(-W912)))),IF(X912=0,0,IF(OR(W912=0,V912=0),\"N.M.\",IF(ABS(X912/W912)>=10,\"N.M.\",X912/W912))))","v":-0.15580461856285405}]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,22571.8,2085.39,{"$f":"+F913-G913","v":20486.41},{"$f":"IF(G913<0,IF(H913=0,0,IF(OR(G913=0,F913=0),\"N.M.\",IF(ABS(H913/G913)>=10,\"N.M.\",H913/(-G913)))),IF(H913=0,0,IF(OR(G913=0,F913=0),\"N.M.\",IF(ABS(H913/G913)>=10,\"N.M.\",H913/G913))))","v":9.8237787656025972},null,87418.2,19442.34,{"$f":"+K913-L913","v":67975.86},{"$f":"IF(L913<0,IF(M913=0,0,IF(OR(L913=0,K913=0),\"N.M.\",IF(ABS(M913/L913)>=10,\"N.M.\",M913/(-L913)))),IF(M913=0,0,IF(OR(L913=0,K913=0),\"N.M.\",IF(ABS(M913/L913)>=10,\"N.M.\",M913/L913))))","v":3.4962797687932627},null,null,29485.54,9361.81,{"$f":"+Q913-R913","v":20123.730000000003},{"$f":"IF(R913<0,IF(S913=0,0,IF(OR(R913=0,Q913=0),\"N.M.\",IF(ABS(S913/R913)>=10,\"N.M.\",S913/(-R913)))),IF(S913=0,0,IF(OR(R913=0,Q913=0),\"N.M.\",IF(ABS(S913/R913)>=10,\"N.M.\",S913/R913))))","v":2.1495554812584325},null,89558.05,20469.04,{"$f":"+V913-W913","v":69089.010000000009},{"$f":"IF(W913<0,IF(X913=0,0,IF(OR(W913=0,V913=0),\"N.M.\",IF(ABS(X913/W913)>=10,\"N.M.\",X913/(-W913)))),IF(X913=0,0,IF(OR(W913=0,V913=0),\"N.M.\",IF(ABS(X913/W913)>=10,\"N.M.\",X913/W913))))","v":3.3752931256180068}]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,{"$f":"+F914-G914","v":9512.8300000000017},{"$f":"IF(G914<0,IF(H914=0,0,IF(OR(G914=0,F914=0),\"N.M.\",IF(ABS(H914/G914)>=10,\"N.M.\",H914/(-G914)))),IF(H914=0,0,IF(OR(G914=0,F914=0),\"N.M.\",IF(ABS(H914/G914)>=10,\"N.M.\",H914/G914))))","v":0.11976052502703569},null,832372.3,792331.26,{"$f":"+K914-L914","v":40041.040000000037},{"$f":"IF(L914<0,IF(M914=0,0,IF(OR(L914=0,K914=0),\"N.M.\",IF(ABS(M914/L914)>=10,\"N.M.\",M914/(-L914)))),IF(M914=0,0,IF(OR(L914=0,K914=0),\"N.M.\",IF(ABS(M914/L914)>=10,\"N.M.\",M914/L914))))","v":5.0535731734224439E-2},null,null,266834.78999999998,238296.30000000002,{"$f":"+Q914-R914","v":28538.489999999962},{"$f":"IF(R914<0,IF(S914=0,0,IF(OR(R914=0,Q914=0),\"N.M.\",IF(ABS(S914/R914)>=10,\"N.M.\",S914/(-R914)))),IF(S914=0,0,IF(OR(R914=0,Q914=0),\"N.M.\",IF(ABS(S914/R914)>=10,\"N.M.\",S914/R914))))","v":0.11976052502703551},null,991236.5,950532.2,{"$f":"+V914-W914","v":40704.300000000047},{"$f":"IF(W914<0,IF(X914=0,0,IF(OR(W914=0,V914=0),\"N.M.\",IF(ABS(X914/W914)>=10,\"N.M.\",X914/(-W914)))),IF(X914=0,0,IF(OR(W914=0,V914=0),\"N.M.\",IF(ABS(X914/W914)>=10,\"N.M.\",X914/W914))))","v":4.2822641884199243E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928","Line 189","(928) Regulatory Commission Expenses",null,null,237095.13,195667.74000000002,{"$f":"+F915-G915","v":41427.389999999985},{"$f":"IF(G915<0,IF(H915=0,0,IF(OR(G915=0,F915=0),\"N.M.\",IF(ABS(H915/G915)>=10,\"N.M.\",H915/(-G915)))),IF(H915=0,0,IF(OR(G915=0,F915=0),\"N.M.\",IF(ABS(H915/G915)>=10,\"N.M.\",H915/G915))))","v":0.21172314863962746},null,2732788.1399999997,3166693.6499999994,{"$f":"+K915-L915","v":-433905.50999999978},{"$f":"IF(L915<0,IF(M915=0,0,IF(OR(L915=0,K915=0),\"N.M.\",IF(ABS(M915/L915)>=10,\"N.M.\",M915/(-L915)))),IF(M915=0,0,IF(OR(L915=0,K915=0),\"N.M.\",IF(ABS(M915/L915)>=10,\"N.M.\",M915/L915))))","v":-0.13702162506310006},null,null,1048357.6300000001,707346.68,{"$f":"+Q915-R915","v":341010.95000000007},{"$f":"IF(R915<0,IF(S915=0,0,IF(OR(R915=0,Q915=0),\"N.M.\",IF(ABS(S915/R915)>=10,\"N.M.\",S915/(-R915)))),IF(S915=0,0,IF(OR(R915=0,Q915=0),\"N.M.\",IF(ABS(S915/R915)>=10,\"N.M.\",S915/R915))))","v":0.48209874965413008},null,3558915.7800000003,3902971.8999999994,{"$f":"+V915-W915","v":-344056.11999999918},{"$f":"IF(W915<0,IF(X915=0,0,IF(OR(W915=0,V915=0),\"N.M.\",IF(ABS(X915/W915)>=10,\"N.M.\",X915/(-W915)))),IF(X915=0,0,IF(OR(W915=0,V915=0),\"N.M.\",IF(ABS(X915/W915)>=10,\"N.M.\",X915/W915))))","v":-8.815234360257608E-2}]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N929","Line 190","(Less) (929) Duplicate Charges-Credit",null,null,0,0,{"$f":"+F916-G916","v":0},{"$f":"IF(G916<0,IF(H916=0,0,IF(OR(G916=0,F916=0),\"N.M.\",IF(ABS(H916/G916)>=10,\"N.M.\",H916/(-G916)))),IF(H916=0,0,IF(OR(G916=0,F916=0),\"N.M.\",IF(ABS(H916/G916)>=10,\"N.M.\",H916/G916))))","v":0},null,0,0,{"$f":"+K916-L916","v":0},{"$f":"IF(L916<0,IF(M916=0,0,IF(OR(L916=0,K916=0),\"N.M.\",IF(ABS(M916/L916)>=10,\"N.M.\",M916/(-L916)))),IF(M916=0,0,IF(OR(L916=0,K916=0),\"N.M.\",IF(ABS(M916/L916)>=10,\"N.M.\",M916/L916))))","v":0},null,null,0,0,{"$f":"+Q916-R916","v":0},{"$f":"IF(R916<0,IF(S916=0,0,IF(OR(R916=0,Q916=0),\"N.M.\",IF(ABS(S916/R916)>=10,\"N.M.\",S916/(-R916)))),IF(S916=0,0,IF(OR(R916=0,Q916=0),\"N.M.\",IF(ABS(S916/R916)>=10,\"N.M.\",S916/R916))))","v":0},null,0,0,{"$f":"+V916-W916","v":0},{"$f":"IF(W916<0,IF(X916=0,0,IF(OR(W916=0,V916=0),\"N.M.\",IF(ABS(X916/W916)>=10,\"N.M.\",X916/(-W916)))),IF(X916=0,0,IF(OR(W916=0,V916=0),\"N.M.\",IF(ABS(X916/W916)>=10,\"N.M.\",X916/W916))))","v":0}]
["%,V9301000","9301000","General Advertising Expenses",null,null,4354.24,7199.99,{"$f":"+F917-G917","v":-2845.75},{"$f":"IF(G917<0,IF(H917=0,0,IF(OR(G917=0,F917=0),\"N.M.\",IF(ABS(H917/G917)>=10,\"N.M.\",H917/(-G917)))),IF(H917=0,0,IF(OR(G917=0,F917=0),\"N.M.\",IF(ABS(H917/G917)>=10,\"N.M.\",H917/G917))))","v":-0.39524360450500629},null,15218.26,24313.89,{"$f":"+K917-L917","v":-9095.6299999999992},{"$f":"IF(L917<0,IF(M917=0,0,IF(OR(L917=0,K917=0),\"N.M.\",IF(ABS(M917/L917)>=10,\"N.M.\",M917/(-L917)))),IF(M917=0,0,IF(OR(L917=0,K917=0),\"N.M.\",IF(ABS(M917/L917)>=10,\"N.M.\",M917/L917))))","v":-0.37409192852316103},null,null,3473.75,7099.99,{"$f":"+Q917-R917","v":-3626.24},{"$f":"IF(R917<0,IF(S917=0,0,IF(OR(R917=0,Q917=0),\"N.M.\",IF(ABS(S917/R917)>=10,\"N.M.\",S917/(-R917)))),IF(S917=0,0,IF(OR(R917=0,Q917=0),\"N.M.\",IF(ABS(S917/R917)>=10,\"N.M.\",S917/R917))))","v":-0.51073874751936266},null,22418.27,46901.020000000004,{"$f":"+V917-W917","v":-24482.750000000004},{"$f":"IF(W917<0,IF(X917=0,0,IF(OR(W917=0,V917=0),\"N.M.\",IF(ABS(X917/W917)>=10,\"N.M.\",X917/(-W917)))),IF(X917=0,0,IF(OR(W917=0,V917=0),\"N.M.\",IF(ABS(X917/W917)>=10,\"N.M.\",X917/W917))))","v":-0.52200890300466818}]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,6350.01,6.19,{"$f":"+F918-G918","v":6343.8200000000006},{"$f":"IF(G918<0,IF(H918=0,0,IF(OR(G918=0,F918=0),\"N.M.\",IF(ABS(H918/G918)>=10,\"N.M.\",H918/(-G918)))),IF(H918=0,0,IF(OR(G918=0,F918=0),\"N.M.\",IF(ABS(H918/G918)>=10,\"N.M.\",H918/G918))))","v":"N.M."},null,25536.52,20261.61,{"$f":"+K918-L918","v":5274.91},{"$f":"IF(L918<0,IF(M918=0,0,IF(OR(L918=0,K918=0),\"N.M.\",IF(ABS(M918/L918)>=10,\"N.M.\",M918/(-L918)))),IF(M918=0,0,IF(OR(L918=0,K918=0),\"N.M.\",IF(ABS(M918/L918)>=10,\"N.M.\",M918/L918))))","v":0.26034012104664928},null,null,12725.02,261.61,{"$f":"+Q918-R918","v":12463.41},{"$f":"IF(R918<0,IF(S918=0,0,IF(OR(R918=0,Q918=0),\"N.M.\",IF(ABS(S918/R918)>=10,\"N.M.\",S918/(-R918)))),IF(S918=0,0,IF(OR(R918=0,Q918=0),\"N.M.\",IF(ABS(S918/R918)>=10,\"N.M.\",S918/R918))))","v":"N.M."},null,30940.22,28261.620000000003,{"$f":"+V918-W918","v":2678.5999999999985},{"$f":"IF(W918<0,IF(X918=0,0,IF(OR(W918=0,V918=0),\"N.M.\",IF(ABS(X918/W918)>=10,\"N.M.\",X918/(-W918)))),IF(X918=0,0,IF(OR(W918=0,V918=0),\"N.M.\",IF(ABS(X918/W918)>=10,\"N.M.\",X918/W918))))","v":9.47787140298397E-2}]
["%,V9301003","9301003","TV Station Advertising Time",null,null,240.70000000000002,4860.9400000000005,{"$f":"+F919-G919","v":-4620.2400000000007},{"$f":"IF(G919<0,IF(H919=0,0,IF(OR(G919=0,F919=0),\"N.M.\",IF(ABS(H919/G919)>=10,\"N.M.\",H919/(-G919)))),IF(H919=0,0,IF(OR(G919=0,F919=0),\"N.M.\",IF(ABS(H919/G919)>=10,\"N.M.\",H919/G919))))","v":-0.95048282842413201},null,2569.84,24302.33,{"$f":"+K919-L919","v":-21732.49},{"$f":"IF(L919<0,IF(M919=0,0,IF(OR(L919=0,K919=0),\"N.M.\",IF(ABS(M919/L919)>=10,\"N.M.\",M919/(-L919)))),IF(M919=0,0,IF(OR(L919=0,K919=0),\"N.M.\",IF(ABS(M919/L919)>=10,\"N.M.\",M919/L919))))","v":-0.89425540678609827},null,null,1489.54,4582.2,{"$f":"+Q919-R919","v":-3092.66},{"$f":"IF(R919<0,IF(S919=0,0,IF(OR(R919=0,Q919=0),\"N.M.\",IF(ABS(S919/R919)>=10,\"N.M.\",S919/(-R919)))),IF(S919=0,0,IF(OR(R919=0,Q919=0),\"N.M.\",IF(ABS(S919/R919)>=10,\"N.M.\",S919/R919))))","v":-0.67492907337086994},null,17765.11,28240.340000000004,{"$f":"+V919-W919","v":-10475.230000000003},{"$f":"IF(W919<0,IF(X919=0,0,IF(OR(W919=0,V919=0),\"N.M.\",IF(ABS(X919/W919)>=10,\"N.M.\",X919/(-W919)))),IF(X919=0,0,IF(OR(W919=0,V919=0),\"N.M.\",IF(ABS(X919/W919)>=10,\"N.M.\",X919/W919))))","v":-0.37093144062713135}]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,{"$f":"+F920-G920","v":0},{"$f":"IF(G920<0,IF(H920=0,0,IF(OR(G920=0,F920=0),\"N.M.\",IF(ABS(H920/G920)>=10,\"N.M.\",H920/(-G920)))),IF(H920=0,0,IF(OR(G920=0,F920=0),\"N.M.\",IF(ABS(H920/G920)>=10,\"N.M.\",H920/G920))))","v":0},null,-1682.5900000000001,0,{"$f":"+K920-L920","v":-1682.5900000000001},{"$f":"IF(L920<0,IF(M920=0,0,IF(OR(L920=0,K920=0),\"N.M.\",IF(ABS(M920/L920)>=10,\"N.M.\",M920/(-L920)))),IF(M920=0,0,IF(OR(L920=0,K920=0),\"N.M.\",IF(ABS(M920/L920)>=10,\"N.M.\",M920/L920))))","v":"N.M."},null,null,0,0,{"$f":"+Q920-R920","v":0},{"$f":"IF(R920<0,IF(S920=0,0,IF(OR(R920=0,Q920=0),\"N.M.\",IF(ABS(S920/R920)>=10,\"N.M.\",S920/(-R920)))),IF(S920=0,0,IF(OR(R920=0,Q920=0),\"N.M.\",IF(ABS(S920/R920)>=10,\"N.M.\",S920/R920))))","v":0},null,-1682.5900000000001,0,{"$f":"+V920-W920","v":-1682.5900000000001},{"$f":"IF(W920<0,IF(X920=0,0,IF(OR(W920=0,V920=0),\"N.M.\",IF(ABS(X920/W920)>=10,\"N.M.\",X920/(-W920)))),IF(X920=0,0,IF(OR(W920=0,V920=0),\"N.M.\",IF(ABS(X920/W920)>=10,\"N.M.\",X920/W920))))","v":"N.M."}]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,{"$f":"+F921-G921","v":0},{"$f":"IF(G921<0,IF(H921=0,0,IF(OR(G921=0,F921=0),\"N.M.\",IF(ABS(H921/G921)>=10,\"N.M.\",H921/(-G921)))),IF(H921=0,0,IF(OR(G921=0,F921=0),\"N.M.\",IF(ABS(H921/G921)>=10,\"N.M.\",H921/G921))))","v":0},null,625,0,{"$f":"+K921-L921","v":625},{"$f":"IF(L921<0,IF(M921=0,0,IF(OR(L921=0,K921=0),\"N.M.\",IF(ABS(M921/L921)>=10,\"N.M.\",M921/(-L921)))),IF(M921=0,0,IF(OR(L921=0,K921=0),\"N.M.\",IF(ABS(M921/L921)>=10,\"N.M.\",M921/L921))))","v":"N.M."},null,null,0,0,{"$f":"+Q921-R921","v":0},{"$f":"IF(R921<0,IF(S921=0,0,IF(OR(R921=0,Q921=0),\"N.M.\",IF(ABS(S921/R921)>=10,\"N.M.\",S921/(-R921)))),IF(S921=0,0,IF(OR(R921=0,Q921=0),\"N.M.\",IF(ABS(S921/R921)>=10,\"N.M.\",S921/R921))))","v":0},null,625,0,{"$f":"+V921-W921","v":625},{"$f":"IF(W921<0,IF(X921=0,0,IF(OR(W921=0,V921=0),\"N.M.\",IF(ABS(X921/W921)>=10,\"N.M.\",X921/(-W921)))),IF(X921=0,0,IF(OR(W921=0,V921=0),\"N.M.\",IF(ABS(X921/W921)>=10,\"N.M.\",X921/W921))))","v":"N.M."}]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,203.36,0,{"$f":"+F922-G922","v":203.36},{"$f":"IF(G922<0,IF(H922=0,0,IF(OR(G922=0,F922=0),\"N.M.\",IF(ABS(H922/G922)>=10,\"N.M.\",H922/(-G922)))),IF(H922=0,0,IF(OR(G922=0,F922=0),\"N.M.\",IF(ABS(H922/G922)>=10,\"N.M.\",H922/G922))))","v":"N.M."},null,203.36,0,{"$f":"+K922-L922","v":203.36},{"$f":"IF(L922<0,IF(M922=0,0,IF(OR(L922=0,K922=0),\"N.M.\",IF(ABS(M922/L922)>=10,\"N.M.\",M922/(-L922)))),IF(M922=0,0,IF(OR(L922=0,K922=0),\"N.M.\",IF(ABS(M922/L922)>=10,\"N.M.\",M922/L922))))","v":"N.M."},null,null,203.36,0,{"$f":"+Q922-R922","v":203.36},{"$f":"IF(R922<0,IF(S922=0,0,IF(OR(R922=0,Q922=0),\"N.M.\",IF(ABS(S922/R922)>=10,\"N.M.\",S922/(-R922)))),IF(S922=0,0,IF(OR(R922=0,Q922=0),\"N.M.\",IF(ABS(S922/R922)>=10,\"N.M.\",S922/R922))))","v":"N.M."},null,203.36,0,{"$f":"+V922-W922","v":203.36},{"$f":"IF(W922<0,IF(X922=0,0,IF(OR(W922=0,V922=0),\"N.M.\",IF(ABS(X922/W922)>=10,\"N.M.\",X922/(-W922)))),IF(X922=0,0,IF(OR(W922=0,V922=0),\"N.M.\",IF(ABS(X922/W922)>=10,\"N.M.\",X922/W922))))","v":"N.M."}]
["%,V9301010","9301010","Publicity",null,null,0,0,{"$f":"+F923-G923","v":0},{"$f":"IF(G923<0,IF(H923=0,0,IF(OR(G923=0,F923=0),\"N.M.\",IF(ABS(H923/G923)>=10,\"N.M.\",H923/(-G923)))),IF(H923=0,0,IF(OR(G923=0,F923=0),\"N.M.\",IF(ABS(H923/G923)>=10,\"N.M.\",H923/G923))))","v":0},null,0,0,{"$f":"+K923-L923","v":0},{"$f":"IF(L923<0,IF(M923=0,0,IF(OR(L923=0,K923=0),\"N.M.\",IF(ABS(M923/L923)>=10,\"N.M.\",M923/(-L923)))),IF(M923=0,0,IF(OR(L923=0,K923=0),\"N.M.\",IF(ABS(M923/L923)>=10,\"N.M.\",M923/L923))))","v":0},null,null,0,0,{"$f":"+Q923-R923","v":0},{"$f":"IF(R923<0,IF(S923=0,0,IF(OR(R923=0,Q923=0),\"N.M.\",IF(ABS(S923/R923)>=10,\"N.M.\",S923/(-R923)))),IF(S923=0,0,IF(OR(R923=0,Q923=0),\"N.M.\",IF(ABS(S923/R923)>=10,\"N.M.\",S923/R923))))","v":0},null,0,1.35,{"$f":"+V923-W923","v":-1.35},{"$f":"IF(W923<0,IF(X923=0,0,IF(OR(W923=0,V923=0),\"N.M.\",IF(ABS(X923/W923)>=10,\"N.M.\",X923/(-W923)))),IF(X923=0,0,IF(OR(W923=0,V923=0),\"N.M.\",IF(ABS(X923/W923)>=10,\"N.M.\",X923/W923))))","v":"N.M."}]
["%,V9301012","9301012","Public Opinion Surveys",null,null,6644.85,0,{"$f":"+F924-G924","v":6644.85},{"$f":"IF(G924<0,IF(H924=0,0,IF(OR(G924=0,F924=0),\"N.M.\",IF(ABS(H924/G924)>=10,\"N.M.\",H924/(-G924)))),IF(H924=0,0,IF(OR(G924=0,F924=0),\"N.M.\",IF(ABS(H924/G924)>=10,\"N.M.\",H924/G924))))","v":"N.M."},null,22490.04,12539.43,{"$f":"+K924-L924","v":9950.61},{"$f":"IF(L924<0,IF(M924=0,0,IF(OR(L924=0,K924=0),\"N.M.\",IF(ABS(M924/L924)>=10,\"N.M.\",M924/(-L924)))),IF(M924=0,0,IF(OR(L924=0,K924=0),\"N.M.\",IF(ABS(M924/L924)>=10,\"N.M.\",M924/L924))))","v":0.79354563963433744},null,null,6644.85,0,{"$f":"+Q924-R924","v":6644.85},{"$f":"IF(R924<0,IF(S924=0,0,IF(OR(R924=0,Q924=0),\"N.M.\",IF(ABS(S924/R924)>=10,\"N.M.\",S924/(-R924)))),IF(S924=0,0,IF(OR(R924=0,Q924=0),\"N.M.\",IF(ABS(S924/R924)>=10,\"N.M.\",S924/R924))))","v":"N.M."},null,26816.54,23060.989999999998,{"$f":"+V924-W924","v":3755.5500000000029},{"$f":"IF(W924<0,IF(X924=0,0,IF(OR(W924=0,V924=0),\"N.M.\",IF(ABS(X924/W924)>=10,\"N.M.\",X924/(-W924)))),IF(X924=0,0,IF(OR(W924=0,V924=0),\"N.M.\",IF(ABS(X924/W924)>=10,\"N.M.\",X924/W924))))","v":0.16285293909758441}]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,227.23000000000002,211.33,{"$f":"+F925-G925","v":15.900000000000006},{"$f":"IF(G925<0,IF(H925=0,0,IF(OR(G925=0,F925=0),\"N.M.\",IF(ABS(H925/G925)>=10,\"N.M.\",H925/(-G925)))),IF(H925=0,0,IF(OR(G925=0,F925=0),\"N.M.\",IF(ABS(H925/G925)>=10,\"N.M.\",H925/G925))))","v":7.5237779775706268E-2},null,8677.91,5508.32,{"$f":"+K925-L925","v":3169.59},{"$f":"IF(L925<0,IF(M925=0,0,IF(OR(L925=0,K925=0),\"N.M.\",IF(ABS(M925/L925)>=10,\"N.M.\",M925/(-L925)))),IF(M925=0,0,IF(OR(L925=0,K925=0),\"N.M.\",IF(ABS(M925/L925)>=10,\"N.M.\",M925/L925))))","v":0.57541863943997451},null,null,4168.57,344.53000000000003,{"$f":"+Q925-R925","v":3824.0399999999995},{"$f":"IF(R925<0,IF(S925=0,0,IF(OR(R925=0,Q925=0),\"N.M.\",IF(ABS(S925/R925)>=10,\"N.M.\",S925/(-R925)))),IF(S925=0,0,IF(OR(R925=0,Q925=0),\"N.M.\",IF(ABS(S925/R925)>=10,\"N.M.\",S925/R925))))","v":"N.M."},null,9487.39,8925.619999999999,{"$f":"+V925-W925","v":561.77000000000044},{"$f":"IF(W925<0,IF(X925=0,0,IF(OR(W925=0,V925=0),\"N.M.\",IF(ABS(X925/W925)>=10,\"N.M.\",X925/(-W925)))),IF(X925=0,0,IF(OR(W925=0,V925=0),\"N.M.\",IF(ABS(X925/W925)>=10,\"N.M.\",X925/W925))))","v":6.2939045130758486E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1","Line 191","(930.1) General Advertising Expenses",null,null,18020.390000000003,12278.449999999999,{"$f":"+F926-G926","v":5741.9400000000041},{"$f":"IF(G926<0,IF(H926=0,0,IF(OR(G926=0,F926=0),\"N.M.\",IF(ABS(H926/G926)>=10,\"N.M.\",H926/(-G926)))),IF(H926=0,0,IF(OR(G926=0,F926=0),\"N.M.\",IF(ABS(H926/G926)>=10,\"N.M.\",H926/G926))))","v":0.46764371724444082},null,73638.34,86925.580000000016,{"$f":"+K926-L926","v":-13287.24000000002},{"$f":"IF(L926<0,IF(M926=0,0,IF(OR(L926=0,K926=0),\"N.M.\",IF(ABS(M926/L926)>=10,\"N.M.\",M926/(-L926)))),IF(M926=0,0,IF(OR(L926=0,K926=0),\"N.M.\",IF(ABS(M926/L926)>=10,\"N.M.\",M926/L926))))","v":-0.15285765133807583},null,null,28705.090000000004,12288.33,{"$f":"+Q926-R926","v":16416.760000000002},{"$f":"IF(R926<0,IF(S926=0,0,IF(OR(R926=0,Q926=0),\"N.M.\",IF(ABS(S926/R926)>=10,\"N.M.\",S926/(-R926)))),IF(S926=0,0,IF(OR(R926=0,Q926=0),\"N.M.\",IF(ABS(S926/R926)>=10,\"N.M.\",S926/R926))))","v":1.3359634710330861},null,106573.30000000002,135390.94,{"$f":"+V926-W926","v":-28817.639999999985},{"$f":"IF(W926<0,IF(X926=0,0,IF(OR(W926=0,V926=0),\"N.M.\",IF(ABS(X926/W926)>=10,\"N.M.\",X926/(-W926)))),IF(X926=0,0,IF(OR(W926=0,V926=0),\"N.M.\",IF(ABS(X926/W926)>=10,\"N.M.\",X926/W926))))","v":-0.21284762481152716}]
["%,V9302000","9302000","Misc General Expenses",null,null,77681.13,10996.14,{"$f":"+F927-G927","v":66684.990000000005},{"$f":"IF(G927<0,IF(H927=0,0,IF(OR(G927=0,F927=0),\"N.M.\",IF(ABS(H927/G927)>=10,\"N.M.\",H927/(-G927)))),IF(H927=0,0,IF(OR(G927=0,F927=0),\"N.M.\",IF(ABS(H927/G927)>=10,\"N.M.\",H927/G927))))","v":6.0643998712275407},null,276010.40700000001,232609.16,{"$f":"+K927-L927","v":43401.247000000003},{"$f":"IF(L927<0,IF(M927=0,0,IF(OR(L927=0,K927=0),\"N.M.\",IF(ABS(M927/L927)>=10,\"N.M.\",M927/(-L927)))),IF(M927=0,0,IF(OR(L927=0,K927=0),\"N.M.\",IF(ABS(M927/L927)>=10,\"N.M.\",M927/L927))))","v":0.18658442771557235},null,null,118685.76000000001,41242.629999999997,{"$f":"+Q927-R927","v":77443.13},{"$f":"IF(R927<0,IF(S927=0,0,IF(OR(R927=0,Q927=0),\"N.M.\",IF(ABS(S927/R927)>=10,\"N.M.\",S927/(-R927)))),IF(S927=0,0,IF(OR(R927=0,Q927=0),\"N.M.\",IF(ABS(S927/R927)>=10,\"N.M.\",S927/R927))))","v":1.8777447025080605},null,336797.15700000001,277988.16000000003,{"$f":"+V927-W927","v":58808.996999999974},{"$f":"IF(W927<0,IF(X927=0,0,IF(OR(W927=0,V927=0),\"N.M.\",IF(ABS(X927/W927)>=10,\"N.M.\",X927/(-W927)))),IF(X927=0,0,IF(OR(W927=0,V927=0),\"N.M.\",IF(ABS(X927/W927)>=10,\"N.M.\",X927/W927))))","v":0.2115521646677325}]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,18691.021000000001,3536.4450000000002,{"$f":"+F928-G928","v":15154.576000000001},{"$f":"IF(G928<0,IF(H928=0,0,IF(OR(G928=0,F928=0),\"N.M.\",IF(ABS(H928/G928)>=10,\"N.M.\",H928/(-G928)))),IF(H928=0,0,IF(OR(G928=0,F928=0),\"N.M.\",IF(ABS(H928/G928)>=10,\"N.M.\",H928/G928))))","v":4.2852570872726705},null,76496.432000000001,83336.229000000007,{"$f":"+K928-L928","v":-6839.7970000000059},{"$f":"IF(L928<0,IF(M928=0,0,IF(OR(L928=0,K928=0),\"N.M.\",IF(ABS(M928/L928)>=10,\"N.M.\",M928/(-L928)))),IF(M928=0,0,IF(OR(L928=0,K928=0),\"N.M.\",IF(ABS(M928/L928)>=10,\"N.M.\",M928/L928))))","v":-8.2074712067905134E-2},null,null,33128.324000000001,35808.6,{"$f":"+Q928-R928","v":-2680.275999999998},{"$f":"IF(R928<0,IF(S928=0,0,IF(OR(R928=0,Q928=0),\"N.M.\",IF(ABS(S928/R928)>=10,\"N.M.\",S928/(-R928)))),IF(S928=0,0,IF(OR(R928=0,Q928=0),\"N.M.\",IF(ABS(S928/R928)>=10,\"N.M.\",S928/R928))))","v":-7.4850063951117832E-2},null,81616.012000000002,78032.159000000014,{"$f":"+V928-W928","v":3583.8529999999882},{"$f":"IF(W928<0,IF(X928=0,0,IF(OR(W928=0,V928=0),\"N.M.\",IF(ABS(X928/W928)>=10,\"N.M.\",X928/(-W928)))),IF(X928=0,0,IF(OR(W928=0,V928=0),\"N.M.\",IF(ABS(X928/W928)>=10,\"N.M.\",X928/W928))))","v":4.5927897496722957E-2}]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,{"$f":"+F929-G929","v":0},{"$f":"IF(G929<0,IF(H929=0,0,IF(OR(G929=0,F929=0),\"N.M.\",IF(ABS(H929/G929)>=10,\"N.M.\",H929/(-G929)))),IF(H929=0,0,IF(OR(G929=0,F929=0),\"N.M.\",IF(ABS(H929/G929)>=10,\"N.M.\",H929/G929))))","v":0},null,17.89,584.32000000000005,{"$f":"+K929-L929","v":-566.43000000000006},{"$f":"IF(L929<0,IF(M929=0,0,IF(OR(L929=0,K929=0),\"N.M.\",IF(ABS(M929/L929)>=10,\"N.M.\",M929/(-L929)))),IF(M929=0,0,IF(OR(L929=0,K929=0),\"N.M.\",IF(ABS(M929/L929)>=10,\"N.M.\",M929/L929))))","v":-0.96938321467688937},null,null,0,27.63,{"$f":"+Q929-R929","v":-27.63},{"$f":"IF(R929<0,IF(S929=0,0,IF(OR(R929=0,Q929=0),\"N.M.\",IF(ABS(S929/R929)>=10,\"N.M.\",S929/(-R929)))),IF(S929=0,0,IF(OR(R929=0,Q929=0),\"N.M.\",IF(ABS(S929/R929)>=10,\"N.M.\",S929/R929))))","v":"N.M."},null,59.18,977.15000000000009,{"$f":"+V929-W929","v":-917.97000000000014},{"$f":"IF(W929<0,IF(X929=0,0,IF(OR(W929=0,V929=0),\"N.M.\",IF(ABS(X929/W929)>=10,\"N.M.\",X929/(-W929)))),IF(X929=0,0,IF(OR(W929=0,V929=0),\"N.M.\",IF(ABS(X929/W929)>=10,\"N.M.\",X929/W929))))","v":-0.9394361152330758}]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,66.19,4269.9800000000005,{"$f":"+F930-G930","v":-4203.7900000000009},{"$f":"IF(G930<0,IF(H930=0,0,IF(OR(G930=0,F930=0),\"N.M.\",IF(ABS(H930/G930)>=10,\"N.M.\",H930/(-G930)))),IF(H930=0,0,IF(OR(G930=0,F930=0),\"N.M.\",IF(ABS(H930/G930)>=10,\"N.M.\",H930/G930))))","v":-0.9844987564344565},null,32743.88,120525.32,{"$f":"+K930-L930","v":-87781.440000000002},{"$f":"IF(L930<0,IF(M930=0,0,IF(OR(L930=0,K930=0),\"N.M.\",IF(ABS(M930/L930)>=10,\"N.M.\",M930/(-L930)))),IF(M930=0,0,IF(OR(L930=0,K930=0),\"N.M.\",IF(ABS(M930/L930)>=10,\"N.M.\",M930/L930))))","v":-0.72832364187043852},null,null,9346.35,4461.96,{"$f":"+Q930-R930","v":4884.3900000000003},{"$f":"IF(R930<0,IF(S930=0,0,IF(OR(R930=0,Q930=0),\"N.M.\",IF(ABS(S930/R930)>=10,\"N.M.\",S930/(-R930)))),IF(S930=0,0,IF(OR(R930=0,Q930=0),\"N.M.\",IF(ABS(S930/R930)>=10,\"N.M.\",S930/R930))))","v":1.0946736411801092},null,32743.88,121863.19,{"$f":"+V930-W930","v":-89119.31},{"$f":"IF(W930<0,IF(X930=0,0,IF(OR(W930=0,V930=0),\"N.M.\",IF(ABS(X930/W930)>=10,\"N.M.\",X930/(-W930)))),IF(X930=0,0,IF(OR(W930=0,V930=0),\"N.M.\",IF(ABS(X930/W930)>=10,\"N.M.\",X930/W930))))","v":-0.73130622955135183}]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,22373.920000000002,10407.81,{"$f":"+F931-G931","v":11966.110000000002},{"$f":"IF(G931<0,IF(H931=0,0,IF(OR(G931=0,F931=0),\"N.M.\",IF(ABS(H931/G931)>=10,\"N.M.\",H931/(-G931)))),IF(H931=0,0,IF(OR(G931=0,F931=0),\"N.M.\",IF(ABS(H931/G931)>=10,\"N.M.\",H931/G931))))","v":1.1497241014199917},null,208305.04,164622.70000000001,{"$f":"+K931-L931","v":43682.34},{"$f":"IF(L931<0,IF(M931=0,0,IF(OR(L931=0,K931=0),\"N.M.\",IF(ABS(M931/L931)>=10,\"N.M.\",M931/(-L931)))),IF(M931=0,0,IF(OR(L931=0,K931=0),\"N.M.\",IF(ABS(M931/L931)>=10,\"N.M.\",M931/L931))))","v":0.26534821746940118},null,null,79722.7,39831.24,{"$f":"+Q931-R931","v":39891.46},{"$f":"IF(R931<0,IF(S931=0,0,IF(OR(R931=0,Q931=0),\"N.M.\",IF(ABS(S931/R931)>=10,\"N.M.\",S931/(-R931)))),IF(S931=0,0,IF(OR(R931=0,Q931=0),\"N.M.\",IF(ABS(S931/R931)>=10,\"N.M.\",S931/R931))))","v":1.0015118786158805},null,301272.73,213112.65000000002,{"$f":"+V931-W931","v":88160.079999999958},{"$f":"IF(W931<0,IF(X931=0,0,IF(OR(W931=0,V931=0),\"N.M.\",IF(ABS(X931/W931)>=10,\"N.M.\",X931/(-W931)))),IF(X931=0,0,IF(OR(W931=0,V931=0),\"N.M.\",IF(ABS(X931/W931)>=10,\"N.M.\",X931/W931))))","v":0.41367830581619602}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2","Line 192","(930.2) Miscellaneous General Expenses",null,null,118812.26100000001,29210.375,{"$f":"+F932-G932","v":89601.886000000013},{"$f":"IF(G932<0,IF(H932=0,0,IF(OR(G932=0,F932=0),\"N.M.\",IF(ABS(H932/G932)>=10,\"N.M.\",H932/(-G932)))),IF(H932=0,0,IF(OR(G932=0,F932=0),\"N.M.\",IF(ABS(H932/G932)>=10,\"N.M.\",H932/G932))))","v":3.0674678431892781},null,593573.64900000009,601677.72900000005,{"$f":"+K932-L932","v":-8104.0799999999581},{"$f":"IF(L932<0,IF(M932=0,0,IF(OR(L932=0,K932=0),\"N.M.\",IF(ABS(M932/L932)>=10,\"N.M.\",M932/(-L932)))),IF(M932=0,0,IF(OR(L932=0,K932=0),\"N.M.\",IF(ABS(M932/L932)>=10,\"N.M.\",M932/L932))))","v":-1.3469137395976239E-2},null,null,240883.13400000002,121372.06,{"$f":"+Q932-R932","v":119511.07400000002},{"$f":"IF(R932<0,IF(S932=0,0,IF(OR(R932=0,Q932=0),\"N.M.\",IF(ABS(S932/R932)>=10,\"N.M.\",S932/(-R932)))),IF(S932=0,0,IF(OR(R932=0,Q932=0),\"N.M.\",IF(ABS(S932/R932)>=10,\"N.M.\",S932/R932))))","v":0.98466709718859535},null,752488.95900000003,691973.30899999989,{"$f":"+V932-W932","v":60515.65000000014},{"$f":"IF(W932<0,IF(X932=0,0,IF(OR(W932=0,V932=0),\"N.M.\",IF(ABS(X932/W932)>=10,\"N.M.\",X932/(-W932)))),IF(X932=0,0,IF(OR(W932=0,V932=0),\"N.M.\",IF(ABS(X932/W932)>=10,\"N.M.\",X932/W932))))","v":8.7453734432985403E-2}]
["%,V9310001","9310001","Rents - Real Property",null,null,800,800,{"$f":"+F933-G933","v":0},{"$f":"IF(G933<0,IF(H933=0,0,IF(OR(G933=0,F933=0),\"N.M.\",IF(ABS(H933/G933)>=10,\"N.M.\",H933/(-G933)))),IF(H933=0,0,IF(OR(G933=0,F933=0),\"N.M.\",IF(ABS(H933/G933)>=10,\"N.M.\",H933/G933))))","v":0},null,8800,8000,{"$f":"+K933-L933","v":800},{"$f":"IF(L933<0,IF(M933=0,0,IF(OR(L933=0,K933=0),\"N.M.\",IF(ABS(M933/L933)>=10,\"N.M.\",M933/(-L933)))),IF(M933=0,0,IF(OR(L933=0,K933=0),\"N.M.\",IF(ABS(M933/L933)>=10,\"N.M.\",M933/L933))))","v":0.1},null,null,2400,2400,{"$f":"+Q933-R933","v":0},{"$f":"IF(R933<0,IF(S933=0,0,IF(OR(R933=0,Q933=0),\"N.M.\",IF(ABS(S933/R933)>=10,\"N.M.\",S933/(-R933)))),IF(S933=0,0,IF(OR(R933=0,Q933=0),\"N.M.\",IF(ABS(S933/R933)>=10,\"N.M.\",S933/R933))))","v":0},null,18233.71,19180.11,{"$f":"+V933-W933","v":-946.40000000000146},{"$f":"IF(W933<0,IF(X933=0,0,IF(OR(W933=0,V933=0),\"N.M.\",IF(ABS(X933/W933)>=10,\"N.M.\",X933/(-W933)))),IF(X933=0,0,IF(OR(W933=0,V933=0),\"N.M.\",IF(ABS(X933/W933)>=10,\"N.M.\",X933/W933))))","v":-4.9342782705625851E-2}]
["%,V9310002","9310002","Rents - Personal Property",null,null,3496.41,4288.21,{"$f":"+F934-G934","v":-791.80000000000018},{"$f":"IF(G934<0,IF(H934=0,0,IF(OR(G934=0,F934=0),\"N.M.\",IF(ABS(H934/G934)>=10,\"N.M.\",H934/(-G934)))),IF(H934=0,0,IF(OR(G934=0,F934=0),\"N.M.\",IF(ABS(H934/G934)>=10,\"N.M.\",H934/G934))))","v":-0.18464580792451865},null,39897.75,44011.11,{"$f":"+K934-L934","v":-4113.3600000000006},{"$f":"IF(L934<0,IF(M934=0,0,IF(OR(L934=0,K934=0),\"N.M.\",IF(ABS(M934/L934)>=10,\"N.M.\",M934/(-L934)))),IF(M934=0,0,IF(OR(L934=0,K934=0),\"N.M.\",IF(ABS(M934/L934)>=10,\"N.M.\",M934/L934))))","v":-9.3461855426959256E-2},null,null,10994.69,12993.98,{"$f":"+Q934-R934","v":-1999.2899999999991},{"$f":"IF(R934<0,IF(S934=0,0,IF(OR(R934=0,Q934=0),\"N.M.\",IF(ABS(S934/R934)>=10,\"N.M.\",S934/(-R934)))),IF(S934=0,0,IF(OR(R934=0,Q934=0),\"N.M.\",IF(ABS(S934/R934)>=10,\"N.M.\",S934/R934))))","v":-0.15386278876833728},null,48451.95,53082.98,{"$f":"+V934-W934","v":-4631.0300000000061},{"$f":"IF(W934<0,IF(X934=0,0,IF(OR(W934=0,V934=0),\"N.M.\",IF(ABS(X934/W934)>=10,\"N.M.\",X934/(-W934)))),IF(X934=0,0,IF(OR(W934=0,V934=0),\"N.M.\",IF(ABS(X934/W934)>=10,\"N.M.\",X934/W934))))","v":-8.7241334228033277E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931","Line 193","(931) Rents",null,null,4296.41,5088.21,{"$f":"+F935-G935","v":-791.80000000000018},{"$f":"IF(G935<0,IF(H935=0,0,IF(OR(G935=0,F935=0),\"N.M.\",IF(ABS(H935/G935)>=10,\"N.M.\",H935/(-G935)))),IF(H935=0,0,IF(OR(G935=0,F935=0),\"N.M.\",IF(ABS(H935/G935)>=10,\"N.M.\",H935/G935))))","v":-0.15561464640806888},null,48697.75,52011.11,{"$f":"+K935-L935","v":-3313.3600000000006},{"$f":"IF(L935<0,IF(M935=0,0,IF(OR(L935=0,K935=0),\"N.M.\",IF(ABS(M935/L935)>=10,\"N.M.\",M935/(-L935)))),IF(M935=0,0,IF(OR(L935=0,K935=0),\"N.M.\",IF(ABS(M935/L935)>=10,\"N.M.\",M935/L935))))","v":-6.3704850752079711E-2},null,null,13394.69,15393.98,{"$f":"+Q935-R935","v":-1999.2899999999991},{"$f":"IF(R935<0,IF(S935=0,0,IF(OR(R935=0,Q935=0),\"N.M.\",IF(ABS(S935/R935)>=10,\"N.M.\",S935/(-R935)))),IF(S935=0,0,IF(OR(R935=0,Q935=0),\"N.M.\",IF(ABS(S935/R935)>=10,\"N.M.\",S935/R935))))","v":-0.12987479521215431},null,66685.66,72263.09,{"$f":"+V935-W935","v":-5577.429999999993},{"$f":"IF(W935<0,IF(X935=0,0,IF(OR(W935=0,V935=0),\"N.M.\",IF(ABS(X935/W935)>=10,\"N.M.\",X935/(-W935)))),IF(X935=0,0,IF(OR(W935=0,V935=0),\"N.M.\",IF(ABS(X935/W935)>=10,\"N.M.\",X935/W935))))","v":-7.7182279362811551E-2}]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,927905.73,1043820.53,{"$f":"+F936-G936","v":-115914.80000000005},{"$f":"IF(G936<0,IF(H936=0,0,IF(OR(G936=0,F936=0),\"N.M.\",IF(ABS(H936/G936)>=10,\"N.M.\",H936/(-G936)))),IF(H936=0,0,IF(OR(G936=0,F936=0),\"N.M.\",IF(ABS(H936/G936)>=10,\"N.M.\",H936/G936))))","v":-0.11104859184940542},null,9610479.5199999996,10641867.33,{"$f":"+K936-L936","v":-1031387.8100000005},{"$f":"IF(L936<0,IF(M936=0,0,IF(OR(L936=0,K936=0),\"N.M.\",IF(ABS(M936/L936)>=10,\"N.M.\",M936/(-L936)))),IF(M936=0,0,IF(OR(L936=0,K936=0),\"N.M.\",IF(ABS(M936/L936)>=10,\"N.M.\",M936/L936))))","v":-9.6917935360128243E-2},null,null,2809665.48,3127561.94,{"$f":"+Q936-R936","v":-317896.45999999996},{"$f":"IF(R936<0,IF(S936=0,0,IF(OR(R936=0,Q936=0),\"N.M.\",IF(ABS(S936/R936)>=10,\"N.M.\",S936/(-R936)))),IF(S936=0,0,IF(OR(R936=0,Q936=0),\"N.M.\",IF(ABS(S936/R936)>=10,\"N.M.\",S936/R936))))","v":-0.1016435377135968},null,11213882.09,12439686.49,{"$f":"+V936-W936","v":-1225804.4000000004},{"$f":"IF(W936<0,IF(X936=0,0,IF(OR(W936=0,V936=0),\"N.M.\",IF(ABS(X936/W936)>=10,\"N.M.\",X936/(-W936)))),IF(X936=0,0,IF(OR(W936=0,V936=0),\"N.M.\",IF(ABS(X936/W936)>=10,\"N.M.\",X936/W936))))","v":-9.853981456730429E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,82.3,0,{"$f":"+F937-G937","v":82.3},{"$f":"IF(G937<0,IF(H937=0,0,IF(OR(G937=0,F937=0),\"N.M.\",IF(ABS(H937/G937)>=10,\"N.M.\",H937/(-G937)))),IF(H937=0,0,IF(OR(G937=0,F937=0),\"N.M.\",IF(ABS(H937/G937)>=10,\"N.M.\",H937/G937))))","v":"N.M."},null,29.88,0,{"$f":"+K937-L937","v":29.88},{"$f":"IF(L937<0,IF(M937=0,0,IF(OR(L937=0,K937=0),\"N.M.\",IF(ABS(M937/L937)>=10,\"N.M.\",M937/(-L937)))),IF(M937=0,0,IF(OR(L937=0,K937=0),\"N.M.\",IF(ABS(M937/L937)>=10,\"N.M.\",M937/L937))))","v":"N.M."},null,null,0.02,0,{"$f":"+Q937-R937","v":0.02},{"$f":"IF(R937<0,IF(S937=0,0,IF(OR(R937=0,Q937=0),\"N.M.\",IF(ABS(S937/R937)>=10,\"N.M.\",S937/(-R937)))),IF(S937=0,0,IF(OR(R937=0,Q937=0),\"N.M.\",IF(ABS(S937/R937)>=10,\"N.M.\",S937/R937))))","v":"N.M."},null,29.88,0,{"$f":"+V937-W937","v":29.88},{"$f":"IF(W937<0,IF(X937=0,0,IF(OR(W937=0,V937=0),\"N.M.\",IF(ABS(X937/W937)>=10,\"N.M.\",X937/(-W937)))),IF(X937=0,0,IF(OR(W937=0,V937=0),\"N.M.\",IF(ABS(X937/W937)>=10,\"N.M.\",X937/W937))))","v":"N.M."}]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,176889.82,70017.7,{"$f":"+F938-G938","v":106872.12000000001},{"$f":"IF(G938<0,IF(H938=0,0,IF(OR(G938=0,F938=0),\"N.M.\",IF(ABS(H938/G938)>=10,\"N.M.\",H938/(-G938)))),IF(H938=0,0,IF(OR(G938=0,F938=0),\"N.M.\",IF(ABS(H938/G938)>=10,\"N.M.\",H938/G938))))","v":1.5263586207487538},null,1280202.9100000001,607268.52,{"$f":"+K938-L938","v":672934.39000000013},{"$f":"IF(L938<0,IF(M938=0,0,IF(OR(L938=0,K938=0),\"N.M.\",IF(ABS(M938/L938)>=10,\"N.M.\",M938/(-L938)))),IF(M938=0,0,IF(OR(L938=0,K938=0),\"N.M.\",IF(ABS(M938/L938)>=10,\"N.M.\",M938/L938))))","v":1.1081331698208234},null,null,387656.38,224358.9,{"$f":"+Q938-R938","v":163297.48000000001},{"$f":"IF(R938<0,IF(S938=0,0,IF(OR(R938=0,Q938=0),\"N.M.\",IF(ABS(S938/R938)>=10,\"N.M.\",S938/(-R938)))),IF(S938=0,0,IF(OR(R938=0,Q938=0),\"N.M.\",IF(ABS(S938/R938)>=10,\"N.M.\",S938/R938))))","v":0.72784043779854513},null,1186476.5200000003,656071.41,{"$f":"+V938-W938","v":530405.11000000022},{"$f":"IF(W938<0,IF(X938=0,0,IF(OR(W938=0,V938=0),\"N.M.\",IF(ABS(X938/W938)>=10,\"N.M.\",X938/(-W938)))),IF(X938=0,0,IF(OR(W938=0,V938=0),\"N.M.\",IF(ABS(X938/W938)>=10,\"N.M.\",X938/W938))))","v":0.80845636910165042}]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,180.93,18.920000000000002,{"$f":"+F939-G939","v":162.01},{"$f":"IF(G939<0,IF(H939=0,0,IF(OR(G939=0,F939=0),\"N.M.\",IF(ABS(H939/G939)>=10,\"N.M.\",H939/(-G939)))),IF(H939=0,0,IF(OR(G939=0,F939=0),\"N.M.\",IF(ABS(H939/G939)>=10,\"N.M.\",H939/G939))))","v":8.5628964059196608},null,280.45999999999998,179.86,{"$f":"+K939-L939","v":100.59999999999997},{"$f":"IF(L939<0,IF(M939=0,0,IF(OR(L939=0,K939=0),\"N.M.\",IF(ABS(M939/L939)>=10,\"N.M.\",M939/(-L939)))),IF(M939=0,0,IF(OR(L939=0,K939=0),\"N.M.\",IF(ABS(M939/L939)>=10,\"N.M.\",M939/L939))))","v":0.55932391860335795},null,null,216.33,18.920000000000002,{"$f":"+Q939-R939","v":197.41000000000003},{"$f":"IF(R939<0,IF(S939=0,0,IF(OR(R939=0,Q939=0),\"N.M.\",IF(ABS(S939/R939)>=10,\"N.M.\",S939/(-R939)))),IF(S939=0,0,IF(OR(R939=0,Q939=0),\"N.M.\",IF(ABS(S939/R939)>=10,\"N.M.\",S939/R939))))","v":"N.M."},null,294.51,218.33,{"$f":"+V939-W939","v":76.179999999999978},{"$f":"IF(W939<0,IF(X939=0,0,IF(OR(W939=0,V939=0),\"N.M.\",IF(ABS(X939/W939)>=10,\"N.M.\",X939/(-W939)))),IF(X939=0,0,IF(OR(W939=0,V939=0),\"N.M.\",IF(ABS(X939/W939)>=10,\"N.M.\",X939/W939))))","v":0.34892135757797815}]
["%,V9210004","9210004","Office Utilites",null,null,0,0,{"$f":"+F940-G940","v":0},{"$f":"IF(G940<0,IF(H940=0,0,IF(OR(G940=0,F940=0),\"N.M.\",IF(ABS(H940/G940)>=10,\"N.M.\",H940/(-G940)))),IF(H940=0,0,IF(OR(G940=0,F940=0),\"N.M.\",IF(ABS(H940/G940)>=10,\"N.M.\",H940/G940))))","v":0},null,0,0,{"$f":"+K940-L940","v":0},{"$f":"IF(L940<0,IF(M940=0,0,IF(OR(L940=0,K940=0),\"N.M.\",IF(ABS(M940/L940)>=10,\"N.M.\",M940/(-L940)))),IF(M940=0,0,IF(OR(L940=0,K940=0),\"N.M.\",IF(ABS(M940/L940)>=10,\"N.M.\",M940/L940))))","v":0},null,null,0,0,{"$f":"+Q940-R940","v":0},{"$f":"IF(R940<0,IF(S940=0,0,IF(OR(R940=0,Q940=0),\"N.M.\",IF(ABS(S940/R940)>=10,\"N.M.\",S940/(-R940)))),IF(S940=0,0,IF(OR(R940=0,Q940=0),\"N.M.\",IF(ABS(S940/R940)>=10,\"N.M.\",S940/R940))))","v":0},null,0,63.42,{"$f":"+V940-W940","v":-63.42},{"$f":"IF(W940<0,IF(X940=0,0,IF(OR(W940=0,V940=0),\"N.M.\",IF(ABS(X940/W940)>=10,\"N.M.\",X940/(-W940)))),IF(X940=0,0,IF(OR(W940=0,V940=0),\"N.M.\",IF(ABS(X940/W940)>=10,\"N.M.\",X940/W940))))","v":"N.M."}]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,{"$f":"+F941-G941","v":0},{"$f":"IF(G941<0,IF(H941=0,0,IF(OR(G941=0,F941=0),\"N.M.\",IF(ABS(H941/G941)>=10,\"N.M.\",H941/(-G941)))),IF(H941=0,0,IF(OR(G941=0,F941=0),\"N.M.\",IF(ABS(H941/G941)>=10,\"N.M.\",H941/G941))))","v":0},null,0,0,{"$f":"+K941-L941","v":0},{"$f":"IF(L941<0,IF(M941=0,0,IF(OR(L941=0,K941=0),\"N.M.\",IF(ABS(M941/L941)>=10,\"N.M.\",M941/(-L941)))),IF(M941=0,0,IF(OR(L941=0,K941=0),\"N.M.\",IF(ABS(M941/L941)>=10,\"N.M.\",M941/L941))))","v":0},null,null,0,0,{"$f":"+Q941-R941","v":0},{"$f":"IF(R941<0,IF(S941=0,0,IF(OR(R941=0,Q941=0),\"N.M.\",IF(ABS(S941/R941)>=10,\"N.M.\",S941/(-R941)))),IF(S941=0,0,IF(OR(R941=0,Q941=0),\"N.M.\",IF(ABS(S941/R941)>=10,\"N.M.\",S941/R941))))","v":0},null,13.620000000000001,0.95000000000000007,{"$f":"+V941-W941","v":12.670000000000002},{"$f":"IF(W941<0,IF(X941=0,0,IF(OR(W941=0,V941=0),\"N.M.\",IF(ABS(X941/W941)>=10,\"N.M.\",X941/(-W941)))),IF(X941=0,0,IF(OR(W941=0,V941=0),\"N.M.\",IF(ABS(X941/W941)>=10,\"N.M.\",X941/W941))))","v":"N.M."}]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,{"$f":"+F942-G942","v":0},{"$f":"IF(G942<0,IF(H942=0,0,IF(OR(G942=0,F942=0),\"N.M.\",IF(ABS(H942/G942)>=10,\"N.M.\",H942/(-G942)))),IF(H942=0,0,IF(OR(G942=0,F942=0),\"N.M.\",IF(ABS(H942/G942)>=10,\"N.M.\",H942/G942))))","v":0},null,0,0,{"$f":"+K942-L942","v":0},{"$f":"IF(L942<0,IF(M942=0,0,IF(OR(L942=0,K942=0),\"N.M.\",IF(ABS(M942/L942)>=10,\"N.M.\",M942/(-L942)))),IF(M942=0,0,IF(OR(L942=0,K942=0),\"N.M.\",IF(ABS(M942/L942)>=10,\"N.M.\",M942/L942))))","v":0},null,null,0,0,{"$f":"+Q942-R942","v":0},{"$f":"IF(R942<0,IF(S942=0,0,IF(OR(R942=0,Q942=0),\"N.M.\",IF(ABS(S942/R942)>=10,\"N.M.\",S942/(-R942)))),IF(S942=0,0,IF(OR(R942=0,Q942=0),\"N.M.\",IF(ABS(S942/R942)>=10,\"N.M.\",S942/R942))))","v":0},null,0,0,{"$f":"+V942-W942","v":0},{"$f":"IF(W942<0,IF(X942=0,0,IF(OR(W942=0,V942=0),\"N.M.\",IF(ABS(X942/W942)>=10,\"N.M.\",X942/(-W942)))),IF(X942=0,0,IF(OR(W942=0,V942=0),\"N.M.\",IF(ABS(X942/W942)>=10,\"N.M.\",X942/W942))))","v":0}]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,7.09,0,{"$f":"+F943-G943","v":7.09},{"$f":"IF(G943<0,IF(H943=0,0,IF(OR(G943=0,F943=0),\"N.M.\",IF(ABS(H943/G943)>=10,\"N.M.\",H943/(-G943)))),IF(H943=0,0,IF(OR(G943=0,F943=0),\"N.M.\",IF(ABS(H943/G943)>=10,\"N.M.\",H943/G943))))","v":"N.M."},null,31.45,2.39,{"$f":"+K943-L943","v":29.06},{"$f":"IF(L943<0,IF(M943=0,0,IF(OR(L943=0,K943=0),\"N.M.\",IF(ABS(M943/L943)>=10,\"N.M.\",M943/(-L943)))),IF(M943=0,0,IF(OR(L943=0,K943=0),\"N.M.\",IF(ABS(M943/L943)>=10,\"N.M.\",M943/L943))))","v":"N.M."},null,null,7.09,0,{"$f":"+Q943-R943","v":7.09},{"$f":"IF(R943<0,IF(S943=0,0,IF(OR(R943=0,Q943=0),\"N.M.\",IF(ABS(S943/R943)>=10,\"N.M.\",S943/(-R943)))),IF(S943=0,0,IF(OR(R943=0,Q943=0),\"N.M.\",IF(ABS(S943/R943)>=10,\"N.M.\",S943/R943))))","v":"N.M."},null,50.57,13.290000000000001,{"$f":"+V943-W943","v":37.28},{"$f":"IF(W943<0,IF(X943=0,0,IF(OR(W943=0,V943=0),\"N.M.\",IF(ABS(X943/W943)>=10,\"N.M.\",X943/(-W943)))),IF(X943=0,0,IF(OR(W943=0,V943=0),\"N.M.\",IF(ABS(X943/W943)>=10,\"N.M.\",X943/W943))))","v":2.8051166290443943}]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,263.10000000000002,27.26,{"$f":"+F944-G944","v":235.84000000000003},{"$f":"IF(G944<0,IF(H944=0,0,IF(OR(G944=0,F944=0),\"N.M.\",IF(ABS(H944/G944)>=10,\"N.M.\",H944/(-G944)))),IF(H944=0,0,IF(OR(G944=0,F944=0),\"N.M.\",IF(ABS(H944/G944)>=10,\"N.M.\",H944/G944))))","v":8.6515040352164352},null,995.21,111.35000000000001,{"$f":"+K944-L944","v":883.86},{"$f":"IF(L944<0,IF(M944=0,0,IF(OR(L944=0,K944=0),\"N.M.\",IF(ABS(M944/L944)>=10,\"N.M.\",M944/(-L944)))),IF(M944=0,0,IF(OR(L944=0,K944=0),\"N.M.\",IF(ABS(M944/L944)>=10,\"N.M.\",M944/L944))))","v":7.9376740008980686},null,null,550.56000000000006,74.61,{"$f":"+Q944-R944","v":475.95000000000005},{"$f":"IF(R944<0,IF(S944=0,0,IF(OR(R944=0,Q944=0),\"N.M.\",IF(ABS(S944/R944)>=10,\"N.M.\",S944/(-R944)))),IF(S944=0,0,IF(OR(R944=0,Q944=0),\"N.M.\",IF(ABS(S944/R944)>=10,\"N.M.\",S944/R944))))","v":6.3791716928025739},null,1136.22,128.01000000000002,{"$f":"+V944-W944","v":1008.21},{"$f":"IF(W944<0,IF(X944=0,0,IF(OR(W944=0,V944=0),\"N.M.\",IF(ABS(X944/W944)>=10,\"N.M.\",X944/(-W944)))),IF(X944=0,0,IF(OR(W944=0,V944=0),\"N.M.\",IF(ABS(X944/W944)>=10,\"N.M.\",X944/W944))))","v":7.8760253105226141}]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,61.72,9.44,{"$f":"+F945-G945","v":52.28},{"$f":"IF(G945<0,IF(H945=0,0,IF(OR(G945=0,F945=0),\"N.M.\",IF(ABS(H945/G945)>=10,\"N.M.\",H945/(-G945)))),IF(H945=0,0,IF(OR(G945=0,F945=0),\"N.M.\",IF(ABS(H945/G945)>=10,\"N.M.\",H945/G945))))","v":5.5381355932203391},null,314.48,109.06,{"$f":"+K945-L945","v":205.42000000000002},{"$f":"IF(L945<0,IF(M945=0,0,IF(OR(L945=0,K945=0),\"N.M.\",IF(ABS(M945/L945)>=10,\"N.M.\",M945/(-L945)))),IF(M945=0,0,IF(OR(L945=0,K945=0),\"N.M.\",IF(ABS(M945/L945)>=10,\"N.M.\",M945/L945))))","v":1.8835503392627913},null,null,206.54,37.71,{"$f":"+Q945-R945","v":168.82999999999998},{"$f":"IF(R945<0,IF(S945=0,0,IF(OR(R945=0,Q945=0),\"N.M.\",IF(ABS(S945/R945)>=10,\"N.M.\",S945/(-R945)))),IF(S945=0,0,IF(OR(R945=0,Q945=0),\"N.M.\",IF(ABS(S945/R945)>=10,\"N.M.\",S945/R945))))","v":4.4770617873243168},null,328.38,466.26,{"$f":"+V945-W945","v":-137.88},{"$f":"IF(W945<0,IF(X945=0,0,IF(OR(W945=0,V945=0),\"N.M.\",IF(ABS(X945/W945)>=10,\"N.M.\",X945/(-W945)))),IF(X945=0,0,IF(OR(W945=0,V945=0),\"N.M.\",IF(ABS(X945/W945)>=10,\"N.M.\",X945/W945))))","v":-0.29571483721528763}]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,140.80000000000001,8.43,{"$f":"+F946-G946","v":132.37},{"$f":"IF(G946<0,IF(H946=0,0,IF(OR(G946=0,F946=0),\"N.M.\",IF(ABS(H946/G946)>=10,\"N.M.\",H946/(-G946)))),IF(H946=0,0,IF(OR(G946=0,F946=0),\"N.M.\",IF(ABS(H946/G946)>=10,\"N.M.\",H946/G946))))","v":"N.M."},null,704.23,585.47,{"$f":"+K946-L946","v":118.75999999999999},{"$f":"IF(L946<0,IF(M946=0,0,IF(OR(L946=0,K946=0),\"N.M.\",IF(ABS(M946/L946)>=10,\"N.M.\",M946/(-L946)))),IF(M946=0,0,IF(OR(L946=0,K946=0),\"N.M.\",IF(ABS(M946/L946)>=10,\"N.M.\",M946/L946))))","v":0.20284557705774844},null,null,387.91,102.39,{"$f":"+Q946-R946","v":285.52000000000004},{"$f":"IF(R946<0,IF(S946=0,0,IF(OR(R946=0,Q946=0),\"N.M.\",IF(ABS(S946/R946)>=10,\"N.M.\",S946/(-R946)))),IF(S946=0,0,IF(OR(R946=0,Q946=0),\"N.M.\",IF(ABS(S946/R946)>=10,\"N.M.\",S946/R946))))","v":2.7885535696845398},null,781.12,630.07000000000005,{"$f":"+V946-W946","v":151.04999999999995},{"$f":"IF(W946<0,IF(X946=0,0,IF(OR(W946=0,V946=0),\"N.M.\",IF(ABS(X946/W946)>=10,\"N.M.\",X946/(-W946)))),IF(X946=0,0,IF(OR(W946=0,V946=0),\"N.M.\",IF(ABS(X946/W946)>=10,\"N.M.\",X946/W946))))","v":0.23973526750995913}]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,6.72,0.82000000000000006,{"$f":"+F947-G947","v":5.8999999999999995},{"$f":"IF(G947<0,IF(H947=0,0,IF(OR(G947=0,F947=0),\"N.M.\",IF(ABS(H947/G947)>=10,\"N.M.\",H947/(-G947)))),IF(H947=0,0,IF(OR(G947=0,F947=0),\"N.M.\",IF(ABS(H947/G947)>=10,\"N.M.\",H947/G947))))","v":7.1951219512195106},null,128.06,13.74,{"$f":"+K947-L947","v":114.32000000000001},{"$f":"IF(L947<0,IF(M947=0,0,IF(OR(L947=0,K947=0),\"N.M.\",IF(ABS(M947/L947)>=10,\"N.M.\",M947/(-L947)))),IF(M947=0,0,IF(OR(L947=0,K947=0),\"N.M.\",IF(ABS(M947/L947)>=10,\"N.M.\",M947/L947))))","v":8.3202328966521115},null,null,24.03,3.71,{"$f":"+Q947-R947","v":20.32},{"$f":"IF(R947<0,IF(S947=0,0,IF(OR(R947=0,Q947=0),\"N.M.\",IF(ABS(S947/R947)>=10,\"N.M.\",S947/(-R947)))),IF(S947=0,0,IF(OR(R947=0,Q947=0),\"N.M.\",IF(ABS(S947/R947)>=10,\"N.M.\",S947/R947))))","v":5.4770889487870624},null,155.55000000000001,22.35,{"$f":"+V947-W947","v":133.20000000000002},{"$f":"IF(W947<0,IF(X947=0,0,IF(OR(W947=0,V947=0),\"N.M.\",IF(ABS(X947/W947)>=10,\"N.M.\",X947/(-W947)))),IF(X947=0,0,IF(OR(W947=0,V947=0),\"N.M.\",IF(ABS(X947/W947)>=10,\"N.M.\",X947/W947))))","v":5.9597315436241614}]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,7.74,2.63,{"$f":"+F948-G948","v":5.1100000000000003},{"$f":"IF(G948<0,IF(H948=0,0,IF(OR(G948=0,F948=0),\"N.M.\",IF(ABS(H948/G948)>=10,\"N.M.\",H948/(-G948)))),IF(H948=0,0,IF(OR(G948=0,F948=0),\"N.M.\",IF(ABS(H948/G948)>=10,\"N.M.\",H948/G948))))","v":1.9429657794676809},null,77.06,46.09,{"$f":"+K948-L948","v":30.97},{"$f":"IF(L948<0,IF(M948=0,0,IF(OR(L948=0,K948=0),\"N.M.\",IF(ABS(M948/L948)>=10,\"N.M.\",M948/(-L948)))),IF(M948=0,0,IF(OR(L948=0,K948=0),\"N.M.\",IF(ABS(M948/L948)>=10,\"N.M.\",M948/L948))))","v":0.67194619223258834},null,null,14.47,8.2200000000000006,{"$f":"+Q948-R948","v":6.25},{"$f":"IF(R948<0,IF(S948=0,0,IF(OR(R948=0,Q948=0),\"N.M.\",IF(ABS(S948/R948)>=10,\"N.M.\",S948/(-R948)))),IF(S948=0,0,IF(OR(R948=0,Q948=0),\"N.M.\",IF(ABS(S948/R948)>=10,\"N.M.\",S948/R948))))","v":0.76034063260340623},null,94.240000000000009,58.730000000000004,{"$f":"+V948-W948","v":35.510000000000005},{"$f":"IF(W948<0,IF(X948=0,0,IF(OR(W948=0,V948=0),\"N.M.\",IF(ABS(X948/W948)>=10,\"N.M.\",X948/(-W948)))),IF(X948=0,0,IF(OR(W948=0,V948=0),\"N.M.\",IF(ABS(X948/W948)>=10,\"N.M.\",X948/W948))))","v":0.6046313638685511}]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,5.46,3.04,{"$f":"+F949-G949","v":2.42},{"$f":"IF(G949<0,IF(H949=0,0,IF(OR(G949=0,F949=0),\"N.M.\",IF(ABS(H949/G949)>=10,\"N.M.\",H949/(-G949)))),IF(H949=0,0,IF(OR(G949=0,F949=0),\"N.M.\",IF(ABS(H949/G949)>=10,\"N.M.\",H949/G949))))","v":0.79605263157894735},null,179.21,29.490000000000002,{"$f":"+K949-L949","v":149.72},{"$f":"IF(L949<0,IF(M949=0,0,IF(OR(L949=0,K949=0),\"N.M.\",IF(ABS(M949/L949)>=10,\"N.M.\",M949/(-L949)))),IF(M949=0,0,IF(OR(L949=0,K949=0),\"N.M.\",IF(ABS(M949/L949)>=10,\"N.M.\",M949/L949))))","v":5.0769752458460493},null,null,149.85,9.91,{"$f":"+Q949-R949","v":139.94},{"$f":"IF(R949<0,IF(S949=0,0,IF(OR(R949=0,Q949=0),\"N.M.\",IF(ABS(S949/R949)>=10,\"N.M.\",S949/(-R949)))),IF(S949=0,0,IF(OR(R949=0,Q949=0),\"N.M.\",IF(ABS(S949/R949)>=10,\"N.M.\",S949/R949))))","v":"N.M."},null,226.59,29.490000000000002,{"$f":"+V949-W949","v":197.1},{"$f":"IF(W949<0,IF(X949=0,0,IF(OR(W949=0,V949=0),\"N.M.\",IF(ABS(X949/W949)>=10,\"N.M.\",X949/(-W949)))),IF(X949=0,0,IF(OR(W949=0,V949=0),\"N.M.\",IF(ABS(X949/W949)>=10,\"N.M.\",X949/W949))))","v":6.6836215666327563}]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,12.09,4.28,{"$f":"+F950-G950","v":7.81},{"$f":"IF(G950<0,IF(H950=0,0,IF(OR(G950=0,F950=0),\"N.M.\",IF(ABS(H950/G950)>=10,\"N.M.\",H950/(-G950)))),IF(H950=0,0,IF(OR(G950=0,F950=0),\"N.M.\",IF(ABS(H950/G950)>=10,\"N.M.\",H950/G950))))","v":1.8247663551401867},null,70.64,13.67,{"$f":"+K950-L950","v":56.97},{"$f":"IF(L950<0,IF(M950=0,0,IF(OR(L950=0,K950=0),\"N.M.\",IF(ABS(M950/L950)>=10,\"N.M.\",M950/(-L950)))),IF(M950=0,0,IF(OR(L950=0,K950=0),\"N.M.\",IF(ABS(M950/L950)>=10,\"N.M.\",M950/L950))))","v":4.1675201170446234},null,null,15.780000000000001,11,{"$f":"+Q950-R950","v":4.7800000000000011},{"$f":"IF(R950<0,IF(S950=0,0,IF(OR(R950=0,Q950=0),\"N.M.\",IF(ABS(S950/R950)>=10,\"N.M.\",S950/(-R950)))),IF(S950=0,0,IF(OR(R950=0,Q950=0),\"N.M.\",IF(ABS(S950/R950)>=10,\"N.M.\",S950/R950))))","v":0.43454545454545462},null,83.41,13.67,{"$f":"+V950-W950","v":69.739999999999995},{"$f":"IF(W950<0,IF(X950=0,0,IF(OR(W950=0,V950=0),\"N.M.\",IF(ABS(X950/W950)>=10,\"N.M.\",X950/(-W950)))),IF(X950=0,0,IF(OR(W950=0,V950=0),\"N.M.\",IF(ABS(X950/W950)>=10,\"N.M.\",X950/W950))))","v":5.1016825164594}]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,165.98,29.79,{"$f":"+F951-G951","v":136.19},{"$f":"IF(G951<0,IF(H951=0,0,IF(OR(G951=0,F951=0),\"N.M.\",IF(ABS(H951/G951)>=10,\"N.M.\",H951/(-G951)))),IF(H951=0,0,IF(OR(G951=0,F951=0),\"N.M.\",IF(ABS(H951/G951)>=10,\"N.M.\",H951/G951))))","v":4.5716683450822426},null,1775.79,638.95000000000005,{"$f":"+K951-L951","v":1136.8399999999999},{"$f":"IF(L951<0,IF(M951=0,0,IF(OR(L951=0,K951=0),\"N.M.\",IF(ABS(M951/L951)>=10,\"N.M.\",M951/(-L951)))),IF(M951=0,0,IF(OR(L951=0,K951=0),\"N.M.\",IF(ABS(M951/L951)>=10,\"N.M.\",M951/L951))))","v":1.7792315517646136},null,null,1231.08,150.08000000000001,{"$f":"+Q951-R951","v":1081},{"$f":"IF(R951<0,IF(S951=0,0,IF(OR(R951=0,Q951=0),\"N.M.\",IF(ABS(S951/R951)>=10,\"N.M.\",S951/(-R951)))),IF(S951=0,0,IF(OR(R951=0,Q951=0),\"N.M.\",IF(ABS(S951/R951)>=10,\"N.M.\",S951/R951))))","v":7.2028251599147115},null,2000.58,744.66000000000008,{"$f":"+V951-W951","v":1255.9199999999998},{"$f":"IF(W951<0,IF(X951=0,0,IF(OR(W951=0,V951=0),\"N.M.\",IF(ABS(X951/W951)>=10,\"N.M.\",X951/(-W951)))),IF(X951=0,0,IF(OR(W951=0,V951=0),\"N.M.\",IF(ABS(X951/W951)>=10,\"N.M.\",X951/W951))))","v":1.686568366771412}]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,4.54,0,{"$f":"+F952-G952","v":4.54},{"$f":"IF(G952<0,IF(H952=0,0,IF(OR(G952=0,F952=0),\"N.M.\",IF(ABS(H952/G952)>=10,\"N.M.\",H952/(-G952)))),IF(H952=0,0,IF(OR(G952=0,F952=0),\"N.M.\",IF(ABS(H952/G952)>=10,\"N.M.\",H952/G952))))","v":"N.M."},null,67.099999999999994,122.42,{"$f":"+K952-L952","v":-55.320000000000007},{"$f":"IF(L952<0,IF(M952=0,0,IF(OR(L952=0,K952=0),\"N.M.\",IF(ABS(M952/L952)>=10,\"N.M.\",M952/(-L952)))),IF(M952=0,0,IF(OR(L952=0,K952=0),\"N.M.\",IF(ABS(M952/L952)>=10,\"N.M.\",M952/L952))))","v":-0.45188694657735667},null,null,6.61,40.56,{"$f":"+Q952-R952","v":-33.950000000000003},{"$f":"IF(R952<0,IF(S952=0,0,IF(OR(R952=0,Q952=0),\"N.M.\",IF(ABS(S952/R952)>=10,\"N.M.\",S952/(-R952)))),IF(S952=0,0,IF(OR(R952=0,Q952=0),\"N.M.\",IF(ABS(S952/R952)>=10,\"N.M.\",S952/R952))))","v":-0.83703155818540431},null,109.4,126.55,{"$f":"+V952-W952","v":-17.149999999999991},{"$f":"IF(W952<0,IF(X952=0,0,IF(OR(W952=0,V952=0),\"N.M.\",IF(ABS(X952/W952)>=10,\"N.M.\",X952/(-W952)))),IF(X952=0,0,IF(OR(W952=0,V952=0),\"N.M.\",IF(ABS(X952/W952)>=10,\"N.M.\",X952/W952))))","v":-0.13551955748715916}]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,205.74,0,{"$f":"+F953-G953","v":205.74},{"$f":"IF(G953<0,IF(H953=0,0,IF(OR(G953=0,F953=0),\"N.M.\",IF(ABS(H953/G953)>=10,\"N.M.\",H953/(-G953)))),IF(H953=0,0,IF(OR(G953=0,F953=0),\"N.M.\",IF(ABS(H953/G953)>=10,\"N.M.\",H953/G953))))","v":"N.M."},null,225.91,7.13,{"$f":"+K953-L953","v":218.78},{"$f":"IF(L953<0,IF(M953=0,0,IF(OR(L953=0,K953=0),\"N.M.\",IF(ABS(M953/L953)>=10,\"N.M.\",M953/(-L953)))),IF(M953=0,0,IF(OR(L953=0,K953=0),\"N.M.\",IF(ABS(M953/L953)>=10,\"N.M.\",M953/L953))))","v":"N.M."},null,null,205.74,0,{"$f":"+Q953-R953","v":205.74},{"$f":"IF(R953<0,IF(S953=0,0,IF(OR(R953=0,Q953=0),\"N.M.\",IF(ABS(S953/R953)>=10,\"N.M.\",S953/(-R953)))),IF(S953=0,0,IF(OR(R953=0,Q953=0),\"N.M.\",IF(ABS(S953/R953)>=10,\"N.M.\",S953/R953))))","v":"N.M."},null,225.91,7.13,{"$f":"+V953-W953","v":218.78},{"$f":"IF(W953<0,IF(X953=0,0,IF(OR(W953=0,V953=0),\"N.M.\",IF(ABS(X953/W953)>=10,\"N.M.\",X953/(-W953)))),IF(X953=0,0,IF(OR(W953=0,V953=0),\"N.M.\",IF(ABS(X953/W953)>=10,\"N.M.\",X953/W953))))","v":"N.M."}]
["%,V9210032","9210032","FUEL",null,null,0.44,0.84,{"$f":"+F954-G954","v":-0.39999999999999997},{"$f":"IF(G954<0,IF(H954=0,0,IF(OR(G954=0,F954=0),\"N.M.\",IF(ABS(H954/G954)>=10,\"N.M.\",H954/(-G954)))),IF(H954=0,0,IF(OR(G954=0,F954=0),\"N.M.\",IF(ABS(H954/G954)>=10,\"N.M.\",H954/G954))))","v":-0.47619047619047616},null,10.27,9.9700000000000006,{"$f":"+K954-L954","v":0.29999999999999893},{"$f":"IF(L954<0,IF(M954=0,0,IF(OR(L954=0,K954=0),\"N.M.\",IF(ABS(M954/L954)>=10,\"N.M.\",M954/(-L954)))),IF(M954=0,0,IF(OR(L954=0,K954=0),\"N.M.\",IF(ABS(M954/L954)>=10,\"N.M.\",M954/L954))))","v":3.0090270812437203E-2},null,null,2.95,5.22,{"$f":"+Q954-R954","v":-2.2699999999999996},{"$f":"IF(R954<0,IF(S954=0,0,IF(OR(R954=0,Q954=0),\"N.M.\",IF(ABS(S954/R954)>=10,\"N.M.\",S954/(-R954)))),IF(S954=0,0,IF(OR(R954=0,Q954=0),\"N.M.\",IF(ABS(S954/R954)>=10,\"N.M.\",S954/R954))))","v":-0.43486590038314171},null,15.02,9.9700000000000006,{"$f":"+V954-W954","v":5.0499999999999989},{"$f":"IF(W954<0,IF(X954=0,0,IF(OR(W954=0,V954=0),\"N.M.\",IF(ABS(X954/W954)>=10,\"N.M.\",X954/(-W954)))),IF(X954=0,0,IF(OR(W954=0,V954=0),\"N.M.\",IF(ABS(X954/W954)>=10,\"N.M.\",X954/W954))))","v":0.50651955867602794}]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,9.4700000000000006,1.1000000000000001,{"$f":"+F955-G955","v":8.370000000000001},{"$f":"IF(G955<0,IF(H955=0,0,IF(OR(G955=0,F955=0),\"N.M.\",IF(ABS(H955/G955)>=10,\"N.M.\",H955/(-G955)))),IF(H955=0,0,IF(OR(G955=0,F955=0),\"N.M.\",IF(ABS(H955/G955)>=10,\"N.M.\",H955/G955))))","v":7.6090909090909093},null,92.25,8.5299999999999994,{"$f":"+K955-L955","v":83.72},{"$f":"IF(L955<0,IF(M955=0,0,IF(OR(L955=0,K955=0),\"N.M.\",IF(ABS(M955/L955)>=10,\"N.M.\",M955/(-L955)))),IF(M955=0,0,IF(OR(L955=0,K955=0),\"N.M.\",IF(ABS(M955/L955)>=10,\"N.M.\",M955/L955))))","v":9.8147713950762014},null,null,45.52,3.84,{"$f":"+Q955-R955","v":41.680000000000007},{"$f":"IF(R955<0,IF(S955=0,0,IF(OR(R955=0,Q955=0),\"N.M.\",IF(ABS(S955/R955)>=10,\"N.M.\",S955/(-R955)))),IF(S955=0,0,IF(OR(R955=0,Q955=0),\"N.M.\",IF(ABS(S955/R955)>=10,\"N.M.\",S955/R955))))","v":"N.M."},null,92.25,8.5299999999999994,{"$f":"+V955-W955","v":83.72},{"$f":"IF(W955<0,IF(X955=0,0,IF(OR(W955=0,V955=0),\"N.M.\",IF(ABS(X955/W955)>=10,\"N.M.\",X955/(-W955)))),IF(X955=0,0,IF(OR(W955=0,V955=0),\"N.M.\",IF(ABS(X955/W955)>=10,\"N.M.\",X955/W955))))","v":9.8147713950762014}]
["%,V9210034","9210034","In-House Training & Seminars",null,null,270.51,0,{"$f":"+F956-G956","v":270.51},{"$f":"IF(G956<0,IF(H956=0,0,IF(OR(G956=0,F956=0),\"N.M.\",IF(ABS(H956/G956)>=10,\"N.M.\",H956/(-G956)))),IF(H956=0,0,IF(OR(G956=0,F956=0),\"N.M.\",IF(ABS(H956/G956)>=10,\"N.M.\",H956/G956))))","v":"N.M."},null,3154.3,105.89,{"$f":"+K956-L956","v":3048.4100000000003},{"$f":"IF(L956<0,IF(M956=0,0,IF(OR(L956=0,K956=0),\"N.M.\",IF(ABS(M956/L956)>=10,\"N.M.\",M956/(-L956)))),IF(M956=0,0,IF(OR(L956=0,K956=0),\"N.M.\",IF(ABS(M956/L956)>=10,\"N.M.\",M956/L956))))","v":"N.M."},null,null,670.05000000000007,54.09,{"$f":"+Q956-R956","v":615.96},{"$f":"IF(R956<0,IF(S956=0,0,IF(OR(R956=0,Q956=0),\"N.M.\",IF(ABS(S956/R956)>=10,\"N.M.\",S956/(-R956)))),IF(S956=0,0,IF(OR(R956=0,Q956=0),\"N.M.\",IF(ABS(S956/R956)>=10,\"N.M.\",S956/R956))))","v":"N.M."},null,3154.3,110.63,{"$f":"+V956-W956","v":3043.67},{"$f":"IF(W956<0,IF(X956=0,0,IF(OR(W956=0,V956=0),\"N.M.\",IF(ABS(X956/W956)>=10,\"N.M.\",X956/(-W956)))),IF(X956=0,0,IF(OR(W956=0,V956=0),\"N.M.\",IF(ABS(X956/W956)>=10,\"N.M.\",X956/W956))))","v":"N.M."}]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,{"$f":"+F957-G957","v":0},{"$f":"IF(G957<0,IF(H957=0,0,IF(OR(G957=0,F957=0),\"N.M.\",IF(ABS(H957/G957)>=10,\"N.M.\",H957/(-G957)))),IF(H957=0,0,IF(OR(G957=0,F957=0),\"N.M.\",IF(ABS(H957/G957)>=10,\"N.M.\",H957/G957))))","v":0},null,178.87,0,{"$f":"+K957-L957","v":178.87},{"$f":"IF(L957<0,IF(M957=0,0,IF(OR(L957=0,K957=0),\"N.M.\",IF(ABS(M957/L957)>=10,\"N.M.\",M957/(-L957)))),IF(M957=0,0,IF(OR(L957=0,K957=0),\"N.M.\",IF(ABS(M957/L957)>=10,\"N.M.\",M957/L957))))","v":"N.M."},null,null,178.87,0,{"$f":"+Q957-R957","v":178.87},{"$f":"IF(R957<0,IF(S957=0,0,IF(OR(R957=0,Q957=0),\"N.M.\",IF(ABS(S957/R957)>=10,\"N.M.\",S957/(-R957)))),IF(S957=0,0,IF(OR(R957=0,Q957=0),\"N.M.\",IF(ABS(S957/R957)>=10,\"N.M.\",S957/R957))))","v":"N.M."},null,178.87,0,{"$f":"+V957-W957","v":178.87},{"$f":"IF(W957<0,IF(X957=0,0,IF(OR(W957=0,V957=0),\"N.M.\",IF(ABS(X957/W957)>=10,\"N.M.\",X957/(-W957)))),IF(X957=0,0,IF(OR(W957=0,V957=0),\"N.M.\",IF(ABS(X957/W957)>=10,\"N.M.\",X957/W957))))","v":"N.M."}]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,16.62,17.240000000000002,{"$f":"+F958-G958","v":-0.62000000000000099},{"$f":"IF(G958<0,IF(H958=0,0,IF(OR(G958=0,F958=0),\"N.M.\",IF(ABS(H958/G958)>=10,\"N.M.\",H958/(-G958)))),IF(H958=0,0,IF(OR(G958=0,F958=0),\"N.M.\",IF(ABS(H958/G958)>=10,\"N.M.\",H958/G958))))","v":-3.5962877030162467E-2},null,589.38,263.04000000000002,{"$f":"+K958-L958","v":326.33999999999997},{"$f":"IF(L958<0,IF(M958=0,0,IF(OR(L958=0,K958=0),\"N.M.\",IF(ABS(M958/L958)>=10,\"N.M.\",M958/(-L958)))),IF(M958=0,0,IF(OR(L958=0,K958=0),\"N.M.\",IF(ABS(M958/L958)>=10,\"N.M.\",M958/L958))))","v":1.240647810218978},null,null,272.29000000000002,239.82,{"$f":"+Q958-R958","v":32.470000000000027},{"$f":"IF(R958<0,IF(S958=0,0,IF(OR(R958=0,Q958=0),\"N.M.\",IF(ABS(S958/R958)>=10,\"N.M.\",S958/(-R958)))),IF(S958=0,0,IF(OR(R958=0,Q958=0),\"N.M.\",IF(ABS(S958/R958)>=10,\"N.M.\",S958/R958))))","v":0.13539321157534828},null,589.38,263.04000000000002,{"$f":"+V958-W958","v":326.33999999999997},{"$f":"IF(W958<0,IF(X958=0,0,IF(OR(W958=0,V958=0),\"N.M.\",IF(ABS(X958/W958)>=10,\"N.M.\",X958/(-W958)))),IF(X958=0,0,IF(OR(W958=0,V958=0),\"N.M.\",IF(ABS(X958/W958)>=10,\"N.M.\",X958/W958))))","v":1.240647810218978}]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,35.15,{"$f":"+F959-G959","v":-35.15},{"$f":"IF(G959<0,IF(H959=0,0,IF(OR(G959=0,F959=0),\"N.M.\",IF(ABS(H959/G959)>=10,\"N.M.\",H959/(-G959)))),IF(H959=0,0,IF(OR(G959=0,F959=0),\"N.M.\",IF(ABS(H959/G959)>=10,\"N.M.\",H959/G959))))","v":"N.M."},null,606.77,62.63,{"$f":"+K959-L959","v":544.14},{"$f":"IF(L959<0,IF(M959=0,0,IF(OR(L959=0,K959=0),\"N.M.\",IF(ABS(M959/L959)>=10,\"N.M.\",M959/(-L959)))),IF(M959=0,0,IF(OR(L959=0,K959=0),\"N.M.\",IF(ABS(M959/L959)>=10,\"N.M.\",M959/L959))))","v":8.6881686092926707},null,null,459.85,59.53,{"$f":"+Q959-R959","v":400.32000000000005},{"$f":"IF(R959<0,IF(S959=0,0,IF(OR(R959=0,Q959=0),\"N.M.\",IF(ABS(S959/R959)>=10,\"N.M.\",S959/(-R959)))),IF(S959=0,0,IF(OR(R959=0,Q959=0),\"N.M.\",IF(ABS(S959/R959)>=10,\"N.M.\",S959/R959))))","v":6.7246766336301036},null,628.5,87.2,{"$f":"+V959-W959","v":541.29999999999995},{"$f":"IF(W959<0,IF(X959=0,0,IF(OR(W959=0,V959=0),\"N.M.\",IF(ABS(X959/W959)>=10,\"N.M.\",X959/(-W959)))),IF(X959=0,0,IF(OR(W959=0,V959=0),\"N.M.\",IF(ABS(X959/W959)>=10,\"N.M.\",X959/W959))))","v":6.2075688073394488}]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,0,{"$f":"+F960-G960","v":10.84},{"$f":"IF(G960<0,IF(H960=0,0,IF(OR(G960=0,F960=0),\"N.M.\",IF(ABS(H960/G960)>=10,\"N.M.\",H960/(-G960)))),IF(H960=0,0,IF(OR(G960=0,F960=0),\"N.M.\",IF(ABS(H960/G960)>=10,\"N.M.\",H960/G960))))","v":"N.M."},null,52.02,11.620000000000001,{"$f":"+K960-L960","v":40.400000000000006},{"$f":"IF(L960<0,IF(M960=0,0,IF(OR(L960=0,K960=0),\"N.M.\",IF(ABS(M960/L960)>=10,\"N.M.\",M960/(-L960)))),IF(M960=0,0,IF(OR(L960=0,K960=0),\"N.M.\",IF(ABS(M960/L960)>=10,\"N.M.\",M960/L960))))","v":3.4767641996557663},null,null,21.68,8.52,{"$f":"+Q960-R960","v":13.16},{"$f":"IF(R960<0,IF(S960=0,0,IF(OR(R960=0,Q960=0),\"N.M.\",IF(ABS(S960/R960)>=10,\"N.M.\",S960/(-R960)))),IF(S960=0,0,IF(OR(R960=0,Q960=0),\"N.M.\",IF(ABS(S960/R960)>=10,\"N.M.\",S960/R960))))","v":1.5446009389671362},null,60.13,12.620000000000001,{"$f":"+V960-W960","v":47.510000000000005},{"$f":"IF(W960<0,IF(X960=0,0,IF(OR(W960=0,V960=0),\"N.M.\",IF(ABS(X960/W960)>=10,\"N.M.\",X960/(-W960)))),IF(X960=0,0,IF(OR(W960=0,V960=0),\"N.M.\",IF(ABS(X960/W960)>=10,\"N.M.\",X960/W960))))","v":3.7646592709984152}]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,9.2900000000000009,0,{"$f":"+F961-G961","v":9.2900000000000009},{"$f":"IF(G961<0,IF(H961=0,0,IF(OR(G961=0,F961=0),\"N.M.\",IF(ABS(H961/G961)>=10,\"N.M.\",H961/(-G961)))),IF(H961=0,0,IF(OR(G961=0,F961=0),\"N.M.\",IF(ABS(H961/G961)>=10,\"N.M.\",H961/G961))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+K961-L961","v":9.9700000000000006},{"$f":"IF(L961<0,IF(M961=0,0,IF(OR(L961=0,K961=0),\"N.M.\",IF(ABS(M961/L961)>=10,\"N.M.\",M961/(-L961)))),IF(M961=0,0,IF(OR(L961=0,K961=0),\"N.M.\",IF(ABS(M961/L961)>=10,\"N.M.\",M961/L961))))","v":"N.M."},null,null,9.9700000000000006,0,{"$f":"+Q961-R961","v":9.9700000000000006},{"$f":"IF(R961<0,IF(S961=0,0,IF(OR(R961=0,Q961=0),\"N.M.\",IF(ABS(S961/R961)>=10,\"N.M.\",S961/(-R961)))),IF(S961=0,0,IF(OR(R961=0,Q961=0),\"N.M.\",IF(ABS(S961/R961)>=10,\"N.M.\",S961/R961))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+V961-W961","v":9.9700000000000006},{"$f":"IF(W961<0,IF(X961=0,0,IF(OR(W961=0,V961=0),\"N.M.\",IF(ABS(X961/W961)>=10,\"N.M.\",X961/(-W961)))),IF(X961=0,0,IF(OR(W961=0,V961=0),\"N.M.\",IF(ABS(X961/W961)>=10,\"N.M.\",X961/W961))))","v":"N.M."}]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-20571.72,-24413.55,{"$f":"+F962-G962","v":3841.8299999999981},{"$f":"IF(G962<0,IF(H962=0,0,IF(OR(G962=0,F962=0),\"N.M.\",IF(ABS(H962/G962)>=10,\"N.M.\",H962/(-G962)))),IF(H962=0,0,IF(OR(G962=0,F962=0),\"N.M.\",IF(ABS(H962/G962)>=10,\"N.M.\",H962/G962))))","v":0.15736466019894682},null,-166735.88,-201203.81,{"$f":"+K962-L962","v":34467.929999999993},{"$f":"IF(L962<0,IF(M962=0,0,IF(OR(L962=0,K962=0),\"N.M.\",IF(ABS(M962/L962)>=10,\"N.M.\",M962/(-L962)))),IF(M962=0,0,IF(OR(L962=0,K962=0),\"N.M.\",IF(ABS(M962/L962)>=10,\"N.M.\",M962/L962))))","v":0.17130853536023991},null,null,-62164.66,-80701.900000000009,{"$f":"+Q962-R962","v":18537.240000000005},{"$f":"IF(R962<0,IF(S962=0,0,IF(OR(R962=0,Q962=0),\"N.M.\",IF(ABS(S962/R962)>=10,\"N.M.\",S962/(-R962)))),IF(S962=0,0,IF(OR(R962=0,Q962=0),\"N.M.\",IF(ABS(S962/R962)>=10,\"N.M.\",S962/R962))))","v":0.22970016814969663},null,-663843.13,-275322.71999999997,{"$f":"+V962-W962","v":-388520.41000000003},{"$f":"IF(W962<0,IF(X962=0,0,IF(OR(W962=0,V962=0),\"N.M.\",IF(ABS(X962/W962)>=10,\"N.M.\",X962/(-W962)))),IF(X962=0,0,IF(OR(W962=0,V962=0),\"N.M.\",IF(ABS(X962/W962)>=10,\"N.M.\",X962/W962))))","v":-1.4111454732104931}]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-37348,-31222,{"$f":"+F963-G963","v":-6126},{"$f":"IF(G963<0,IF(H963=0,0,IF(OR(G963=0,F963=0),\"N.M.\",IF(ABS(H963/G963)>=10,\"N.M.\",H963/(-G963)))),IF(H963=0,0,IF(OR(G963=0,F963=0),\"N.M.\",IF(ABS(H963/G963)>=10,\"N.M.\",H963/G963))))","v":-0.19620780219076292},null,-384803,-390555,{"$f":"+K963-L963","v":5752},{"$f":"IF(L963<0,IF(M963=0,0,IF(OR(L963=0,K963=0),\"N.M.\",IF(ABS(M963/L963)>=10,\"N.M.\",M963/(-L963)))),IF(M963=0,0,IF(OR(L963=0,K963=0),\"N.M.\",IF(ABS(M963/L963)>=10,\"N.M.\",M963/L963))))","v":1.4727759214451229E-2},null,null,-109037,-104394,{"$f":"+Q963-R963","v":-4643},{"$f":"IF(R963<0,IF(S963=0,0,IF(OR(R963=0,Q963=0),\"N.M.\",IF(ABS(S963/R963)>=10,\"N.M.\",S963/(-R963)))),IF(S963=0,0,IF(OR(R963=0,Q963=0),\"N.M.\",IF(ABS(S963/R963)>=10,\"N.M.\",S963/R963))))","v":-4.447573615341878E-2},null,-451345,-451061,{"$f":"+V963-W963","v":-284},{"$f":"IF(W963<0,IF(X963=0,0,IF(OR(W963=0,V963=0),\"N.M.\",IF(ABS(X963/W963)>=10,\"N.M.\",X963/(-W963)))),IF(X963=0,0,IF(OR(W963=0,V963=0),\"N.M.\",IF(ABS(X963/W963)>=10,\"N.M.\",X963/W963))))","v":-6.2962659152531473E-4}]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0.01,{"$f":"+F964-G964","v":0},{"$f":"IF(G964<0,IF(H964=0,0,IF(OR(G964=0,F964=0),\"N.M.\",IF(ABS(H964/G964)>=10,\"N.M.\",H964/(-G964)))),IF(H964=0,0,IF(OR(G964=0,F964=0),\"N.M.\",IF(ABS(H964/G964)>=10,\"N.M.\",H964/G964))))","v":0},null,0.06,0.01,{"$f":"+K964-L964","v":4.9999999999999996E-2},{"$f":"IF(L964<0,IF(M964=0,0,IF(OR(L964=0,K964=0),\"N.M.\",IF(ABS(M964/L964)>=10,\"N.M.\",M964/(-L964)))),IF(M964=0,0,IF(OR(L964=0,K964=0),\"N.M.\",IF(ABS(M964/L964)>=10,\"N.M.\",M964/L964))))","v":4.9999999999999991},null,null,0.02,0.01,{"$f":"+Q964-R964","v":0.01},{"$f":"IF(R964<0,IF(S964=0,0,IF(OR(R964=0,Q964=0),\"N.M.\",IF(ABS(S964/R964)>=10,\"N.M.\",S964/(-R964)))),IF(S964=0,0,IF(OR(R964=0,Q964=0),\"N.M.\",IF(ABS(S964/R964)>=10,\"N.M.\",S964/R964))))","v":1},null,0.06,0.01,{"$f":"+V964-W964","v":4.9999999999999996E-2},{"$f":"IF(W964<0,IF(X964=0,0,IF(OR(W964=0,V964=0),\"N.M.\",IF(ABS(X964/W964)>=10,\"N.M.\",X964/(-W964)))),IF(X964=0,0,IF(OR(W964=0,V964=0),\"N.M.\",IF(ABS(X964/W964)>=10,\"N.M.\",X964/W964))))","v":4.9999999999999991}]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,{"$f":"+F965-G965","v":0},{"$f":"IF(G965<0,IF(H965=0,0,IF(OR(G965=0,F965=0),\"N.M.\",IF(ABS(H965/G965)>=10,\"N.M.\",H965/(-G965)))),IF(H965=0,0,IF(OR(G965=0,F965=0),\"N.M.\",IF(ABS(H965/G965)>=10,\"N.M.\",H965/G965))))","v":0},null,-1702.51,-263.08,{"$f":"+K965-L965","v":-1439.43},{"$f":"IF(L965<0,IF(M965=0,0,IF(OR(L965=0,K965=0),\"N.M.\",IF(ABS(M965/L965)>=10,\"N.M.\",M965/(-L965)))),IF(M965=0,0,IF(OR(L965=0,K965=0),\"N.M.\",IF(ABS(M965/L965)>=10,\"N.M.\",M965/L965))))","v":-5.4714535502508745},null,null,0,-270.73,{"$f":"+Q965-R965","v":270.73},{"$f":"IF(R965<0,IF(S965=0,0,IF(OR(R965=0,Q965=0),\"N.M.\",IF(ABS(S965/R965)>=10,\"N.M.\",S965/(-R965)))),IF(S965=0,0,IF(OR(R965=0,Q965=0),\"N.M.\",IF(ABS(S965/R965)>=10,\"N.M.\",S965/R965))))","v":"N.M."},null,-1880.29,-4064.21,{"$f":"+V965-W965","v":2183.92},{"$f":"IF(W965<0,IF(X965=0,0,IF(OR(W965=0,V965=0),\"N.M.\",IF(ABS(X965/W965)>=10,\"N.M.\",X965/(-W965)))),IF(X965=0,0,IF(OR(W965=0,V965=0),\"N.M.\",IF(ABS(X965/W965)>=10,\"N.M.\",X965/W965))))","v":0.53735412294148188}]
["%,V9220005","9220005","Overhead Loadings",null,null,-40703.57,-63481.630000000005,{"$f":"+F966-G966","v":22778.060000000005},{"$f":"IF(G966<0,IF(H966=0,0,IF(OR(G966=0,F966=0),\"N.M.\",IF(ABS(H966/G966)>=10,\"N.M.\",H966/(-G966)))),IF(H966=0,0,IF(OR(G966=0,F966=0),\"N.M.\",IF(ABS(H966/G966)>=10,\"N.M.\",H966/G966))))","v":0.35881340791028843},null,-493779.69,-581361.43000000005,{"$f":"+K966-L966","v":87581.740000000049},{"$f":"IF(L966<0,IF(M966=0,0,IF(OR(L966=0,K966=0),\"N.M.\",IF(ABS(M966/L966)>=10,\"N.M.\",M966/(-L966)))),IF(M966=0,0,IF(OR(L966=0,K966=0),\"N.M.\",IF(ABS(M966/L966)>=10,\"N.M.\",M966/L966))))","v":0.15064938174519082},null,null,-141541.70000000001,-182106.13,{"$f":"+Q966-R966","v":40564.429999999993},{"$f":"IF(R966<0,IF(S966=0,0,IF(OR(R966=0,Q966=0),\"N.M.\",IF(ABS(S966/R966)>=10,\"N.M.\",S966/(-R966)))),IF(S966=0,0,IF(OR(R966=0,Q966=0),\"N.M.\",IF(ABS(S966/R966)>=10,\"N.M.\",S966/R966))))","v":0.22275158996569744},null,-581444.07999999996,-758887.91,{"$f":"+V966-W966","v":177443.83000000007},{"$f":"IF(W966<0,IF(X966=0,0,IF(OR(W966=0,V966=0),\"N.M.\",IF(ABS(X966/W966)>=10,\"N.M.\",X966/(-W966)))),IF(X966=0,0,IF(OR(W966=0,V966=0),\"N.M.\",IF(ABS(X966/W966)>=10,\"N.M.\",X966/W966))))","v":0.23382086822281839}]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,392854.29000000004,1431400.46,{"$f":"+F967-G967","v":-1038546.1699999999},{"$f":"IF(G967<0,IF(H967=0,0,IF(OR(G967=0,F967=0),\"N.M.\",IF(ABS(H967/G967)>=10,\"N.M.\",H967/(-G967)))),IF(H967=0,0,IF(OR(G967=0,F967=0),\"N.M.\",IF(ABS(H967/G967)>=10,\"N.M.\",H967/G967))))","v":-0.72554550527390493},null,1999935.5519999999,3586389.29,{"$f":"+K967-L967","v":-1586453.7380000001},{"$f":"IF(L967<0,IF(M967=0,0,IF(OR(L967=0,K967=0),\"N.M.\",IF(ABS(M967/L967)>=10,\"N.M.\",M967/(-L967)))),IF(M967=0,0,IF(OR(L967=0,K967=0),\"N.M.\",IF(ABS(M967/L967)>=10,\"N.M.\",M967/L967))))","v":-0.4423540250980395},null,null,697505.79500000004,1775167.88,{"$f":"+Q967-R967","v":-1077662.085},{"$f":"IF(R967<0,IF(S967=0,0,IF(OR(R967=0,Q967=0),\"N.M.\",IF(ABS(S967/R967)>=10,\"N.M.\",S967/(-R967)))),IF(S967=0,0,IF(OR(R967=0,Q967=0),\"N.M.\",IF(ABS(S967/R967)>=10,\"N.M.\",S967/R967))))","v":-0.60707615158066064},null,3607395.7319999998,4269856.4400000004,{"$f":"+V967-W967","v":-662460.70800000057},{"$f":"IF(W967<0,IF(X967=0,0,IF(OR(W967=0,V967=0),\"N.M.\",IF(ABS(X967/W967)>=10,\"N.M.\",X967/(-W967)))),IF(X967=0,0,IF(OR(W967=0,V967=0),\"N.M.\",IF(ABS(X967/W967)>=10,\"N.M.\",X967/W967))))","v":-0.15514823912908896}]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,50208.89,230815.66,{"$f":"+F968-G968","v":-180606.77000000002},{"$f":"IF(G968<0,IF(H968=0,0,IF(OR(G968=0,F968=0),\"N.M.\",IF(ABS(H968/G968)>=10,\"N.M.\",H968/(-G968)))),IF(H968=0,0,IF(OR(G968=0,F968=0),\"N.M.\",IF(ABS(H968/G968)>=10,\"N.M.\",H968/G968))))","v":-0.78247190853514881},null,-475635.65,-114135.83,{"$f":"+K968-L968","v":-361499.82},{"$f":"IF(L968<0,IF(M968=0,0,IF(OR(L968=0,K968=0),\"N.M.\",IF(ABS(M968/L968)>=10,\"N.M.\",M968/(-L968)))),IF(M968=0,0,IF(OR(L968=0,K968=0),\"N.M.\",IF(ABS(M968/L968)>=10,\"N.M.\",M968/L968))))","v":-3.1672772695480464},null,null,-47581.51,-89664.42,{"$f":"+Q968-R968","v":42082.909999999996},{"$f":"IF(R968<0,IF(S968=0,0,IF(OR(R968=0,Q968=0),\"N.M.\",IF(ABS(S968/R968)>=10,\"N.M.\",S968/(-R968)))),IF(S968=0,0,IF(OR(R968=0,Q968=0),\"N.M.\",IF(ABS(S968/R968)>=10,\"N.M.\",S968/R968))))","v":0.46933789344759042},null,90442.219999999972,-610908.4,{"$f":"+V968-W968","v":701350.62},{"$f":"IF(W968<0,IF(X968=0,0,IF(OR(W968=0,V968=0),\"N.M.\",IF(ABS(X968/W968)>=10,\"N.M.\",X968/(-W968)))),IF(X968=0,0,IF(OR(W968=0,V968=0),\"N.M.\",IF(ABS(X968/W968)>=10,\"N.M.\",X968/W968))))","v":1.1480454680276126}]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,{"$f":"+F969-G969","v":0},{"$f":"IF(G969<0,IF(H969=0,0,IF(OR(G969=0,F969=0),\"N.M.\",IF(ABS(H969/G969)>=10,\"N.M.\",H969/(-G969)))),IF(H969=0,0,IF(OR(G969=0,F969=0),\"N.M.\",IF(ABS(H969/G969)>=10,\"N.M.\",H969/G969))))","v":0},null,0,0,{"$f":"+K969-L969","v":0},{"$f":"IF(L969<0,IF(M969=0,0,IF(OR(L969=0,K969=0),\"N.M.\",IF(ABS(M969/L969)>=10,\"N.M.\",M969/(-L969)))),IF(M969=0,0,IF(OR(L969=0,K969=0),\"N.M.\",IF(ABS(M969/L969)>=10,\"N.M.\",M969/L969))))","v":0},null,null,0,0,{"$f":"+Q969-R969","v":0},{"$f":"IF(R969<0,IF(S969=0,0,IF(OR(R969=0,Q969=0),\"N.M.\",IF(ABS(S969/R969)>=10,\"N.M.\",S969/(-R969)))),IF(S969=0,0,IF(OR(R969=0,Q969=0),\"N.M.\",IF(ABS(S969/R969)>=10,\"N.M.\",S969/R969))))","v":0},null,0.03,0,{"$f":"+V969-W969","v":0.03},{"$f":"IF(W969<0,IF(X969=0,0,IF(OR(W969=0,V969=0),\"N.M.\",IF(ABS(X969/W969)>=10,\"N.M.\",X969/(-W969)))),IF(X969=0,0,IF(OR(W969=0,V969=0),\"N.M.\",IF(ABS(X969/W969)>=10,\"N.M.\",X969/W969))))","v":"N.M."}]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,{"$f":"+F970-G970","v":0},{"$f":"IF(G970<0,IF(H970=0,0,IF(OR(G970=0,F970=0),\"N.M.\",IF(ABS(H970/G970)>=10,\"N.M.\",H970/(-G970)))),IF(H970=0,0,IF(OR(G970=0,F970=0),\"N.M.\",IF(ABS(H970/G970)>=10,\"N.M.\",H970/G970))))","v":0},null,6.8100000000000005,0.65,{"$f":"+K970-L970","v":6.16},{"$f":"IF(L970<0,IF(M970=0,0,IF(OR(L970=0,K970=0),\"N.M.\",IF(ABS(M970/L970)>=10,\"N.M.\",M970/(-L970)))),IF(M970=0,0,IF(OR(L970=0,K970=0),\"N.M.\",IF(ABS(M970/L970)>=10,\"N.M.\",M970/L970))))","v":9.476923076923077},null,null,0,0.65,{"$f":"+Q970-R970","v":-0.65},{"$f":"IF(R970<0,IF(S970=0,0,IF(OR(R970=0,Q970=0),\"N.M.\",IF(ABS(S970/R970)>=10,\"N.M.\",S970/(-R970)))),IF(S970=0,0,IF(OR(R970=0,Q970=0),\"N.M.\",IF(ABS(S970/R970)>=10,\"N.M.\",S970/R970))))","v":"N.M."},null,6.8100000000000005,0.65,{"$f":"+V970-W970","v":6.16},{"$f":"IF(W970<0,IF(X970=0,0,IF(OR(W970=0,V970=0),\"N.M.\",IF(ABS(X970/W970)>=10,\"N.M.\",X970/(-W970)))),IF(X970=0,0,IF(OR(W970=0,V970=0),\"N.M.\",IF(ABS(X970/W970)>=10,\"N.M.\",X970/W970))))","v":9.476923076923077}]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,28.17,{"$f":"+F971-G971","v":-28.17},{"$f":"IF(G971<0,IF(H971=0,0,IF(OR(G971=0,F971=0),\"N.M.\",IF(ABS(H971/G971)>=10,\"N.M.\",H971/(-G971)))),IF(H971=0,0,IF(OR(G971=0,F971=0),\"N.M.\",IF(ABS(H971/G971)>=10,\"N.M.\",H971/G971))))","v":"N.M."},null,242.45000000000002,111.9,{"$f":"+K971-L971","v":130.55000000000001},{"$f":"IF(L971<0,IF(M971=0,0,IF(OR(L971=0,K971=0),\"N.M.\",IF(ABS(M971/L971)>=10,\"N.M.\",M971/(-L971)))),IF(M971=0,0,IF(OR(L971=0,K971=0),\"N.M.\",IF(ABS(M971/L971)>=10,\"N.M.\",M971/L971))))","v":1.1666666666666667},null,null,73.820000000000007,56.08,{"$f":"+Q971-R971","v":17.740000000000009},{"$f":"IF(R971<0,IF(S971=0,0,IF(OR(R971=0,Q971=0),\"N.M.\",IF(ABS(S971/R971)>=10,\"N.M.\",S971/(-R971)))),IF(S971=0,0,IF(OR(R971=0,Q971=0),\"N.M.\",IF(ABS(S971/R971)>=10,\"N.M.\",S971/R971))))","v":0.31633380884450801},null,299.07000000000005,111.9,{"$f":"+V971-W971","v":187.17000000000004},{"$f":"IF(W971<0,IF(X971=0,0,IF(OR(W971=0,V971=0),\"N.M.\",IF(ABS(X971/W971)>=10,\"N.M.\",X971/(-W971)))),IF(X971=0,0,IF(OR(W971=0,V971=0),\"N.M.\",IF(ABS(X971/W971)>=10,\"N.M.\",X971/W971))))","v":1.6726541554959788}]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,3067.83,145.6,{"$f":"+F972-G972","v":2922.23},{"$f":"IF(G972<0,IF(H972=0,0,IF(OR(G972=0,F972=0),\"N.M.\",IF(ABS(H972/G972)>=10,\"N.M.\",H972/(-G972)))),IF(H972=0,0,IF(OR(G972=0,F972=0),\"N.M.\",IF(ABS(H972/G972)>=10,\"N.M.\",H972/G972))))","v":"N.M."},null,10572.86,14962.49,{"$f":"+K972-L972","v":-4389.6299999999992},{"$f":"IF(L972<0,IF(M972=0,0,IF(OR(L972=0,K972=0),\"N.M.\",IF(ABS(M972/L972)>=10,\"N.M.\",M972/(-L972)))),IF(M972=0,0,IF(OR(L972=0,K972=0),\"N.M.\",IF(ABS(M972/L972)>=10,\"N.M.\",M972/L972))))","v":-0.29337563467043248},null,null,3529.15,833.58,{"$f":"+Q972-R972","v":2695.57},{"$f":"IF(R972<0,IF(S972=0,0,IF(OR(R972=0,Q972=0),\"N.M.\",IF(ABS(S972/R972)>=10,\"N.M.\",S972/(-R972)))),IF(S972=0,0,IF(OR(R972=0,Q972=0),\"N.M.\",IF(ABS(S972/R972)>=10,\"N.M.\",S972/R972))))","v":3.2337268168622089},null,12383.77,16173.68,{"$f":"+V972-W972","v":-3789.91},{"$f":"IF(W972<0,IF(X972=0,0,IF(OR(W972=0,V972=0),\"N.M.\",IF(ABS(X972/W972)>=10,\"N.M.\",X972/(-W972)))),IF(X972=0,0,IF(OR(W972=0,V972=0),\"N.M.\",IF(ABS(X972/W972)>=10,\"N.M.\",X972/W972))))","v":-0.23432576877989422}]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,{"$f":"+F973-G973","v":0},{"$f":"IF(G973<0,IF(H973=0,0,IF(OR(G973=0,F973=0),\"N.M.\",IF(ABS(H973/G973)>=10,\"N.M.\",H973/(-G973)))),IF(H973=0,0,IF(OR(G973=0,F973=0),\"N.M.\",IF(ABS(H973/G973)>=10,\"N.M.\",H973/G973))))","v":0},null,0,116.38,{"$f":"+K973-L973","v":-116.38},{"$f":"IF(L973<0,IF(M973=0,0,IF(OR(L973=0,K973=0),\"N.M.\",IF(ABS(M973/L973)>=10,\"N.M.\",M973/(-L973)))),IF(M973=0,0,IF(OR(L973=0,K973=0),\"N.M.\",IF(ABS(M973/L973)>=10,\"N.M.\",M973/L973))))","v":"N.M."},null,null,0,0,{"$f":"+Q973-R973","v":0},{"$f":"IF(R973<0,IF(S973=0,0,IF(OR(R973=0,Q973=0),\"N.M.\",IF(ABS(S973/R973)>=10,\"N.M.\",S973/(-R973)))),IF(S973=0,0,IF(OR(R973=0,Q973=0),\"N.M.\",IF(ABS(S973/R973)>=10,\"N.M.\",S973/R973))))","v":0},null,0,116.38,{"$f":"+V973-W973","v":-116.38},{"$f":"IF(W973<0,IF(X973=0,0,IF(OR(W973=0,V973=0),\"N.M.\",IF(ABS(X973/W973)>=10,\"N.M.\",X973/(-W973)))),IF(X973=0,0,IF(OR(W973=0,V973=0),\"N.M.\",IF(ABS(X973/W973)>=10,\"N.M.\",X973/W973))))","v":"N.M."}]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F974-G974","v":0},{"$f":"IF(G974<0,IF(H974=0,0,IF(OR(G974=0,F974=0),\"N.M.\",IF(ABS(H974/G974)>=10,\"N.M.\",H974/(-G974)))),IF(H974=0,0,IF(OR(G974=0,F974=0),\"N.M.\",IF(ABS(H974/G974)>=10,\"N.M.\",H974/G974))))","v":0},null,3464.17,0,{"$f":"+K974-L974","v":3464.17},{"$f":"IF(L974<0,IF(M974=0,0,IF(OR(L974=0,K974=0),\"N.M.\",IF(ABS(M974/L974)>=10,\"N.M.\",M974/(-L974)))),IF(M974=0,0,IF(OR(L974=0,K974=0),\"N.M.\",IF(ABS(M974/L974)>=10,\"N.M.\",M974/L974))))","v":"N.M."},null,null,0,0,{"$f":"+Q974-R974","v":0},{"$f":"IF(R974<0,IF(S974=0,0,IF(OR(R974=0,Q974=0),\"N.M.\",IF(ABS(S974/R974)>=10,\"N.M.\",S974/(-R974)))),IF(S974=0,0,IF(OR(R974=0,Q974=0),\"N.M.\",IF(ABS(S974/R974)>=10,\"N.M.\",S974/R974))))","v":0},null,1069746.8299999998,0,{"$f":"+V974-W974","v":1069746.8299999998},{"$f":"IF(W974<0,IF(X974=0,0,IF(OR(W974=0,V974=0),\"N.M.\",IF(ABS(X974/W974)>=10,\"N.M.\",X974/(-W974)))),IF(X974=0,0,IF(OR(W974=0,V974=0),\"N.M.\",IF(ABS(X974/W974)>=10,\"N.M.\",X974/W974))))","v":"N.M."}]
["%,V9240000","9240000","Property Insurance",null,null,76986.97,92444.19,{"$f":"+F975-G975","v":-15457.220000000001},{"$f":"IF(G975<0,IF(H975=0,0,IF(OR(G975=0,F975=0),\"N.M.\",IF(ABS(H975/G975)>=10,\"N.M.\",H975/(-G975)))),IF(H975=0,0,IF(OR(G975=0,F975=0),\"N.M.\",IF(ABS(H975/G975)>=10,\"N.M.\",H975/G975))))","v":-0.16720596502603355},null,922411.01,973521.57000000007,{"$f":"+K975-L975","v":-51110.560000000056},{"$f":"IF(L975<0,IF(M975=0,0,IF(OR(L975=0,K975=0),\"N.M.\",IF(ABS(M975/L975)>=10,\"N.M.\",M975/(-L975)))),IF(M975=0,0,IF(OR(L975=0,K975=0),\"N.M.\",IF(ABS(M975/L975)>=10,\"N.M.\",M975/L975))))","v":-5.2500696004095786E-2},null,null,230536.30000000002,282436.96000000002,{"$f":"+Q975-R975","v":-51900.66},{"$f":"IF(R975<0,IF(S975=0,0,IF(OR(R975=0,Q975=0),\"N.M.\",IF(ABS(S975/R975)>=10,\"N.M.\",S975/(-R975)))),IF(S975=0,0,IF(OR(R975=0,Q975=0),\"N.M.\",IF(ABS(S975/R975)>=10,\"N.M.\",S975/R975))))","v":-0.18376015660273357},null,1041361.41,1152572.6500000001,{"$f":"+V975-W975","v":-111211.24000000011},{"$f":"IF(W975<0,IF(X975=0,0,IF(OR(W975=0,V975=0),\"N.M.\",IF(ABS(X975/W975)>=10,\"N.M.\",X975/(-W975)))),IF(X975=0,0,IF(OR(W975=0,V975=0),\"N.M.\",IF(ABS(X975/W975)>=10,\"N.M.\",X975/W975))))","v":-9.6489570527289625E-2}]
["%,V9250000","9250000","Injuries and Damages",null,null,192793.72,164919.33000000002,{"$f":"+F976-G976","v":27874.389999999985},{"$f":"IF(G976<0,IF(H976=0,0,IF(OR(G976=0,F976=0),\"N.M.\",IF(ABS(H976/G976)>=10,\"N.M.\",H976/(-G976)))),IF(H976=0,0,IF(OR(G976=0,F976=0),\"N.M.\",IF(ABS(H976/G976)>=10,\"N.M.\",H976/G976))))","v":0.16901833156853099},null,1731560.52,1523896.18,{"$f":"+K976-L976","v":207664.34000000008},{"$f":"IF(L976<0,IF(M976=0,0,IF(OR(L976=0,K976=0),\"N.M.\",IF(ABS(M976/L976)>=10,\"N.M.\",M976/(-L976)))),IF(M976=0,0,IF(OR(L976=0,K976=0),\"N.M.\",IF(ABS(M976/L976)>=10,\"N.M.\",M976/L976))))","v":0.13627197359337176},null,null,545228.28,479325.34,{"$f":"+Q976-R976","v":65902.94},{"$f":"IF(R976<0,IF(S976=0,0,IF(OR(R976=0,Q976=0),\"N.M.\",IF(ABS(S976/R976)>=10,\"N.M.\",S976/(-R976)))),IF(S976=0,0,IF(OR(R976=0,Q976=0),\"N.M.\",IF(ABS(S976/R976)>=10,\"N.M.\",S976/R976))))","v":0.13749104105366097},null,2052557.03,1825909.51,{"$f":"+V976-W976","v":226647.52000000002},{"$f":"IF(W976<0,IF(X976=0,0,IF(OR(W976=0,V976=0),\"N.M.\",IF(ABS(X976/W976)>=10,\"N.M.\",X976/(-W976)))),IF(X976=0,0,IF(OR(W976=0,V976=0),\"N.M.\",IF(ABS(X976/W976)>=10,\"N.M.\",X976/W976))))","v":0.12412856100409927}]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,120.82000000000001,{"$f":"+F977-G977","v":-120.82000000000001},{"$f":"IF(G977<0,IF(H977=0,0,IF(OR(G977=0,F977=0),\"N.M.\",IF(ABS(H977/G977)>=10,\"N.M.\",H977/(-G977)))),IF(H977=0,0,IF(OR(G977=0,F977=0),\"N.M.\",IF(ABS(H977/G977)>=10,\"N.M.\",H977/G977))))","v":"N.M."},null,-94.77,205.68,{"$f":"+K977-L977","v":-300.45},{"$f":"IF(L977<0,IF(M977=0,0,IF(OR(L977=0,K977=0),\"N.M.\",IF(ABS(M977/L977)>=10,\"N.M.\",M977/(-L977)))),IF(M977=0,0,IF(OR(L977=0,K977=0),\"N.M.\",IF(ABS(M977/L977)>=10,\"N.M.\",M977/L977))))","v":-1.460764294049008},null,null,0,216.53,{"$f":"+Q977-R977","v":-216.53},{"$f":"IF(R977<0,IF(S977=0,0,IF(OR(R977=0,Q977=0),\"N.M.\",IF(ABS(S977/R977)>=10,\"N.M.\",S977/(-R977)))),IF(S977=0,0,IF(OR(R977=0,Q977=0),\"N.M.\",IF(ABS(S977/R977)>=10,\"N.M.\",S977/R977))))","v":"N.M."},null,-257.64,-18.609999999999985,{"$f":"+V977-W977","v":-239.03},{"$f":"IF(W977<0,IF(X977=0,0,IF(OR(W977=0,V977=0),\"N.M.\",IF(ABS(X977/W977)>=10,\"N.M.\",X977/(-W977)))),IF(X977=0,0,IF(OR(W977=0,V977=0),\"N.M.\",IF(ABS(X977/W977)>=10,\"N.M.\",X977/W977))))","v":"N.M."}]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,76994.710000000006,22758.05,{"$f":"+F978-G978","v":54236.66},{"$f":"IF(G978<0,IF(H978=0,0,IF(OR(G978=0,F978=0),\"N.M.\",IF(ABS(H978/G978)>=10,\"N.M.\",H978/(-G978)))),IF(H978=0,0,IF(OR(G978=0,F978=0),\"N.M.\",IF(ABS(H978/G978)>=10,\"N.M.\",H978/G978))))","v":2.3831857298845907},null,-70567.16,303606.63,{"$f":"+K978-L978","v":-374173.79000000004},{"$f":"IF(L978<0,IF(M978=0,0,IF(OR(L978=0,K978=0),\"N.M.\",IF(ABS(M978/L978)>=10,\"N.M.\",M978/(-L978)))),IF(M978=0,0,IF(OR(L978=0,K978=0),\"N.M.\",IF(ABS(M978/L978)>=10,\"N.M.\",M978/L978))))","v":-1.2324295750721914},null,null,35177.51,57761.46,{"$f":"+Q978-R978","v":-22583.949999999997},{"$f":"IF(R978<0,IF(S978=0,0,IF(OR(R978=0,Q978=0),\"N.M.\",IF(ABS(S978/R978)>=10,\"N.M.\",S978/(-R978)))),IF(S978=0,0,IF(OR(R978=0,Q978=0),\"N.M.\",IF(ABS(S978/R978)>=10,\"N.M.\",S978/R978))))","v":-0.390986481297391},null,221298.22,411931.50599999999,{"$f":"+V978-W978","v":-190633.28599999999},{"$f":"IF(W978<0,IF(X978=0,0,IF(OR(W978=0,V978=0),\"N.M.\",IF(ABS(X978/W978)>=10,\"N.M.\",X978/(-W978)))),IF(X978=0,0,IF(OR(W978=0,V978=0),\"N.M.\",IF(ABS(X978/W978)>=10,\"N.M.\",X978/W978))))","v":-0.46277908638529824}]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,636.16,893.94,{"$f":"+F979-G979","v":-257.78000000000009},{"$f":"IF(G979<0,IF(H979=0,0,IF(OR(G979=0,F979=0),\"N.M.\",IF(ABS(H979/G979)>=10,\"N.M.\",H979/(-G979)))),IF(H979=0,0,IF(OR(G979=0,F979=0),\"N.M.\",IF(ABS(H979/G979)>=10,\"N.M.\",H979/G979))))","v":-0.28836387229567989},null,6387.01,22468.510000000002,{"$f":"+K979-L979","v":-16081.500000000002},{"$f":"IF(L979<0,IF(M979=0,0,IF(OR(L979=0,K979=0),\"N.M.\",IF(ABS(M979/L979)>=10,\"N.M.\",M979/(-L979)))),IF(M979=0,0,IF(OR(L979=0,K979=0),\"N.M.\",IF(ABS(M979/L979)>=10,\"N.M.\",M979/L979))))","v":-0.71573504429087642},null,null,2232.38,7785.1100000000006,{"$f":"+Q979-R979","v":-5552.7300000000005},{"$f":"IF(R979<0,IF(S979=0,0,IF(OR(R979=0,Q979=0),\"N.M.\",IF(ABS(S979/R979)>=10,\"N.M.\",S979/(-R979)))),IF(S979=0,0,IF(OR(R979=0,Q979=0),\"N.M.\",IF(ABS(S979/R979)>=10,\"N.M.\",S979/R979))))","v":-0.71325003757172345},null,10889.73,24169.510000000002,{"$f":"+V979-W979","v":-13279.780000000002},{"$f":"IF(W979<0,IF(X979=0,0,IF(OR(W979=0,V979=0),\"N.M.\",IF(ABS(X979/W979)>=10,\"N.M.\",X979/(-W979)))),IF(X979=0,0,IF(OR(W979=0,V979=0),\"N.M.\",IF(ABS(X979/W979)>=10,\"N.M.\",X979/W979))))","v":-0.5494434930621267}]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-13732.78,-15680.800000000001,{"$f":"+F980-G980","v":1948.0200000000004},{"$f":"IF(G980<0,IF(H980=0,0,IF(OR(G980=0,F980=0),\"N.M.\",IF(ABS(H980/G980)>=10,\"N.M.\",H980/(-G980)))),IF(H980=0,0,IF(OR(G980=0,F980=0),\"N.M.\",IF(ABS(H980/G980)>=10,\"N.M.\",H980/G980))))","v":0.12422963114126832},null,-94026.790000000008,-172156.1,{"$f":"+K980-L980","v":78129.31},{"$f":"IF(L980<0,IF(M980=0,0,IF(OR(L980=0,K980=0),\"N.M.\",IF(ABS(M980/L980)>=10,\"N.M.\",M980/(-L980)))),IF(M980=0,0,IF(OR(L980=0,K980=0),\"N.M.\",IF(ABS(M980/L980)>=10,\"N.M.\",M980/L980))))","v":0.45382829885203019},null,null,-15492.380000000001,-60406.020000000004,{"$f":"+Q980-R980","v":44913.64},{"$f":"IF(R980<0,IF(S980=0,0,IF(OR(R980=0,Q980=0),\"N.M.\",IF(ABS(S980/R980)>=10,\"N.M.\",S980/(-R980)))),IF(S980=0,0,IF(OR(R980=0,Q980=0),\"N.M.\",IF(ABS(S980/R980)>=10,\"N.M.\",S980/R980))))","v":0.74352920453954752},null,-124480.28000000001,-211237.30000000002,{"$f":"+V980-W980","v":86757.02},{"$f":"IF(W980<0,IF(X980=0,0,IF(OR(W980=0,V980=0),\"N.M.\",IF(ABS(X980/W980)>=10,\"N.M.\",X980/(-W980)))),IF(X980=0,0,IF(OR(W980=0,V980=0),\"N.M.\",IF(ABS(X980/W980)>=10,\"N.M.\",X980/W980))))","v":0.41070880947635668}]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,223.69,200.74,{"$f":"+F981-G981","v":22.949999999999989},{"$f":"IF(G981<0,IF(H981=0,0,IF(OR(G981=0,F981=0),\"N.M.\",IF(ABS(H981/G981)>=10,\"N.M.\",H981/(-G981)))),IF(H981=0,0,IF(OR(G981=0,F981=0),\"N.M.\",IF(ABS(H981/G981)>=10,\"N.M.\",H981/G981))))","v":0.1143269901364949},null,2029.97,2138.04,{"$f":"+K981-L981","v":-108.06999999999994},{"$f":"IF(L981<0,IF(M981=0,0,IF(OR(L981=0,K981=0),\"N.M.\",IF(ABS(M981/L981)>=10,\"N.M.\",M981/(-L981)))),IF(M981=0,0,IF(OR(L981=0,K981=0),\"N.M.\",IF(ABS(M981/L981)>=10,\"N.M.\",M981/L981))))","v":-5.0546294737235944E-2},null,null,671.07,658.47,{"$f":"+Q981-R981","v":12.600000000000023},{"$f":"IF(R981<0,IF(S981=0,0,IF(OR(R981=0,Q981=0),\"N.M.\",IF(ABS(S981/R981)>=10,\"N.M.\",S981/(-R981)))),IF(S981=0,0,IF(OR(R981=0,Q981=0),\"N.M.\",IF(ABS(S981/R981)>=10,\"N.M.\",S981/R981))))","v":1.9135268121554548E-2},null,2404.92,2731.59,{"$f":"+V981-W981","v":-326.67000000000007},{"$f":"IF(W981<0,IF(X981=0,0,IF(OR(W981=0,V981=0),\"N.M.\",IF(ABS(X981/W981)>=10,\"N.M.\",X981/(-W981)))),IF(X981=0,0,IF(OR(W981=0,V981=0),\"N.M.\",IF(ABS(X981/W981)>=10,\"N.M.\",X981/W981))))","v":-0.1195896895214875}]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,{"$f":"+F982-G982","v":0},{"$f":"IF(G982<0,IF(H982=0,0,IF(OR(G982=0,F982=0),\"N.M.\",IF(ABS(H982/G982)>=10,\"N.M.\",H982/(-G982)))),IF(H982=0,0,IF(OR(G982=0,F982=0),\"N.M.\",IF(ABS(H982/G982)>=10,\"N.M.\",H982/G982))))","v":0},null,0,86.33,{"$f":"+K982-L982","v":-86.33},{"$f":"IF(L982<0,IF(M982=0,0,IF(OR(L982=0,K982=0),\"N.M.\",IF(ABS(M982/L982)>=10,\"N.M.\",M982/(-L982)))),IF(M982=0,0,IF(OR(L982=0,K982=0),\"N.M.\",IF(ABS(M982/L982)>=10,\"N.M.\",M982/L982))))","v":"N.M."},null,null,0,80.52,{"$f":"+Q982-R982","v":-80.52},{"$f":"IF(R982<0,IF(S982=0,0,IF(OR(R982=0,Q982=0),\"N.M.\",IF(ABS(S982/R982)>=10,\"N.M.\",S982/(-R982)))),IF(S982=0,0,IF(OR(R982=0,Q982=0),\"N.M.\",IF(ABS(S982/R982)>=10,\"N.M.\",S982/R982))))","v":"N.M."},null,0,86.33,{"$f":"+V982-W982","v":-86.33},{"$f":"IF(W982<0,IF(X982=0,0,IF(OR(W982=0,V982=0),\"N.M.\",IF(ABS(X982/W982)>=10,\"N.M.\",X982/(-W982)))),IF(X982=0,0,IF(OR(W982=0,V982=0),\"N.M.\",IF(ABS(X982/W982)>=10,\"N.M.\",X982/W982))))","v":"N.M."}]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2871,3792.63,{"$f":"+F983-G983","v":-921.63000000000011},{"$f":"IF(G983<0,IF(H983=0,0,IF(OR(G983=0,F983=0),\"N.M.\",IF(ABS(H983/G983)>=10,\"N.M.\",H983/(-G983)))),IF(H983=0,0,IF(OR(G983=0,F983=0),\"N.M.\",IF(ABS(H983/G983)>=10,\"N.M.\",H983/G983))))","v":-0.2430055133245268},null,18084.98,25041.8,{"$f":"+K983-L983","v":-6956.82},{"$f":"IF(L983<0,IF(M983=0,0,IF(OR(L983=0,K983=0),\"N.M.\",IF(ABS(M983/L983)>=10,\"N.M.\",M983/(-L983)))),IF(M983=0,0,IF(OR(L983=0,K983=0),\"N.M.\",IF(ABS(M983/L983)>=10,\"N.M.\",M983/L983))))","v":-0.27780830451485117},null,null,3667.9700000000003,4509.41,{"$f":"+Q983-R983","v":-841.4399999999996},{"$f":"IF(R983<0,IF(S983=0,0,IF(OR(R983=0,Q983=0),\"N.M.\",IF(ABS(S983/R983)>=10,\"N.M.\",S983/(-R983)))),IF(S983=0,0,IF(OR(R983=0,Q983=0),\"N.M.\",IF(ABS(S983/R983)>=10,\"N.M.\",S983/R983))))","v":-0.18659647270929006},null,23370.739999999998,27777.5,{"$f":"+V983-W983","v":-4406.760000000002},{"$f":"IF(W983<0,IF(X983=0,0,IF(OR(W983=0,V983=0),\"N.M.\",IF(ABS(X983/W983)>=10,\"N.M.\",X983/(-W983)))),IF(X983=0,0,IF(OR(W983=0,V983=0),\"N.M.\",IF(ABS(X983/W983)>=10,\"N.M.\",X983/W983))))","v":-0.15864494644946456}]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,{"$f":"+F984-G984","v":-5423.3099999999977},{"$f":"IF(G984<0,IF(H984=0,0,IF(OR(G984=0,F984=0),\"N.M.\",IF(ABS(H984/G984)>=10,\"N.M.\",H984/(-G984)))),IF(H984=0,0,IF(OR(G984=0,F984=0),\"N.M.\",IF(ABS(H984/G984)>=10,\"N.M.\",H984/G984))))","v":-3.0426327417827654E-2},null,1728206.79,1782439.94,{"$f":"+K984-L984","v":-54233.149999999907},{"$f":"IF(L984<0,IF(M984=0,0,IF(OR(L984=0,K984=0),\"N.M.\",IF(ABS(M984/L984)>=10,\"N.M.\",M984/(-L984)))),IF(M984=0,0,IF(OR(L984=0,K984=0),\"N.M.\",IF(ABS(M984/L984)>=10,\"N.M.\",M984/L984))))","v":-3.0426354786461926E-2},null,null,518462.04000000004,534731.97,{"$f":"+Q984-R984","v":-16269.929999999935},{"$f":"IF(R984<0,IF(S984=0,0,IF(OR(R984=0,Q984=0),\"N.M.\",IF(ABS(S984/R984)>=10,\"N.M.\",S984/(-R984)))),IF(S984=0,0,IF(OR(R984=0,Q984=0),\"N.M.\",IF(ABS(S984/R984)>=10,\"N.M.\",S984/R984))))","v":-3.0426327417827543E-2},null,2049295.29,2105770.7000000002,{"$f":"+V984-W984","v":-56475.410000000149},{"$f":"IF(W984<0,IF(X984=0,0,IF(OR(W984=0,V984=0),\"N.M.\",IF(ABS(X984/W984)>=10,\"N.M.\",X984/(-W984)))),IF(X984=0,0,IF(OR(W984=0,V984=0),\"N.M.\",IF(ABS(X984/W984)>=10,\"N.M.\",X984/W984))))","v":-2.6819354073071747E-2}]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12106.42,7175.6100000000006,{"$f":"+F985-G985","v":4930.8099999999995},{"$f":"IF(G985<0,IF(H985=0,0,IF(OR(G985=0,F985=0),\"N.M.\",IF(ABS(H985/G985)>=10,\"N.M.\",H985/(-G985)))),IF(H985=0,0,IF(OR(G985=0,F985=0),\"N.M.\",IF(ABS(H985/G985)>=10,\"N.M.\",H985/G985))))","v":0.68716248514063605},null,119893.28,108752.56,{"$f":"+K985-L985","v":11140.720000000001},{"$f":"IF(L985<0,IF(M985=0,0,IF(OR(L985=0,K985=0),\"N.M.\",IF(ABS(M985/L985)>=10,\"N.M.\",M985/(-L985)))),IF(M985=0,0,IF(OR(L985=0,K985=0),\"N.M.\",IF(ABS(M985/L985)>=10,\"N.M.\",M985/L985))))","v":0.10244099081437716},null,null,37191.29,29603.73,{"$f":"+Q985-R985","v":7587.5600000000013},{"$f":"IF(R985<0,IF(S985=0,0,IF(OR(R985=0,Q985=0),\"N.M.\",IF(ABS(S985/R985)>=10,\"N.M.\",S985/(-R985)))),IF(S985=0,0,IF(OR(R985=0,Q985=0),\"N.M.\",IF(ABS(S985/R985)>=10,\"N.M.\",S985/R985))))","v":0.25630418869514082},null,141901.26999999999,132789,{"$f":"+V985-W985","v":9112.2699999999895},{"$f":"IF(W985<0,IF(X985=0,0,IF(OR(W985=0,V985=0),\"N.M.\",IF(ABS(X985/W985)>=10,\"N.M.\",X985/(-W985)))),IF(X985=0,0,IF(OR(W985=0,V985=0),\"N.M.\",IF(ABS(X985/W985)>=10,\"N.M.\",X985/W985))))","v":6.8622175029558086E-2}]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,477895.32,388425.9,{"$f":"+F986-G986","v":89469.419999999984},{"$f":"IF(G986<0,IF(H986=0,0,IF(OR(G986=0,F986=0),\"N.M.\",IF(ABS(H986/G986)>=10,\"N.M.\",H986/(-G986)))),IF(H986=0,0,IF(OR(G986=0,F986=0),\"N.M.\",IF(ABS(H986/G986)>=10,\"N.M.\",H986/G986))))","v":0.23033845065429462},null,4677666.67,4060868.19,{"$f":"+K986-L986","v":616798.48},{"$f":"IF(L986<0,IF(M986=0,0,IF(OR(L986=0,K986=0),\"N.M.\",IF(ABS(M986/L986)>=10,\"N.M.\",M986/(-L986)))),IF(M986=0,0,IF(OR(L986=0,K986=0),\"N.M.\",IF(ABS(M986/L986)>=10,\"N.M.\",M986/L986))))","v":0.15188832809665759},null,null,1433426.8,1149565.92,{"$f":"+Q986-R986","v":283860.88000000012},{"$f":"IF(R986<0,IF(S986=0,0,IF(OR(R986=0,Q986=0),\"N.M.\",IF(ABS(S986/R986)>=10,\"N.M.\",S986/(-R986)))),IF(S986=0,0,IF(OR(R986=0,Q986=0),\"N.M.\",IF(ABS(S986/R986)>=10,\"N.M.\",S986/R986))))","v":0.24692875376820508},null,5862252.2400000002,4876501.3,{"$f":"+V986-W986","v":985750.94000000041},{"$f":"IF(W986<0,IF(X986=0,0,IF(OR(W986=0,V986=0),\"N.M.\",IF(ABS(X986/W986)>=10,\"N.M.\",X986/(-W986)))),IF(X986=0,0,IF(OR(W986=0,V986=0),\"N.M.\",IF(ABS(X986/W986)>=10,\"N.M.\",X986/W986))))","v":0.20214306925336006}]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,{"$f":"+F987-G987","v":0},{"$f":"IF(G987<0,IF(H987=0,0,IF(OR(G987=0,F987=0),\"N.M.\",IF(ABS(H987/G987)>=10,\"N.M.\",H987/(-G987)))),IF(H987=0,0,IF(OR(G987=0,F987=0),\"N.M.\",IF(ABS(H987/G987)>=10,\"N.M.\",H987/G987))))","v":0},null,0,0,{"$f":"+K987-L987","v":0},{"$f":"IF(L987<0,IF(M987=0,0,IF(OR(L987=0,K987=0),\"N.M.\",IF(ABS(M987/L987)>=10,\"N.M.\",M987/(-L987)))),IF(M987=0,0,IF(OR(L987=0,K987=0),\"N.M.\",IF(ABS(M987/L987)>=10,\"N.M.\",M987/L987))))","v":0},null,null,0,0,{"$f":"+Q987-R987","v":0},{"$f":"IF(R987<0,IF(S987=0,0,IF(OR(R987=0,Q987=0),\"N.M.\",IF(ABS(S987/R987)>=10,\"N.M.\",S987/(-R987)))),IF(S987=0,0,IF(OR(R987=0,Q987=0),\"N.M.\",IF(ABS(S987/R987)>=10,\"N.M.\",S987/R987))))","v":0},null,0,0,{"$f":"+V987-W987","v":0},{"$f":"IF(W987<0,IF(X987=0,0,IF(OR(W987=0,V987=0),\"N.M.\",IF(ABS(X987/W987)>=10,\"N.M.\",X987/(-W987)))),IF(X987=0,0,IF(OR(W987=0,V987=0),\"N.M.\",IF(ABS(X987/W987)>=10,\"N.M.\",X987/W987))))","v":0}]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36393.71,-6645.07,{"$f":"+F988-G988","v":43038.78},{"$f":"IF(G988<0,IF(H988=0,0,IF(OR(G988=0,F988=0),\"N.M.\",IF(ABS(H988/G988)>=10,\"N.M.\",H988/(-G988)))),IF(H988=0,0,IF(OR(G988=0,F988=0),\"N.M.\",IF(ABS(H988/G988)>=10,\"N.M.\",H988/G988))))","v":6.4767985890291602},null,362986.9,408229.36,{"$f":"+K988-L988","v":-45242.459999999963},{"$f":"IF(L988<0,IF(M988=0,0,IF(OR(L988=0,K988=0),\"N.M.\",IF(ABS(M988/L988)>=10,\"N.M.\",M988/(-L988)))),IF(M988=0,0,IF(OR(L988=0,K988=0),\"N.M.\",IF(ABS(M988/L988)>=10,\"N.M.\",M988/L988))))","v":-0.1108260807110982},null,null,109047.93000000001,103402.63,{"$f":"+Q988-R988","v":5645.3000000000029},{"$f":"IF(R988<0,IF(S988=0,0,IF(OR(R988=0,Q988=0),\"N.M.\",IF(ABS(S988/R988)>=10,\"N.M.\",S988/(-R988)))),IF(S988=0,0,IF(OR(R988=0,Q988=0),\"N.M.\",IF(ABS(S988/R988)>=10,\"N.M.\",S988/R988))))","v":5.4595323155706997E-2},null,360952.33,500213.97,{"$f":"+V988-W988","v":-139261.63999999996},{"$f":"IF(W988<0,IF(X988=0,0,IF(OR(W988=0,V988=0),\"N.M.\",IF(ABS(X988/W988)>=10,\"N.M.\",X988/(-W988)))),IF(X988=0,0,IF(OR(W988=0,V988=0),\"N.M.\",IF(ABS(X988/W988)>=10,\"N.M.\",X988/W988))))","v":-0.27840413973244282}]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16055.56,13627.15,{"$f":"+F989-G989","v":2428.41},{"$f":"IF(G989<0,IF(H989=0,0,IF(OR(G989=0,F989=0),\"N.M.\",IF(ABS(H989/G989)>=10,\"N.M.\",H989/(-G989)))),IF(H989=0,0,IF(OR(G989=0,F989=0),\"N.M.\",IF(ABS(H989/G989)>=10,\"N.M.\",H989/G989))))","v":0.17820380637183858},null,152967.21,142623.93,{"$f":"+K989-L989","v":10343.279999999999},{"$f":"IF(L989<0,IF(M989=0,0,IF(OR(L989=0,K989=0),\"N.M.\",IF(ABS(M989/L989)>=10,\"N.M.\",M989/(-L989)))),IF(M989=0,0,IF(OR(L989=0,K989=0),\"N.M.\",IF(ABS(M989/L989)>=10,\"N.M.\",M989/L989))))","v":7.2521350379280661E-2},null,null,48155.46,40028.83,{"$f":"+Q989-R989","v":8126.6299999999974},{"$f":"IF(R989<0,IF(S989=0,0,IF(OR(R989=0,Q989=0),\"N.M.\",IF(ABS(S989/R989)>=10,\"N.M.\",S989/(-R989)))),IF(S989=0,0,IF(OR(R989=0,Q989=0),\"N.M.\",IF(ABS(S989/R989)>=10,\"N.M.\",S989/R989))))","v":0.20301942375033188},null,178769.88,173913.97999999998,{"$f":"+V989-W989","v":4855.9000000000233},{"$f":"IF(W989<0,IF(X989=0,0,IF(OR(W989=0,V989=0),\"N.M.\",IF(ABS(X989/W989)>=10,\"N.M.\",X989/(-W989)))),IF(X989=0,0,IF(OR(W989=0,V989=0),\"N.M.\",IF(ABS(X989/W989)>=10,\"N.M.\",X989/W989))))","v":2.7921274643936178E-2}]
["%,V9260010","9260010","Training Administration Exp",null,null,637.55000000000007,448.85,{"$f":"+F990-G990","v":188.70000000000005},{"$f":"IF(G990<0,IF(H990=0,0,IF(OR(G990=0,F990=0),\"N.M.\",IF(ABS(H990/G990)>=10,\"N.M.\",H990/(-G990)))),IF(H990=0,0,IF(OR(G990=0,F990=0),\"N.M.\",IF(ABS(H990/G990)>=10,\"N.M.\",H990/G990))))","v":0.42040770858861543},null,3800.8,1160.9000000000001,{"$f":"+K990-L990","v":2639.9},{"$f":"IF(L990<0,IF(M990=0,0,IF(OR(L990=0,K990=0),\"N.M.\",IF(ABS(M990/L990)>=10,\"N.M.\",M990/(-L990)))),IF(M990=0,0,IF(OR(L990=0,K990=0),\"N.M.\",IF(ABS(M990/L990)>=10,\"N.M.\",M990/L990))))","v":2.2740115427685414},null,null,2219.13,-5626.13,{"$f":"+Q990-R990","v":7845.26},{"$f":"IF(R990<0,IF(S990=0,0,IF(OR(R990=0,Q990=0),\"N.M.\",IF(ABS(S990/R990)>=10,\"N.M.\",S990/(-R990)))),IF(S990=0,0,IF(OR(R990=0,Q990=0),\"N.M.\",IF(ABS(S990/R990)>=10,\"N.M.\",S990/R990))))","v":1.3944327628405315},null,4695.9800000000005,1164.9100000000001,{"$f":"+V990-W990","v":3531.0700000000006},{"$f":"IF(W990<0,IF(X990=0,0,IF(OR(W990=0,V990=0),\"N.M.\",IF(ABS(X990/W990)>=10,\"N.M.\",X990/(-W990)))),IF(X990=0,0,IF(OR(W990=0,V990=0),\"N.M.\",IF(ABS(X990/W990)>=10,\"N.M.\",X990/W990))))","v":3.0311955430033226}]
["%,V9260012","9260012","Employee Activities",null,null,1191.6000000000001,3892.31,{"$f":"+F991-G991","v":-2700.71},{"$f":"IF(G991<0,IF(H991=0,0,IF(OR(G991=0,F991=0),\"N.M.\",IF(ABS(H991/G991)>=10,\"N.M.\",H991/(-G991)))),IF(H991=0,0,IF(OR(G991=0,F991=0),\"N.M.\",IF(ABS(H991/G991)>=10,\"N.M.\",H991/G991))))","v":-0.69385788901706191},null,8496.52,13077.45,{"$f":"+K991-L991","v":-4580.93},{"$f":"IF(L991<0,IF(M991=0,0,IF(OR(L991=0,K991=0),\"N.M.\",IF(ABS(M991/L991)>=10,\"N.M.\",M991/(-L991)))),IF(M991=0,0,IF(OR(L991=0,K991=0),\"N.M.\",IF(ABS(M991/L991)>=10,\"N.M.\",M991/L991))))","v":-0.35029229704567788},null,null,3786.79,5467.56,{"$f":"+Q991-R991","v":-1680.7700000000004},{"$f":"IF(R991<0,IF(S991=0,0,IF(OR(R991=0,Q991=0),\"N.M.\",IF(ABS(S991/R991)>=10,\"N.M.\",S991/(-R991)))),IF(S991=0,0,IF(OR(R991=0,Q991=0),\"N.M.\",IF(ABS(S991/R991)>=10,\"N.M.\",S991/R991))))","v":-0.30740769191376049},null,12851.210000000001,14128.980000000001,{"$f":"+V991-W991","v":-1277.7700000000004},{"$f":"IF(W991<0,IF(X991=0,0,IF(OR(W991=0,V991=0),\"N.M.\",IF(ABS(X991/W991)>=10,\"N.M.\",X991/(-W991)))),IF(X991=0,0,IF(OR(W991=0,V991=0),\"N.M.\",IF(ABS(X991/W991)>=10,\"N.M.\",X991/W991))))","v":-9.0436110745432466E-2}]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,{"$f":"+F992-G992","v":-1403.6800000000003},{"$f":"IF(G992<0,IF(H992=0,0,IF(OR(G992=0,F992=0),\"N.M.\",IF(ABS(H992/G992)>=10,\"N.M.\",H992/(-G992)))),IF(H992=0,0,IF(OR(G992=0,F992=0),\"N.M.\",IF(ABS(H992/G992)>=10,\"N.M.\",H992/G992))))","v":-0.18228308367584137},null,62968.71,77005.490000000005,{"$f":"+K992-L992","v":-14036.780000000006},{"$f":"IF(L992<0,IF(M992=0,0,IF(OR(L992=0,K992=0),\"N.M.\",IF(ABS(M992/L992)>=10,\"N.M.\",M992/(-L992)))),IF(M992=0,0,IF(OR(L992=0,K992=0),\"N.M.\",IF(ABS(M992/L992)>=10,\"N.M.\",M992/L992))))","v":-0.18228284762553948},null,null,18890.61,23101.65,{"$f":"+Q992-R992","v":-4211.0400000000009},{"$f":"IF(R992<0,IF(S992=0,0,IF(OR(R992=0,Q992=0),\"N.M.\",IF(ABS(S992/R992)>=10,\"N.M.\",S992/(-R992)))),IF(S992=0,0,IF(OR(R992=0,Q992=0),\"N.M.\",IF(ABS(S992/R992)>=10,\"N.M.\",S992/R992))))","v":-0.18228308367584137},null,78369.81,93914.150000000009,{"$f":"+V992-W992","v":-15544.340000000011},{"$f":"IF(W992<0,IF(X992=0,0,IF(OR(W992=0,V992=0),\"N.M.\",IF(ABS(X992/W992)>=10,\"N.M.\",X992/(-W992)))),IF(X992=0,0,IF(OR(W992=0,V992=0),\"N.M.\",IF(ABS(X992/W992)>=10,\"N.M.\",X992/W992))))","v":-0.16551648500252636}]
["%,V9260027","9260027","Savings Plan Contributions",null,null,232141.48,175873.26,{"$f":"+F993-G993","v":56268.22},{"$f":"IF(G993<0,IF(H993=0,0,IF(OR(G993=0,F993=0),\"N.M.\",IF(ABS(H993/G993)>=10,\"N.M.\",H993/(-G993)))),IF(H993=0,0,IF(OR(G993=0,F993=0),\"N.M.\",IF(ABS(H993/G993)>=10,\"N.M.\",H993/G993))))","v":0.31993618586475281},null,1704414.54,1531096.23,{"$f":"+K993-L993","v":173318.31000000006},{"$f":"IF(L993<0,IF(M993=0,0,IF(OR(L993=0,K993=0),\"N.M.\",IF(ABS(M993/L993)>=10,\"N.M.\",M993/(-L993)))),IF(M993=0,0,IF(OR(L993=0,K993=0),\"N.M.\",IF(ABS(M993/L993)>=10,\"N.M.\",M993/L993))))","v":0.11319883532075581},null,null,536166.49,463061.4,{"$f":"+Q993-R993","v":73105.089999999967},{"$f":"IF(R993<0,IF(S993=0,0,IF(OR(R993=0,Q993=0),\"N.M.\",IF(ABS(S993/R993)>=10,\"N.M.\",S993/(-R993)))),IF(S993=0,0,IF(OR(R993=0,Q993=0),\"N.M.\",IF(ABS(S993/R993)>=10,\"N.M.\",S993/R993))))","v":0.15787342672051691},null,2031129.4,1855122.25,{"$f":"+V993-W993","v":176007.14999999991},{"$f":"IF(W993<0,IF(X993=0,0,IF(OR(W993=0,V993=0),\"N.M.\",IF(ABS(X993/W993)>=10,\"N.M.\",X993/(-W993)))),IF(X993=0,0,IF(OR(W993=0,V993=0),\"N.M.\",IF(ABS(X993/W993)>=10,\"N.M.\",X993/W993))))","v":9.487630801689749E-2}]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,{"$f":"+F994-G994","v":0},{"$f":"IF(G994<0,IF(H994=0,0,IF(OR(G994=0,F994=0),\"N.M.\",IF(ABS(H994/G994)>=10,\"N.M.\",H994/(-G994)))),IF(H994=0,0,IF(OR(G994=0,F994=0),\"N.M.\",IF(ABS(H994/G994)>=10,\"N.M.\",H994/G994))))","v":0},null,15296.92,8844.66,{"$f":"+K994-L994","v":6452.26},{"$f":"IF(L994<0,IF(M994=0,0,IF(OR(L994=0,K994=0),\"N.M.\",IF(ABS(M994/L994)>=10,\"N.M.\",M994/(-L994)))),IF(M994=0,0,IF(OR(L994=0,K994=0),\"N.M.\",IF(ABS(M994/L994)>=10,\"N.M.\",M994/L994))))","v":0.72950910492884979},null,null,6766.28,4559.6500000000005,{"$f":"+Q994-R994","v":2206.6299999999992},{"$f":"IF(R994<0,IF(S994=0,0,IF(OR(R994=0,Q994=0),\"N.M.\",IF(ABS(S994/R994)>=10,\"N.M.\",S994/(-R994)))),IF(S994=0,0,IF(OR(R994=0,Q994=0),\"N.M.\",IF(ABS(S994/R994)>=10,\"N.M.\",S994/R994))))","v":0.48394723279199037},null,10148.290000000001,-27090.110000000004,{"$f":"+V994-W994","v":37238.400000000009},{"$f":"IF(W994<0,IF(X994=0,0,IF(OR(W994=0,V994=0),\"N.M.\",IF(ABS(X994/W994)>=10,\"N.M.\",X994/(-W994)))),IF(X994=0,0,IF(OR(W994=0,V994=0),\"N.M.\",IF(ABS(X994/W994)>=10,\"N.M.\",X994/W994))))","v":1.3746123585323207}]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,{"$f":"+F995-G995","v":-1527.88},{"$f":"IF(G995<0,IF(H995=0,0,IF(OR(G995=0,F995=0),\"N.M.\",IF(ABS(H995/G995)>=10,\"N.M.\",H995/(-G995)))),IF(H995=0,0,IF(OR(G995=0,F995=0),\"N.M.\",IF(ABS(H995/G995)>=10,\"N.M.\",H995/G995))))","v":-0.73774987928536939},null,5431.21,20710.010000000002,{"$f":"+K995-L995","v":-15278.800000000003},{"$f":"IF(L995<0,IF(M995=0,0,IF(OR(L995=0,K995=0),\"N.M.\",IF(ABS(M995/L995)>=10,\"N.M.\",M995/(-L995)))),IF(M995=0,0,IF(OR(L995=0,K995=0),\"N.M.\",IF(ABS(M995/L995)>=10,\"N.M.\",M995/L995))))","v":-0.73774952305672481},null,null,1629.3600000000001,6213,{"$f":"+Q995-R995","v":-4583.6399999999994},{"$f":"IF(R995<0,IF(S995=0,0,IF(OR(R995=0,Q995=0),\"N.M.\",IF(ABS(S995/R995)>=10,\"N.M.\",S995/(-R995)))),IF(S995=0,0,IF(OR(R995=0,Q995=0),\"N.M.\",IF(ABS(S995/R995)>=10,\"N.M.\",S995/R995))))","v":-0.73774987928536928},null,9573.2099999999991,21033.750000000004,{"$f":"+V995-W995","v":-11460.540000000005},{"$f":"IF(W995<0,IF(X995=0,0,IF(OR(W995=0,V995=0),\"N.M.\",IF(ABS(X995/W995)>=10,\"N.M.\",X995/(-W995)))),IF(X995=0,0,IF(OR(W995=0,V995=0),\"N.M.\",IF(ABS(X995/W995)>=10,\"N.M.\",X995/W995))))","v":-0.5448643251916564}]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,{"$f":"+F996-G996","v":181.71000000000004},{"$f":"IF(G996<0,IF(H996=0,0,IF(OR(G996=0,F996=0),\"N.M.\",IF(ABS(H996/G996)>=10,\"N.M.\",H996/(-G996)))),IF(H996=0,0,IF(OR(G996=0,F996=0),\"N.M.\",IF(ABS(H996/G996)>=10,\"N.M.\",H996/G996))))","v":0.5628659046557013},null,5045.4000000000005,3220.82,{"$f":"+K996-L996","v":1824.5800000000004},{"$f":"IF(L996<0,IF(M996=0,0,IF(OR(L996=0,K996=0),\"N.M.\",IF(ABS(M996/L996)>=10,\"N.M.\",M996/(-L996)))),IF(M996=0,0,IF(OR(L996=0,K996=0),\"N.M.\",IF(ABS(M996/L996)>=10,\"N.M.\",M996/L996))))","v":0.56649548872647348},null,null,1513.6200000000001,968.49,{"$f":"+Q996-R996","v":545.13000000000011},{"$f":"IF(R996<0,IF(S996=0,0,IF(OR(R996=0,Q996=0),\"N.M.\",IF(ABS(S996/R996)>=10,\"N.M.\",S996/(-R996)))),IF(S996=0,0,IF(OR(R996=0,Q996=0),\"N.M.\",IF(ABS(S996/R996)>=10,\"N.M.\",S996/R996))))","v":0.5628659046557013},null,5691.06,3374.2400000000002,{"$f":"+V996-W996","v":2316.8200000000002},{"$f":"IF(W996<0,IF(X996=0,0,IF(OR(W996=0,V996=0),\"N.M.\",IF(ABS(X996/W996)>=10,\"N.M.\",X996/(-W996)))),IF(X996=0,0,IF(OR(W996=0,V996=0),\"N.M.\",IF(ABS(X996/W996)>=10,\"N.M.\",X996/W996))))","v":0.68661980179240367}]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,{"$f":"+F997-G997","v":4790.8699999999953},{"$f":"IF(G997<0,IF(H997=0,0,IF(OR(G997=0,F997=0),\"N.M.\",IF(ABS(H997/G997)>=10,\"N.M.\",H997/(-G997)))),IF(H997=0,0,IF(OR(G997=0,F997=0),\"N.M.\",IF(ABS(H997/G997)>=10,\"N.M.\",H997/G997))))","v":1.9579191662724274E-2},null,-2399010.5,-2328186.19,{"$f":"+K997-L997","v":-70824.310000000056},{"$f":"IF(L997<0,IF(M997=0,0,IF(OR(L997=0,K997=0),\"N.M.\",IF(ABS(M997/L997)>=10,\"N.M.\",M997/(-L997)))),IF(M997=0,0,IF(OR(L997=0,K997=0),\"N.M.\",IF(ABS(M997/L997)>=10,\"N.M.\",M997/L997))))","v":-3.0420380596794132E-2},null,null,-719703.15,-734075.76,{"$f":"+Q997-R997","v":14372.609999999986},{"$f":"IF(R997<0,IF(S997=0,0,IF(OR(R997=0,Q997=0),\"N.M.\",IF(ABS(S997/R997)>=10,\"N.M.\",S997/(-R997)))),IF(S997=0,0,IF(OR(R997=0,Q997=0),\"N.M.\",IF(ABS(S997/R997)>=10,\"N.M.\",S997/R997))))","v":1.9579191662724274E-2},null,-2888394.34,-2957747.95,{"$f":"+V997-W997","v":69353.610000000335},{"$f":"IF(W997<0,IF(X997=0,0,IF(OR(W997=0,V997=0),\"N.M.\",IF(ABS(X997/W997)>=10,\"N.M.\",X997/(-W997)))),IF(X997=0,0,IF(OR(W997=0,V997=0),\"N.M.\",IF(ABS(X997/W997)>=10,\"N.M.\",X997/W997))))","v":2.3448113623069311E-2}]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-145221.70000000001,-71706.430000000008,{"$f":"+F998-G998","v":-73515.27},{"$f":"IF(G998<0,IF(H998=0,0,IF(OR(G998=0,F998=0),\"N.M.\",IF(ABS(H998/G998)>=10,\"N.M.\",H998/(-G998)))),IF(H998=0,0,IF(OR(G998=0,F998=0),\"N.M.\",IF(ABS(H998/G998)>=10,\"N.M.\",H998/G998))))","v":-1.0252256317878325},null,-896704.23,-780139.39,{"$f":"+K998-L998","v":-116564.83999999997},{"$f":"IF(L998<0,IF(M998=0,0,IF(OR(L998=0,K998=0),\"N.M.\",IF(ABS(M998/L998)>=10,\"N.M.\",M998/(-L998)))),IF(M998=0,0,IF(OR(L998=0,K998=0),\"N.M.\",IF(ABS(M998/L998)>=10,\"N.M.\",M998/L998))))","v":-0.14941540126566352},null,null,-313862.61,-213584.01,{"$f":"+Q998-R998","v":-100278.59999999998},{"$f":"IF(R998<0,IF(S998=0,0,IF(OR(R998=0,Q998=0),\"N.M.\",IF(ABS(S998/R998)>=10,\"N.M.\",S998/(-R998)))),IF(S998=0,0,IF(OR(R998=0,Q998=0),\"N.M.\",IF(ABS(S998/R998)>=10,\"N.M.\",S998/R998))))","v":-0.46950424800058754},null,-1096243.82,-960119.38,{"$f":"+V998-W998","v":-136124.44000000006},{"$f":"IF(W998<0,IF(X998=0,0,IF(OR(W998=0,V998=0),\"N.M.\",IF(ABS(X998/W998)>=10,\"N.M.\",X998/(-W998)))),IF(X998=0,0,IF(OR(W998=0,V998=0),\"N.M.\",IF(ABS(X998/W998)>=10,\"N.M.\",X998/W998))))","v":-0.14177866089943947}]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-446199.86,-190682.75,{"$f":"+F999-G999","v":-255517.11},{"$f":"IF(G999<0,IF(H999=0,0,IF(OR(G999=0,F999=0),\"N.M.\",IF(ABS(H999/G999)>=10,\"N.M.\",H999/(-G999)))),IF(H999=0,0,IF(OR(G999=0,F999=0),\"N.M.\",IF(ABS(H999/G999)>=10,\"N.M.\",H999/G999))))","v":-1.3400116685961367},null,-2630193.61,-2115912.11,{"$f":"+K999-L999","v":-514281.5},{"$f":"IF(L999<0,IF(M999=0,0,IF(OR(L999=0,K999=0),\"N.M.\",IF(ABS(M999/L999)>=10,\"N.M.\",M999/(-L999)))),IF(M999=0,0,IF(OR(L999=0,K999=0),\"N.M.\",IF(ABS(M999/L999)>=10,\"N.M.\",M999/L999))))","v":-0.24305428262802467},null,null,-952800.17,-569252.53,{"$f":"+Q999-R999","v":-383547.64},{"$f":"IF(R999<0,IF(S999=0,0,IF(OR(R999=0,Q999=0),\"N.M.\",IF(ABS(S999/R999)>=10,\"N.M.\",S999/(-R999)))),IF(S999=0,0,IF(OR(R999=0,Q999=0),\"N.M.\",IF(ABS(S999/R999)>=10,\"N.M.\",S999/R999))))","v":-0.6737741508149292},null,-3153188.03,-2616769.2399999998,{"$f":"+V999-W999","v":-536418.79},{"$f":"IF(W999<0,IF(X999=0,0,IF(OR(W999=0,V999=0),\"N.M.\",IF(ABS(X999/W999)>=10,\"N.M.\",X999/(-W999)))),IF(X999=0,0,IF(OR(W999=0,V999=0),\"N.M.\",IF(ABS(X999/W999)>=10,\"N.M.\",X999/W999))))","v":-0.20499277574815886}]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-120478.2,-75495.02,{"$f":"+F1000-G1000","v":-44983.179999999993},{"$f":"IF(G1000<0,IF(H1000=0,0,IF(OR(G1000=0,F1000=0),\"N.M.\",IF(ABS(H1000/G1000)>=10,\"N.M.\",H1000/(-G1000)))),IF(H1000=0,0,IF(OR(G1000=0,F1000=0),\"N.M.\",IF(ABS(H1000/G1000)>=10,\"N.M.\",H1000/G1000))))","v":-0.59584301057208799},null,-732184.73,-665056.72,{"$f":"+K1000-L1000","v":-67128.010000000009},{"$f":"IF(L1000<0,IF(M1000=0,0,IF(OR(L1000=0,K1000=0),\"N.M.\",IF(ABS(M1000/L1000)>=10,\"N.M.\",M1000/(-L1000)))),IF(M1000=0,0,IF(OR(L1000=0,K1000=0),\"N.M.\",IF(ABS(M1000/L1000)>=10,\"N.M.\",M1000/L1000))))","v":-0.10093576680196542},null,null,-260943.56,-210225.24,{"$f":"+Q1000-R1000","v":-50718.320000000007},{"$f":"IF(R1000<0,IF(S1000=0,0,IF(OR(R1000=0,Q1000=0),\"N.M.\",IF(ABS(S1000/R1000)>=10,\"N.M.\",S1000/(-R1000)))),IF(S1000=0,0,IF(OR(R1000=0,Q1000=0),\"N.M.\",IF(ABS(S1000/R1000)>=10,\"N.M.\",S1000/R1000))))","v":-0.24125704411135412},null,-887682.45,-813038.1,{"$f":"+V1000-W1000","v":-74644.349999999977},{"$f":"IF(W1000<0,IF(X1000=0,0,IF(OR(W1000=0,V1000=0),\"N.M.\",IF(ABS(X1000/W1000)>=10,\"N.M.\",X1000/(-W1000)))),IF(X1000=0,0,IF(OR(W1000=0,V1000=0),\"N.M.\",IF(ABS(X1000/W1000)>=10,\"N.M.\",X1000/W1000))))","v":-9.1809166138708598E-2}]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-4646.8100000000004,-10338.27,{"$f":"+F1001-G1001","v":5691.46},{"$f":"IF(G1001<0,IF(H1001=0,0,IF(OR(G1001=0,F1001=0),\"N.M.\",IF(ABS(H1001/G1001)>=10,\"N.M.\",H1001/(-G1001)))),IF(H1001=0,0,IF(OR(G1001=0,F1001=0),\"N.M.\",IF(ABS(H1001/G1001)>=10,\"N.M.\",H1001/G1001))))","v":0.55052344347748705},null,-32253.08,-80889.040000000008,{"$f":"+K1001-L1001","v":48635.960000000006},{"$f":"IF(L1001<0,IF(M1001=0,0,IF(OR(L1001=0,K1001=0),\"N.M.\",IF(ABS(M1001/L1001)>=10,\"N.M.\",M1001/(-L1001)))),IF(M1001=0,0,IF(OR(L1001=0,K1001=0),\"N.M.\",IF(ABS(M1001/L1001)>=10,\"N.M.\",M1001/L1001))))","v":0.60126761301654708},null,null,-10044.51,-28395.02,{"$f":"+Q1001-R1001","v":18350.510000000002},{"$f":"IF(R1001<0,IF(S1001=0,0,IF(OR(R1001=0,Q1001=0),\"N.M.\",IF(ABS(S1001/R1001)>=10,\"N.M.\",S1001/(-R1001)))),IF(S1001=0,0,IF(OR(R1001=0,Q1001=0),\"N.M.\",IF(ABS(S1001/R1001)>=10,\"N.M.\",S1001/R1001))))","v":0.64625804102268647},null,-57928.33,-105860.25,{"$f":"+V1001-W1001","v":47931.92},{"$f":"IF(W1001<0,IF(X1001=0,0,IF(OR(W1001=0,V1001=0),\"N.M.\",IF(ABS(X1001/W1001)>=10,\"N.M.\",X1001/(-W1001)))),IF(X1001=0,0,IF(OR(W1001=0,V1001=0),\"N.M.\",IF(ABS(X1001/W1001)>=10,\"N.M.\",X1001/W1001))))","v":0.45278487439808612}]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-65717.180000000008,-44120.639999999999,{"$f":"+F1002-G1002","v":-21596.540000000008},{"$f":"IF(G1002<0,IF(H1002=0,0,IF(OR(G1002=0,F1002=0),\"N.M.\",IF(ABS(H1002/G1002)>=10,\"N.M.\",H1002/(-G1002)))),IF(H1002=0,0,IF(OR(G1002=0,F1002=0),\"N.M.\",IF(ABS(H1002/G1002)>=10,\"N.M.\",H1002/G1002))))","v":-0.48948836644255406},null,-447274.14,-382831.97000000003,{"$f":"+K1002-L1002","v":-64442.169999999984},{"$f":"IF(L1002<0,IF(M1002=0,0,IF(OR(L1002=0,K1002=0),\"N.M.\",IF(ABS(M1002/L1002)>=10,\"N.M.\",M1002/(-L1002)))),IF(M1002=0,0,IF(OR(L1002=0,K1002=0),\"N.M.\",IF(ABS(M1002/L1002)>=10,\"N.M.\",M1002/L1002))))","v":-0.1683301684548445},null,null,-147222.74,-104840.59,{"$f":"+Q1002-R1002","v":-42382.149999999994},{"$f":"IF(R1002<0,IF(S1002=0,0,IF(OR(R1002=0,Q1002=0),\"N.M.\",IF(ABS(S1002/R1002)>=10,\"N.M.\",S1002/(-R1002)))),IF(S1002=0,0,IF(OR(R1002=0,Q1002=0),\"N.M.\",IF(ABS(S1002/R1002)>=10,\"N.M.\",S1002/R1002))))","v":-0.40425325725465677},null,-527775.53,-477002.97000000003,{"$f":"+V1002-W1002","v":-50772.56},{"$f":"IF(W1002<0,IF(X1002=0,0,IF(OR(W1002=0,V1002=0),\"N.M.\",IF(ABS(X1002/W1002)>=10,\"N.M.\",X1002/(-W1002)))),IF(X1002=0,0,IF(OR(W1002=0,V1002=0),\"N.M.\",IF(ABS(X1002/W1002)>=10,\"N.M.\",X1002/W1002))))","v":-0.10644076283214755}]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,166717.15,4363.57,{"$f":"+F1003-G1003","v":162353.57999999999},{"$f":"IF(G1003<0,IF(H1003=0,0,IF(OR(G1003=0,F1003=0),\"N.M.\",IF(ABS(H1003/G1003)>=10,\"N.M.\",H1003/(-G1003)))),IF(H1003=0,0,IF(OR(G1003=0,F1003=0),\"N.M.\",IF(ABS(H1003/G1003)>=10,\"N.M.\",H1003/G1003))))","v":"N.M."},null,-11137.48,-144733.19,{"$f":"+K1003-L1003","v":133595.71},{"$f":"IF(L1003<0,IF(M1003=0,0,IF(OR(L1003=0,K1003=0),\"N.M.\",IF(ABS(M1003/L1003)>=10,\"N.M.\",M1003/(-L1003)))),IF(M1003=0,0,IF(OR(L1003=0,K1003=0),\"N.M.\",IF(ABS(M1003/L1003)>=10,\"N.M.\",M1003/L1003))))","v":0.92304819647794667},null,null,50914.1,-98050.180000000008,{"$f":"+Q1003-R1003","v":148964.28},{"$f":"IF(R1003<0,IF(S1003=0,0,IF(OR(R1003=0,Q1003=0),\"N.M.\",IF(ABS(S1003/R1003)>=10,\"N.M.\",S1003/(-R1003)))),IF(S1003=0,0,IF(OR(R1003=0,Q1003=0),\"N.M.\",IF(ABS(S1003/R1003)>=10,\"N.M.\",S1003/R1003))))","v":1.5192657473958742},null,66308.490000000005,98597.830000000016,{"$f":"+V1003-W1003","v":-32289.340000000011},{"$f":"IF(W1003<0,IF(X1003=0,0,IF(OR(W1003=0,V1003=0),\"N.M.\",IF(ABS(X1003/W1003)>=10,\"N.M.\",X1003/(-W1003)))),IF(X1003=0,0,IF(OR(W1003=0,V1003=0),\"N.M.\",IF(ABS(X1003/W1003)>=10,\"N.M.\",X1003/W1003))))","v":-0.32748530063998371}]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,{"$f":"+F1004-G1004","v":-18051.68},{"$f":"IF(G1004<0,IF(H1004=0,0,IF(OR(G1004=0,F1004=0),\"N.M.\",IF(ABS(H1004/G1004)>=10,\"N.M.\",H1004/(-G1004)))),IF(H1004=0,0,IF(OR(G1004=0,F1004=0),\"N.M.\",IF(ABS(H1004/G1004)>=10,\"N.M.\",H1004/G1004))))","v":"N.M."},null,0,180516.80000000002,{"$f":"+K1004-L1004","v":-180516.80000000002},{"$f":"IF(L1004<0,IF(M1004=0,0,IF(OR(L1004=0,K1004=0),\"N.M.\",IF(ABS(M1004/L1004)>=10,\"N.M.\",M1004/(-L1004)))),IF(M1004=0,0,IF(OR(L1004=0,K1004=0),\"N.M.\",IF(ABS(M1004/L1004)>=10,\"N.M.\",M1004/L1004))))","v":"N.M."},null,null,0,54155.040000000001,{"$f":"+Q1004-R1004","v":-54155.040000000001},{"$f":"IF(R1004<0,IF(S1004=0,0,IF(OR(R1004=0,Q1004=0),\"N.M.\",IF(ABS(S1004/R1004)>=10,\"N.M.\",S1004/(-R1004)))),IF(S1004=0,0,IF(OR(R1004=0,Q1004=0),\"N.M.\",IF(ABS(S1004/R1004)>=10,\"N.M.\",S1004/R1004))))","v":"N.M."},null,36101.950000000004,216620.16000000003,{"$f":"+V1004-W1004","v":-180518.21000000002},{"$f":"IF(W1004<0,IF(X1004=0,0,IF(OR(W1004=0,V1004=0),\"N.M.\",IF(ABS(X1004/W1004)>=10,\"N.M.\",X1004/(-W1004)))),IF(X1004=0,0,IF(OR(W1004=0,V1004=0),\"N.M.\",IF(ABS(X1004/W1004)>=10,\"N.M.\",X1004/W1004))))","v":-0.83333984242279202}]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,{"$f":"+F1005-G1005","v":132564.25},{"$f":"IF(G1005<0,IF(H1005=0,0,IF(OR(G1005=0,F1005=0),\"N.M.\",IF(ABS(H1005/G1005)>=10,\"N.M.\",H1005/(-G1005)))),IF(H1005=0,0,IF(OR(G1005=0,F1005=0),\"N.M.\",IF(ABS(H1005/G1005)>=10,\"N.M.\",H1005/G1005))))","v":0.38765174035020533},null,-2094031.29,-3419673.79,{"$f":"+K1005-L1005","v":1325642.5},{"$f":"IF(L1005<0,IF(M1005=0,0,IF(OR(L1005=0,K1005=0),\"N.M.\",IF(ABS(M1005/L1005)>=10,\"N.M.\",M1005/(-L1005)))),IF(M1005=0,0,IF(OR(L1005=0,K1005=0),\"N.M.\",IF(ABS(M1005/L1005)>=10,\"N.M.\",M1005/L1005))))","v":0.38765174148379805},null,null,-628209.39,-1025902.14,{"$f":"+Q1005-R1005","v":397692.75},{"$f":"IF(R1005<0,IF(S1005=0,0,IF(OR(R1005=0,Q1005=0),\"N.M.\",IF(ABS(S1005/R1005)>=10,\"N.M.\",S1005/(-R1005)))),IF(S1005=0,0,IF(OR(R1005=0,Q1005=0),\"N.M.\",IF(ABS(S1005/R1005)>=10,\"N.M.\",S1005/R1005))))","v":0.38765174035020533},null,-2647629.79,-4052888.21,{"$f":"+V1005-W1005","v":1405258.42},{"$f":"IF(W1005<0,IF(X1005=0,0,IF(OR(W1005=0,V1005=0),\"N.M.\",IF(ABS(X1005/W1005)>=10,\"N.M.\",X1005/(-W1005)))),IF(X1005=0,0,IF(OR(W1005=0,V1005=0),\"N.M.\",IF(ABS(X1005/W1005)>=10,\"N.M.\",X1005/W1005))))","v":0.34673012113502139}]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F1006-G1006","v":0},{"$f":"IF(G1006<0,IF(H1006=0,0,IF(OR(G1006=0,F1006=0),\"N.M.\",IF(ABS(H1006/G1006)>=10,\"N.M.\",H1006/(-G1006)))),IF(H1006=0,0,IF(OR(G1006=0,F1006=0),\"N.M.\",IF(ABS(H1006/G1006)>=10,\"N.M.\",H1006/G1006))))","v":0},null,476,0,{"$f":"+K1006-L1006","v":476},{"$f":"IF(L1006<0,IF(M1006=0,0,IF(OR(L1006=0,K1006=0),\"N.M.\",IF(ABS(M1006/L1006)>=10,\"N.M.\",M1006/(-L1006)))),IF(M1006=0,0,IF(OR(L1006=0,K1006=0),\"N.M.\",IF(ABS(M1006/L1006)>=10,\"N.M.\",M1006/L1006))))","v":"N.M."},null,null,0,0,{"$f":"+Q1006-R1006","v":0},{"$f":"IF(R1006<0,IF(S1006=0,0,IF(OR(R1006=0,Q1006=0),\"N.M.\",IF(ABS(S1006/R1006)>=10,\"N.M.\",S1006/(-R1006)))),IF(S1006=0,0,IF(OR(R1006=0,Q1006=0),\"N.M.\",IF(ABS(S1006/R1006)>=10,\"N.M.\",S1006/R1006))))","v":0},null,1689276,0,{"$f":"+V1006-W1006","v":1689276},{"$f":"IF(W1006<0,IF(X1006=0,0,IF(OR(W1006=0,V1006=0),\"N.M.\",IF(ABS(X1006/W1006)>=10,\"N.M.\",X1006/(-W1006)))),IF(X1006=0,0,IF(OR(W1006=0,V1006=0),\"N.M.\",IF(ABS(X1006/W1006)>=10,\"N.M.\",X1006/W1006))))","v":"N.M."}]
["%,V9270000","9270000","Franchise Requirements",null,null,13510.11,13347.89,{"$f":"+F1007-G1007","v":162.22000000000116},{"$f":"IF(G1007<0,IF(H1007=0,0,IF(OR(G1007=0,F1007=0),\"N.M.\",IF(ABS(H1007/G1007)>=10,\"N.M.\",H1007/(-G1007)))),IF(H1007=0,0,IF(OR(G1007=0,F1007=0),\"N.M.\",IF(ABS(H1007/G1007)>=10,\"N.M.\",H1007/G1007))))","v":1.2153231709281479E-2},null,136592.57,135618.47,{"$f":"+K1007-L1007","v":974.10000000000582},{"$f":"IF(L1007<0,IF(M1007=0,0,IF(OR(L1007=0,K1007=0),\"N.M.\",IF(ABS(M1007/L1007)>=10,\"N.M.\",M1007/(-L1007)))),IF(M1007=0,0,IF(OR(L1007=0,K1007=0),\"N.M.\",IF(ABS(M1007/L1007)>=10,\"N.M.\",M1007/L1007))))","v":7.1826499738568486E-3},null,null,56299.840000000004,42402.62,{"$f":"+Q1007-R1007","v":13897.220000000001},{"$f":"IF(R1007<0,IF(S1007=0,0,IF(OR(R1007=0,Q1007=0),\"N.M.\",IF(ABS(S1007/R1007)>=10,\"N.M.\",S1007/(-R1007)))),IF(S1007=0,0,IF(OR(R1007=0,Q1007=0),\"N.M.\",IF(ABS(S1007/R1007)>=10,\"N.M.\",S1007/R1007))))","v":0.32774437051295419},null,163303.51,159039.13,{"$f":"+V1007-W1007","v":4264.3800000000047},{"$f":"IF(W1007<0,IF(X1007=0,0,IF(OR(W1007=0,V1007=0),\"N.M.\",IF(ABS(X1007/W1007)>=10,\"N.M.\",X1007/(-W1007)))),IF(X1007=0,0,IF(OR(W1007=0,V1007=0),\"N.M.\",IF(ABS(X1007/W1007)>=10,\"N.M.\",X1007/W1007))))","v":2.6813401205099677E-2}]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,-176.14000000000001,1601.13,{"$f":"+F1008-G1008","v":-1777.2700000000002},{"$f":"IF(G1008<0,IF(H1008=0,0,IF(OR(G1008=0,F1008=0),\"N.M.\",IF(ABS(H1008/G1008)>=10,\"N.M.\",H1008/(-G1008)))),IF(H1008=0,0,IF(OR(G1008=0,F1008=0),\"N.M.\",IF(ABS(H1008/G1008)>=10,\"N.M.\",H1008/G1008))))","v":-1.1100098055748129},null,9651.39,8815.51,{"$f":"+K1008-L1008","v":835.8799999999992},{"$f":"IF(L1008<0,IF(M1008=0,0,IF(OR(L1008=0,K1008=0),\"N.M.\",IF(ABS(M1008/L1008)>=10,\"N.M.\",M1008/(-L1008)))),IF(M1008=0,0,IF(OR(L1008=0,K1008=0),\"N.M.\",IF(ABS(M1008/L1008)>=10,\"N.M.\",M1008/L1008))))","v":9.4819244717548865E-2},null,null,645.1,2568.41,{"$f":"+Q1008-R1008","v":-1923.31},{"$f":"IF(R1008<0,IF(S1008=0,0,IF(OR(R1008=0,Q1008=0),\"N.M.\",IF(ABS(S1008/R1008)>=10,\"N.M.\",S1008/(-R1008)))),IF(S1008=0,0,IF(OR(R1008=0,Q1008=0),\"N.M.\",IF(ABS(S1008/R1008)>=10,\"N.M.\",S1008/R1008))))","v":-0.74883293555156694},null,14520.45,9331.89,{"$f":"+V1008-W1008","v":5188.5600000000013},{"$f":"IF(W1008<0,IF(X1008=0,0,IF(OR(W1008=0,V1008=0),\"N.M.\",IF(ABS(X1008/W1008)>=10,\"N.M.\",X1008/(-W1008)))),IF(X1008=0,0,IF(OR(W1008=0,V1008=0),\"N.M.\",IF(ABS(X1008/W1008)>=10,\"N.M.\",X1008/W1008))))","v":0.55600312476893765}]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0.83000000000000007,{"$f":"+F1009-G1009","v":-0.83000000000000007},{"$f":"IF(G1009<0,IF(H1009=0,0,IF(OR(G1009=0,F1009=0),\"N.M.\",IF(ABS(H1009/G1009)>=10,\"N.M.\",H1009/(-G1009)))),IF(H1009=0,0,IF(OR(G1009=0,F1009=0),\"N.M.\",IF(ABS(H1009/G1009)>=10,\"N.M.\",H1009/G1009))))","v":"N.M."},null,0,4350.8900000000003,{"$f":"+K1009-L1009","v":-4350.8900000000003},{"$f":"IF(L1009<0,IF(M1009=0,0,IF(OR(L1009=0,K1009=0),\"N.M.\",IF(ABS(M1009/L1009)>=10,\"N.M.\",M1009/(-L1009)))),IF(M1009=0,0,IF(OR(L1009=0,K1009=0),\"N.M.\",IF(ABS(M1009/L1009)>=10,\"N.M.\",M1009/L1009))))","v":"N.M."},null,null,0,4138.6900000000005,{"$f":"+Q1009-R1009","v":-4138.6900000000005},{"$f":"IF(R1009<0,IF(S1009=0,0,IF(OR(R1009=0,Q1009=0),\"N.M.\",IF(ABS(S1009/R1009)>=10,\"N.M.\",S1009/(-R1009)))),IF(S1009=0,0,IF(OR(R1009=0,Q1009=0),\"N.M.\",IF(ABS(S1009/R1009)>=10,\"N.M.\",S1009/R1009))))","v":"N.M."},null,-4.37,4350.8900000000003,{"$f":"+V1009-W1009","v":-4355.26},{"$f":"IF(W1009<0,IF(X1009=0,0,IF(OR(W1009=0,V1009=0),\"N.M.\",IF(ABS(X1009/W1009)>=10,\"N.M.\",X1009/(-W1009)))),IF(X1009=0,0,IF(OR(W1009=0,V1009=0),\"N.M.\",IF(ABS(X1009/W1009)>=10,\"N.M.\",X1009/W1009))))","v":-1.0010043922048133}]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,125754.54000000001,112548.29000000001,{"$f":"+F1010-G1010","v":13206.25},{"$f":"IF(G1010<0,IF(H1010=0,0,IF(OR(G1010=0,F1010=0),\"N.M.\",IF(ABS(H1010/G1010)>=10,\"N.M.\",H1010/(-G1010)))),IF(H1010=0,0,IF(OR(G1010=0,F1010=0),\"N.M.\",IF(ABS(H1010/G1010)>=10,\"N.M.\",H1010/G1010))))","v":0.11733852198020955},null,1803346.25,2341753.65,{"$f":"+K1010-L1010","v":-538407.39999999991},{"$f":"IF(L1010<0,IF(M1010=0,0,IF(OR(L1010=0,K1010=0),\"N.M.\",IF(ABS(M1010/L1010)>=10,\"N.M.\",M1010/(-L1010)))),IF(M1010=0,0,IF(OR(L1010=0,K1010=0),\"N.M.\",IF(ABS(M1010/L1010)>=10,\"N.M.\",M1010/L1010))))","v":-0.2299163278767602},null,null,751392.20000000007,452981.47000000003,{"$f":"+Q1010-R1010","v":298410.73000000004},{"$f":"IF(R1010<0,IF(S1010=0,0,IF(OR(R1010=0,Q1010=0),\"N.M.\",IF(ABS(S1010/R1010)>=10,\"N.M.\",S1010/(-R1010)))),IF(S1010=0,0,IF(OR(R1010=0,Q1010=0),\"N.M.\",IF(ABS(S1010/R1010)>=10,\"N.M.\",S1010/R1010))))","v":0.65877028038255081},null,2463605.15,2918287.88,{"$f":"+V1010-W1010","v":-454682.73},{"$f":"IF(W1010<0,IF(X1010=0,0,IF(OR(W1010=0,V1010=0),\"N.M.\",IF(ABS(X1010/W1010)>=10,\"N.M.\",X1010/(-W1010)))),IF(X1010=0,0,IF(OR(W1010=0,V1010=0),\"N.M.\",IF(ABS(X1010/W1010)>=10,\"N.M.\",X1010/W1010))))","v":-0.15580461856285405}]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,22571.8,2085.39,{"$f":"+F1011-G1011","v":20486.41},{"$f":"IF(G1011<0,IF(H1011=0,0,IF(OR(G1011=0,F1011=0),\"N.M.\",IF(ABS(H1011/G1011)>=10,\"N.M.\",H1011/(-G1011)))),IF(H1011=0,0,IF(OR(G1011=0,F1011=0),\"N.M.\",IF(ABS(H1011/G1011)>=10,\"N.M.\",H1011/G1011))))","v":9.8237787656025972},null,87418.2,19442.34,{"$f":"+K1011-L1011","v":67975.86},{"$f":"IF(L1011<0,IF(M1011=0,0,IF(OR(L1011=0,K1011=0),\"N.M.\",IF(ABS(M1011/L1011)>=10,\"N.M.\",M1011/(-L1011)))),IF(M1011=0,0,IF(OR(L1011=0,K1011=0),\"N.M.\",IF(ABS(M1011/L1011)>=10,\"N.M.\",M1011/L1011))))","v":3.4962797687932627},null,null,29485.54,9361.81,{"$f":"+Q1011-R1011","v":20123.730000000003},{"$f":"IF(R1011<0,IF(S1011=0,0,IF(OR(R1011=0,Q1011=0),\"N.M.\",IF(ABS(S1011/R1011)>=10,\"N.M.\",S1011/(-R1011)))),IF(S1011=0,0,IF(OR(R1011=0,Q1011=0),\"N.M.\",IF(ABS(S1011/R1011)>=10,\"N.M.\",S1011/R1011))))","v":2.1495554812584325},null,89558.05,20469.04,{"$f":"+V1011-W1011","v":69089.010000000009},{"$f":"IF(W1011<0,IF(X1011=0,0,IF(OR(W1011=0,V1011=0),\"N.M.\",IF(ABS(X1011/W1011)>=10,\"N.M.\",X1011/(-W1011)))),IF(X1011=0,0,IF(OR(W1011=0,V1011=0),\"N.M.\",IF(ABS(X1011/W1011)>=10,\"N.M.\",X1011/W1011))))","v":3.3752931256180068}]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,{"$f":"+F1012-G1012","v":9512.8300000000017},{"$f":"IF(G1012<0,IF(H1012=0,0,IF(OR(G1012=0,F1012=0),\"N.M.\",IF(ABS(H1012/G1012)>=10,\"N.M.\",H1012/(-G1012)))),IF(H1012=0,0,IF(OR(G1012=0,F1012=0),\"N.M.\",IF(ABS(H1012/G1012)>=10,\"N.M.\",H1012/G1012))))","v":0.11976052502703569},null,832372.3,792331.26,{"$f":"+K1012-L1012","v":40041.040000000037},{"$f":"IF(L1012<0,IF(M1012=0,0,IF(OR(L1012=0,K1012=0),\"N.M.\",IF(ABS(M1012/L1012)>=10,\"N.M.\",M1012/(-L1012)))),IF(M1012=0,0,IF(OR(L1012=0,K1012=0),\"N.M.\",IF(ABS(M1012/L1012)>=10,\"N.M.\",M1012/L1012))))","v":5.0535731734224439E-2},null,null,266834.78999999998,238296.30000000002,{"$f":"+Q1012-R1012","v":28538.489999999962},{"$f":"IF(R1012<0,IF(S1012=0,0,IF(OR(R1012=0,Q1012=0),\"N.M.\",IF(ABS(S1012/R1012)>=10,\"N.M.\",S1012/(-R1012)))),IF(S1012=0,0,IF(OR(R1012=0,Q1012=0),\"N.M.\",IF(ABS(S1012/R1012)>=10,\"N.M.\",S1012/R1012))))","v":0.11976052502703551},null,991236.5,950532.2,{"$f":"+V1012-W1012","v":40704.300000000047},{"$f":"IF(W1012<0,IF(X1012=0,0,IF(OR(W1012=0,V1012=0),\"N.M.\",IF(ABS(X1012/W1012)>=10,\"N.M.\",X1012/(-W1012)))),IF(X1012=0,0,IF(OR(W1012=0,V1012=0),\"N.M.\",IF(ABS(X1012/W1012)>=10,\"N.M.\",X1012/W1012))))","v":4.2822641884199243E-2}]
["%,V9301000","9301000","General Advertising Expenses",null,null,4354.24,7199.99,{"$f":"+F1013-G1013","v":-2845.75},{"$f":"IF(G1013<0,IF(H1013=0,0,IF(OR(G1013=0,F1013=0),\"N.M.\",IF(ABS(H1013/G1013)>=10,\"N.M.\",H1013/(-G1013)))),IF(H1013=0,0,IF(OR(G1013=0,F1013=0),\"N.M.\",IF(ABS(H1013/G1013)>=10,\"N.M.\",H1013/G1013))))","v":-0.39524360450500629},null,15218.26,24313.89,{"$f":"+K1013-L1013","v":-9095.6299999999992},{"$f":"IF(L1013<0,IF(M1013=0,0,IF(OR(L1013=0,K1013=0),\"N.M.\",IF(ABS(M1013/L1013)>=10,\"N.M.\",M1013/(-L1013)))),IF(M1013=0,0,IF(OR(L1013=0,K1013=0),\"N.M.\",IF(ABS(M1013/L1013)>=10,\"N.M.\",M1013/L1013))))","v":-0.37409192852316103},null,null,3473.75,7099.99,{"$f":"+Q1013-R1013","v":-3626.24},{"$f":"IF(R1013<0,IF(S1013=0,0,IF(OR(R1013=0,Q1013=0),\"N.M.\",IF(ABS(S1013/R1013)>=10,\"N.M.\",S1013/(-R1013)))),IF(S1013=0,0,IF(OR(R1013=0,Q1013=0),\"N.M.\",IF(ABS(S1013/R1013)>=10,\"N.M.\",S1013/R1013))))","v":-0.51073874751936266},null,22418.27,46901.020000000004,{"$f":"+V1013-W1013","v":-24482.750000000004},{"$f":"IF(W1013<0,IF(X1013=0,0,IF(OR(W1013=0,V1013=0),\"N.M.\",IF(ABS(X1013/W1013)>=10,\"N.M.\",X1013/(-W1013)))),IF(X1013=0,0,IF(OR(W1013=0,V1013=0),\"N.M.\",IF(ABS(X1013/W1013)>=10,\"N.M.\",X1013/W1013))))","v":-0.52200890300466818}]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,6350.01,6.19,{"$f":"+F1014-G1014","v":6343.8200000000006},{"$f":"IF(G1014<0,IF(H1014=0,0,IF(OR(G1014=0,F1014=0),\"N.M.\",IF(ABS(H1014/G1014)>=10,\"N.M.\",H1014/(-G1014)))),IF(H1014=0,0,IF(OR(G1014=0,F1014=0),\"N.M.\",IF(ABS(H1014/G1014)>=10,\"N.M.\",H1014/G1014))))","v":"N.M."},null,25536.52,20261.61,{"$f":"+K1014-L1014","v":5274.91},{"$f":"IF(L1014<0,IF(M1014=0,0,IF(OR(L1014=0,K1014=0),\"N.M.\",IF(ABS(M1014/L1014)>=10,\"N.M.\",M1014/(-L1014)))),IF(M1014=0,0,IF(OR(L1014=0,K1014=0),\"N.M.\",IF(ABS(M1014/L1014)>=10,\"N.M.\",M1014/L1014))))","v":0.26034012104664928},null,null,12725.02,261.61,{"$f":"+Q1014-R1014","v":12463.41},{"$f":"IF(R1014<0,IF(S1014=0,0,IF(OR(R1014=0,Q1014=0),\"N.M.\",IF(ABS(S1014/R1014)>=10,\"N.M.\",S1014/(-R1014)))),IF(S1014=0,0,IF(OR(R1014=0,Q1014=0),\"N.M.\",IF(ABS(S1014/R1014)>=10,\"N.M.\",S1014/R1014))))","v":"N.M."},null,30940.22,28261.620000000003,{"$f":"+V1014-W1014","v":2678.5999999999985},{"$f":"IF(W1014<0,IF(X1014=0,0,IF(OR(W1014=0,V1014=0),\"N.M.\",IF(ABS(X1014/W1014)>=10,\"N.M.\",X1014/(-W1014)))),IF(X1014=0,0,IF(OR(W1014=0,V1014=0),\"N.M.\",IF(ABS(X1014/W1014)>=10,\"N.M.\",X1014/W1014))))","v":9.47787140298397E-2}]
["%,V9301003","9301003","TV Station Advertising Time",null,null,240.70000000000002,4860.9400000000005,{"$f":"+F1015-G1015","v":-4620.2400000000007},{"$f":"IF(G1015<0,IF(H1015=0,0,IF(OR(G1015=0,F1015=0),\"N.M.\",IF(ABS(H1015/G1015)>=10,\"N.M.\",H1015/(-G1015)))),IF(H1015=0,0,IF(OR(G1015=0,F1015=0),\"N.M.\",IF(ABS(H1015/G1015)>=10,\"N.M.\",H1015/G1015))))","v":-0.95048282842413201},null,2569.84,24302.33,{"$f":"+K1015-L1015","v":-21732.49},{"$f":"IF(L1015<0,IF(M1015=0,0,IF(OR(L1015=0,K1015=0),\"N.M.\",IF(ABS(M1015/L1015)>=10,\"N.M.\",M1015/(-L1015)))),IF(M1015=0,0,IF(OR(L1015=0,K1015=0),\"N.M.\",IF(ABS(M1015/L1015)>=10,\"N.M.\",M1015/L1015))))","v":-0.89425540678609827},null,null,1489.54,4582.2,{"$f":"+Q1015-R1015","v":-3092.66},{"$f":"IF(R1015<0,IF(S1015=0,0,IF(OR(R1015=0,Q1015=0),\"N.M.\",IF(ABS(S1015/R1015)>=10,\"N.M.\",S1015/(-R1015)))),IF(S1015=0,0,IF(OR(R1015=0,Q1015=0),\"N.M.\",IF(ABS(S1015/R1015)>=10,\"N.M.\",S1015/R1015))))","v":-0.67492907337086994},null,17765.11,28240.340000000004,{"$f":"+V1015-W1015","v":-10475.230000000003},{"$f":"IF(W1015<0,IF(X1015=0,0,IF(OR(W1015=0,V1015=0),\"N.M.\",IF(ABS(X1015/W1015)>=10,\"N.M.\",X1015/(-W1015)))),IF(X1015=0,0,IF(OR(W1015=0,V1015=0),\"N.M.\",IF(ABS(X1015/W1015)>=10,\"N.M.\",X1015/W1015))))","v":-0.37093144062713135}]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,{"$f":"+F1016-G1016","v":0},{"$f":"IF(G1016<0,IF(H1016=0,0,IF(OR(G1016=0,F1016=0),\"N.M.\",IF(ABS(H1016/G1016)>=10,\"N.M.\",H1016/(-G1016)))),IF(H1016=0,0,IF(OR(G1016=0,F1016=0),\"N.M.\",IF(ABS(H1016/G1016)>=10,\"N.M.\",H1016/G1016))))","v":0},null,-1682.5900000000001,0,{"$f":"+K1016-L1016","v":-1682.5900000000001},{"$f":"IF(L1016<0,IF(M1016=0,0,IF(OR(L1016=0,K1016=0),\"N.M.\",IF(ABS(M1016/L1016)>=10,\"N.M.\",M1016/(-L1016)))),IF(M1016=0,0,IF(OR(L1016=0,K1016=0),\"N.M.\",IF(ABS(M1016/L1016)>=10,\"N.M.\",M1016/L1016))))","v":"N.M."},null,null,0,0,{"$f":"+Q1016-R1016","v":0},{"$f":"IF(R1016<0,IF(S1016=0,0,IF(OR(R1016=0,Q1016=0),\"N.M.\",IF(ABS(S1016/R1016)>=10,\"N.M.\",S1016/(-R1016)))),IF(S1016=0,0,IF(OR(R1016=0,Q1016=0),\"N.M.\",IF(ABS(S1016/R1016)>=10,\"N.M.\",S1016/R1016))))","v":0},null,-1682.5900000000001,0,{"$f":"+V1016-W1016","v":-1682.5900000000001},{"$f":"IF(W1016<0,IF(X1016=0,0,IF(OR(W1016=0,V1016=0),\"N.M.\",IF(ABS(X1016/W1016)>=10,\"N.M.\",X1016/(-W1016)))),IF(X1016=0,0,IF(OR(W1016=0,V1016=0),\"N.M.\",IF(ABS(X1016/W1016)>=10,\"N.M.\",X1016/W1016))))","v":"N.M."}]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,{"$f":"+F1017-G1017","v":0},{"$f":"IF(G1017<0,IF(H1017=0,0,IF(OR(G1017=0,F1017=0),\"N.M.\",IF(ABS(H1017/G1017)>=10,\"N.M.\",H1017/(-G1017)))),IF(H1017=0,0,IF(OR(G1017=0,F1017=0),\"N.M.\",IF(ABS(H1017/G1017)>=10,\"N.M.\",H1017/G1017))))","v":0},null,625,0,{"$f":"+K1017-L1017","v":625},{"$f":"IF(L1017<0,IF(M1017=0,0,IF(OR(L1017=0,K1017=0),\"N.M.\",IF(ABS(M1017/L1017)>=10,\"N.M.\",M1017/(-L1017)))),IF(M1017=0,0,IF(OR(L1017=0,K1017=0),\"N.M.\",IF(ABS(M1017/L1017)>=10,\"N.M.\",M1017/L1017))))","v":"N.M."},null,null,0,0,{"$f":"+Q1017-R1017","v":0},{"$f":"IF(R1017<0,IF(S1017=0,0,IF(OR(R1017=0,Q1017=0),\"N.M.\",IF(ABS(S1017/R1017)>=10,\"N.M.\",S1017/(-R1017)))),IF(S1017=0,0,IF(OR(R1017=0,Q1017=0),\"N.M.\",IF(ABS(S1017/R1017)>=10,\"N.M.\",S1017/R1017))))","v":0},null,625,0,{"$f":"+V1017-W1017","v":625},{"$f":"IF(W1017<0,IF(X1017=0,0,IF(OR(W1017=0,V1017=0),\"N.M.\",IF(ABS(X1017/W1017)>=10,\"N.M.\",X1017/(-W1017)))),IF(X1017=0,0,IF(OR(W1017=0,V1017=0),\"N.M.\",IF(ABS(X1017/W1017)>=10,\"N.M.\",X1017/W1017))))","v":"N.M."}]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,203.36,0,{"$f":"+F1018-G1018","v":203.36},{"$f":"IF(G1018<0,IF(H1018=0,0,IF(OR(G1018=0,F1018=0),\"N.M.\",IF(ABS(H1018/G1018)>=10,\"N.M.\",H1018/(-G1018)))),IF(H1018=0,0,IF(OR(G1018=0,F1018=0),\"N.M.\",IF(ABS(H1018/G1018)>=10,\"N.M.\",H1018/G1018))))","v":"N.M."},null,203.36,0,{"$f":"+K1018-L1018","v":203.36},{"$f":"IF(L1018<0,IF(M1018=0,0,IF(OR(L1018=0,K1018=0),\"N.M.\",IF(ABS(M1018/L1018)>=10,\"N.M.\",M1018/(-L1018)))),IF(M1018=0,0,IF(OR(L1018=0,K1018=0),\"N.M.\",IF(ABS(M1018/L1018)>=10,\"N.M.\",M1018/L1018))))","v":"N.M."},null,null,203.36,0,{"$f":"+Q1018-R1018","v":203.36},{"$f":"IF(R1018<0,IF(S1018=0,0,IF(OR(R1018=0,Q1018=0),\"N.M.\",IF(ABS(S1018/R1018)>=10,\"N.M.\",S1018/(-R1018)))),IF(S1018=0,0,IF(OR(R1018=0,Q1018=0),\"N.M.\",IF(ABS(S1018/R1018)>=10,\"N.M.\",S1018/R1018))))","v":"N.M."},null,203.36,0,{"$f":"+V1018-W1018","v":203.36},{"$f":"IF(W1018<0,IF(X1018=0,0,IF(OR(W1018=0,V1018=0),\"N.M.\",IF(ABS(X1018/W1018)>=10,\"N.M.\",X1018/(-W1018)))),IF(X1018=0,0,IF(OR(W1018=0,V1018=0),\"N.M.\",IF(ABS(X1018/W1018)>=10,\"N.M.\",X1018/W1018))))","v":"N.M."}]
["%,V9301010","9301010","Publicity",null,null,0,0,{"$f":"+F1019-G1019","v":0},{"$f":"IF(G1019<0,IF(H1019=0,0,IF(OR(G1019=0,F1019=0),\"N.M.\",IF(ABS(H1019/G1019)>=10,\"N.M.\",H1019/(-G1019)))),IF(H1019=0,0,IF(OR(G1019=0,F1019=0),\"N.M.\",IF(ABS(H1019/G1019)>=10,\"N.M.\",H1019/G1019))))","v":0},null,0,0,{"$f":"+K1019-L1019","v":0},{"$f":"IF(L1019<0,IF(M1019=0,0,IF(OR(L1019=0,K1019=0),\"N.M.\",IF(ABS(M1019/L1019)>=10,\"N.M.\",M1019/(-L1019)))),IF(M1019=0,0,IF(OR(L1019=0,K1019=0),\"N.M.\",IF(ABS(M1019/L1019)>=10,\"N.M.\",M1019/L1019))))","v":0},null,null,0,0,{"$f":"+Q1019-R1019","v":0},{"$f":"IF(R1019<0,IF(S1019=0,0,IF(OR(R1019=0,Q1019=0),\"N.M.\",IF(ABS(S1019/R1019)>=10,\"N.M.\",S1019/(-R1019)))),IF(S1019=0,0,IF(OR(R1019=0,Q1019=0),\"N.M.\",IF(ABS(S1019/R1019)>=10,\"N.M.\",S1019/R1019))))","v":0},null,0,1.35,{"$f":"+V1019-W1019","v":-1.35},{"$f":"IF(W1019<0,IF(X1019=0,0,IF(OR(W1019=0,V1019=0),\"N.M.\",IF(ABS(X1019/W1019)>=10,\"N.M.\",X1019/(-W1019)))),IF(X1019=0,0,IF(OR(W1019=0,V1019=0),\"N.M.\",IF(ABS(X1019/W1019)>=10,\"N.M.\",X1019/W1019))))","v":"N.M."}]
["%,V9301012","9301012","Public Opinion Surveys",null,null,6644.85,0,{"$f":"+F1020-G1020","v":6644.85},{"$f":"IF(G1020<0,IF(H1020=0,0,IF(OR(G1020=0,F1020=0),\"N.M.\",IF(ABS(H1020/G1020)>=10,\"N.M.\",H1020/(-G1020)))),IF(H1020=0,0,IF(OR(G1020=0,F1020=0),\"N.M.\",IF(ABS(H1020/G1020)>=10,\"N.M.\",H1020/G1020))))","v":"N.M."},null,22490.04,12539.43,{"$f":"+K1020-L1020","v":9950.61},{"$f":"IF(L1020<0,IF(M1020=0,0,IF(OR(L1020=0,K1020=0),\"N.M.\",IF(ABS(M1020/L1020)>=10,\"N.M.\",M1020/(-L1020)))),IF(M1020=0,0,IF(OR(L1020=0,K1020=0),\"N.M.\",IF(ABS(M1020/L1020)>=10,\"N.M.\",M1020/L1020))))","v":0.79354563963433744},null,null,6644.85,0,{"$f":"+Q1020-R1020","v":6644.85},{"$f":"IF(R1020<0,IF(S1020=0,0,IF(OR(R1020=0,Q1020=0),\"N.M.\",IF(ABS(S1020/R1020)>=10,\"N.M.\",S1020/(-R1020)))),IF(S1020=0,0,IF(OR(R1020=0,Q1020=0),\"N.M.\",IF(ABS(S1020/R1020)>=10,\"N.M.\",S1020/R1020))))","v":"N.M."},null,26816.54,23060.989999999998,{"$f":"+V1020-W1020","v":3755.5500000000029},{"$f":"IF(W1020<0,IF(X1020=0,0,IF(OR(W1020=0,V1020=0),\"N.M.\",IF(ABS(X1020/W1020)>=10,\"N.M.\",X1020/(-W1020)))),IF(X1020=0,0,IF(OR(W1020=0,V1020=0),\"N.M.\",IF(ABS(X1020/W1020)>=10,\"N.M.\",X1020/W1020))))","v":0.16285293909758441}]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,227.23000000000002,211.33,{"$f":"+F1021-G1021","v":15.900000000000006},{"$f":"IF(G1021<0,IF(H1021=0,0,IF(OR(G1021=0,F1021=0),\"N.M.\",IF(ABS(H1021/G1021)>=10,\"N.M.\",H1021/(-G1021)))),IF(H1021=0,0,IF(OR(G1021=0,F1021=0),\"N.M.\",IF(ABS(H1021/G1021)>=10,\"N.M.\",H1021/G1021))))","v":7.5237779775706268E-2},null,8677.91,5508.32,{"$f":"+K1021-L1021","v":3169.59},{"$f":"IF(L1021<0,IF(M1021=0,0,IF(OR(L1021=0,K1021=0),\"N.M.\",IF(ABS(M1021/L1021)>=10,\"N.M.\",M1021/(-L1021)))),IF(M1021=0,0,IF(OR(L1021=0,K1021=0),\"N.M.\",IF(ABS(M1021/L1021)>=10,\"N.M.\",M1021/L1021))))","v":0.57541863943997451},null,null,4168.57,344.53000000000003,{"$f":"+Q1021-R1021","v":3824.0399999999995},{"$f":"IF(R1021<0,IF(S1021=0,0,IF(OR(R1021=0,Q1021=0),\"N.M.\",IF(ABS(S1021/R1021)>=10,\"N.M.\",S1021/(-R1021)))),IF(S1021=0,0,IF(OR(R1021=0,Q1021=0),\"N.M.\",IF(ABS(S1021/R1021)>=10,\"N.M.\",S1021/R1021))))","v":"N.M."},null,9487.39,8925.619999999999,{"$f":"+V1021-W1021","v":561.77000000000044},{"$f":"IF(W1021<0,IF(X1021=0,0,IF(OR(W1021=0,V1021=0),\"N.M.\",IF(ABS(X1021/W1021)>=10,\"N.M.\",X1021/(-W1021)))),IF(X1021=0,0,IF(OR(W1021=0,V1021=0),\"N.M.\",IF(ABS(X1021/W1021)>=10,\"N.M.\",X1021/W1021))))","v":6.2939045130758486E-2}]
["%,V9302000","9302000","Misc General Expenses",null,null,77681.13,10996.14,{"$f":"+F1022-G1022","v":66684.990000000005},{"$f":"IF(G1022<0,IF(H1022=0,0,IF(OR(G1022=0,F1022=0),\"N.M.\",IF(ABS(H1022/G1022)>=10,\"N.M.\",H1022/(-G1022)))),IF(H1022=0,0,IF(OR(G1022=0,F1022=0),\"N.M.\",IF(ABS(H1022/G1022)>=10,\"N.M.\",H1022/G1022))))","v":6.0643998712275407},null,276010.40700000001,232609.16,{"$f":"+K1022-L1022","v":43401.247000000003},{"$f":"IF(L1022<0,IF(M1022=0,0,IF(OR(L1022=0,K1022=0),\"N.M.\",IF(ABS(M1022/L1022)>=10,\"N.M.\",M1022/(-L1022)))),IF(M1022=0,0,IF(OR(L1022=0,K1022=0),\"N.M.\",IF(ABS(M1022/L1022)>=10,\"N.M.\",M1022/L1022))))","v":0.18658442771557235},null,null,118685.76000000001,41242.629999999997,{"$f":"+Q1022-R1022","v":77443.13},{"$f":"IF(R1022<0,IF(S1022=0,0,IF(OR(R1022=0,Q1022=0),\"N.M.\",IF(ABS(S1022/R1022)>=10,\"N.M.\",S1022/(-R1022)))),IF(S1022=0,0,IF(OR(R1022=0,Q1022=0),\"N.M.\",IF(ABS(S1022/R1022)>=10,\"N.M.\",S1022/R1022))))","v":1.8777447025080605},null,336797.15700000001,277988.16000000003,{"$f":"+V1022-W1022","v":58808.996999999974},{"$f":"IF(W1022<0,IF(X1022=0,0,IF(OR(W1022=0,V1022=0),\"N.M.\",IF(ABS(X1022/W1022)>=10,\"N.M.\",X1022/(-W1022)))),IF(X1022=0,0,IF(OR(W1022=0,V1022=0),\"N.M.\",IF(ABS(X1022/W1022)>=10,\"N.M.\",X1022/W1022))))","v":0.2115521646677325}]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,18691.021000000001,3536.4450000000002,{"$f":"+F1023-G1023","v":15154.576000000001},{"$f":"IF(G1023<0,IF(H1023=0,0,IF(OR(G1023=0,F1023=0),\"N.M.\",IF(ABS(H1023/G1023)>=10,\"N.M.\",H1023/(-G1023)))),IF(H1023=0,0,IF(OR(G1023=0,F1023=0),\"N.M.\",IF(ABS(H1023/G1023)>=10,\"N.M.\",H1023/G1023))))","v":4.2852570872726705},null,76496.432000000001,83336.229000000007,{"$f":"+K1023-L1023","v":-6839.7970000000059},{"$f":"IF(L1023<0,IF(M1023=0,0,IF(OR(L1023=0,K1023=0),\"N.M.\",IF(ABS(M1023/L1023)>=10,\"N.M.\",M1023/(-L1023)))),IF(M1023=0,0,IF(OR(L1023=0,K1023=0),\"N.M.\",IF(ABS(M1023/L1023)>=10,\"N.M.\",M1023/L1023))))","v":-8.2074712067905134E-2},null,null,33128.324000000001,35808.6,{"$f":"+Q1023-R1023","v":-2680.275999999998},{"$f":"IF(R1023<0,IF(S1023=0,0,IF(OR(R1023=0,Q1023=0),\"N.M.\",IF(ABS(S1023/R1023)>=10,\"N.M.\",S1023/(-R1023)))),IF(S1023=0,0,IF(OR(R1023=0,Q1023=0),\"N.M.\",IF(ABS(S1023/R1023)>=10,\"N.M.\",S1023/R1023))))","v":-7.4850063951117832E-2},null,81616.012000000002,78032.159000000014,{"$f":"+V1023-W1023","v":3583.8529999999882},{"$f":"IF(W1023<0,IF(X1023=0,0,IF(OR(W1023=0,V1023=0),\"N.M.\",IF(ABS(X1023/W1023)>=10,\"N.M.\",X1023/(-W1023)))),IF(X1023=0,0,IF(OR(W1023=0,V1023=0),\"N.M.\",IF(ABS(X1023/W1023)>=10,\"N.M.\",X1023/W1023))))","v":4.5927897496722957E-2}]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,{"$f":"+F1024-G1024","v":0},{"$f":"IF(G1024<0,IF(H1024=0,0,IF(OR(G1024=0,F1024=0),\"N.M.\",IF(ABS(H1024/G1024)>=10,\"N.M.\",H1024/(-G1024)))),IF(H1024=0,0,IF(OR(G1024=0,F1024=0),\"N.M.\",IF(ABS(H1024/G1024)>=10,\"N.M.\",H1024/G1024))))","v":0},null,17.89,584.32000000000005,{"$f":"+K1024-L1024","v":-566.43000000000006},{"$f":"IF(L1024<0,IF(M1024=0,0,IF(OR(L1024=0,K1024=0),\"N.M.\",IF(ABS(M1024/L1024)>=10,\"N.M.\",M1024/(-L1024)))),IF(M1024=0,0,IF(OR(L1024=0,K1024=0),\"N.M.\",IF(ABS(M1024/L1024)>=10,\"N.M.\",M1024/L1024))))","v":-0.96938321467688937},null,null,0,27.63,{"$f":"+Q1024-R1024","v":-27.63},{"$f":"IF(R1024<0,IF(S1024=0,0,IF(OR(R1024=0,Q1024=0),\"N.M.\",IF(ABS(S1024/R1024)>=10,\"N.M.\",S1024/(-R1024)))),IF(S1024=0,0,IF(OR(R1024=0,Q1024=0),\"N.M.\",IF(ABS(S1024/R1024)>=10,\"N.M.\",S1024/R1024))))","v":"N.M."},null,59.18,977.15000000000009,{"$f":"+V1024-W1024","v":-917.97000000000014},{"$f":"IF(W1024<0,IF(X1024=0,0,IF(OR(W1024=0,V1024=0),\"N.M.\",IF(ABS(X1024/W1024)>=10,\"N.M.\",X1024/(-W1024)))),IF(X1024=0,0,IF(OR(W1024=0,V1024=0),\"N.M.\",IF(ABS(X1024/W1024)>=10,\"N.M.\",X1024/W1024))))","v":-0.9394361152330758}]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,66.19,4269.9800000000005,{"$f":"+F1025-G1025","v":-4203.7900000000009},{"$f":"IF(G1025<0,IF(H1025=0,0,IF(OR(G1025=0,F1025=0),\"N.M.\",IF(ABS(H1025/G1025)>=10,\"N.M.\",H1025/(-G1025)))),IF(H1025=0,0,IF(OR(G1025=0,F1025=0),\"N.M.\",IF(ABS(H1025/G1025)>=10,\"N.M.\",H1025/G1025))))","v":-0.9844987564344565},null,32743.88,120525.32,{"$f":"+K1025-L1025","v":-87781.440000000002},{"$f":"IF(L1025<0,IF(M1025=0,0,IF(OR(L1025=0,K1025=0),\"N.M.\",IF(ABS(M1025/L1025)>=10,\"N.M.\",M1025/(-L1025)))),IF(M1025=0,0,IF(OR(L1025=0,K1025=0),\"N.M.\",IF(ABS(M1025/L1025)>=10,\"N.M.\",M1025/L1025))))","v":-0.72832364187043852},null,null,9346.35,4461.96,{"$f":"+Q1025-R1025","v":4884.3900000000003},{"$f":"IF(R1025<0,IF(S1025=0,0,IF(OR(R1025=0,Q1025=0),\"N.M.\",IF(ABS(S1025/R1025)>=10,\"N.M.\",S1025/(-R1025)))),IF(S1025=0,0,IF(OR(R1025=0,Q1025=0),\"N.M.\",IF(ABS(S1025/R1025)>=10,\"N.M.\",S1025/R1025))))","v":1.0946736411801092},null,32743.88,121863.19,{"$f":"+V1025-W1025","v":-89119.31},{"$f":"IF(W1025<0,IF(X1025=0,0,IF(OR(W1025=0,V1025=0),\"N.M.\",IF(ABS(X1025/W1025)>=10,\"N.M.\",X1025/(-W1025)))),IF(X1025=0,0,IF(OR(W1025=0,V1025=0),\"N.M.\",IF(ABS(X1025/W1025)>=10,\"N.M.\",X1025/W1025))))","v":-0.73130622955135183}]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,22373.920000000002,10407.81,{"$f":"+F1026-G1026","v":11966.110000000002},{"$f":"IF(G1026<0,IF(H1026=0,0,IF(OR(G1026=0,F1026=0),\"N.M.\",IF(ABS(H1026/G1026)>=10,\"N.M.\",H1026/(-G1026)))),IF(H1026=0,0,IF(OR(G1026=0,F1026=0),\"N.M.\",IF(ABS(H1026/G1026)>=10,\"N.M.\",H1026/G1026))))","v":1.1497241014199917},null,208305.04,164622.70000000001,{"$f":"+K1026-L1026","v":43682.34},{"$f":"IF(L1026<0,IF(M1026=0,0,IF(OR(L1026=0,K1026=0),\"N.M.\",IF(ABS(M1026/L1026)>=10,\"N.M.\",M1026/(-L1026)))),IF(M1026=0,0,IF(OR(L1026=0,K1026=0),\"N.M.\",IF(ABS(M1026/L1026)>=10,\"N.M.\",M1026/L1026))))","v":0.26534821746940118},null,null,79722.7,39831.24,{"$f":"+Q1026-R1026","v":39891.46},{"$f":"IF(R1026<0,IF(S1026=0,0,IF(OR(R1026=0,Q1026=0),\"N.M.\",IF(ABS(S1026/R1026)>=10,\"N.M.\",S1026/(-R1026)))),IF(S1026=0,0,IF(OR(R1026=0,Q1026=0),\"N.M.\",IF(ABS(S1026/R1026)>=10,\"N.M.\",S1026/R1026))))","v":1.0015118786158805},null,301272.73,213112.65000000002,{"$f":"+V1026-W1026","v":88160.079999999958},{"$f":"IF(W1026<0,IF(X1026=0,0,IF(OR(W1026=0,V1026=0),\"N.M.\",IF(ABS(X1026/W1026)>=10,\"N.M.\",X1026/(-W1026)))),IF(X1026=0,0,IF(OR(W1026=0,V1026=0),\"N.M.\",IF(ABS(X1026/W1026)>=10,\"N.M.\",X1026/W1026))))","v":0.41367830581619602}]
["%,V9310001","9310001","Rents - Real Property",null,null,800,800,{"$f":"+F1027-G1027","v":0},{"$f":"IF(G1027<0,IF(H1027=0,0,IF(OR(G1027=0,F1027=0),\"N.M.\",IF(ABS(H1027/G1027)>=10,\"N.M.\",H1027/(-G1027)))),IF(H1027=0,0,IF(OR(G1027=0,F1027=0),\"N.M.\",IF(ABS(H1027/G1027)>=10,\"N.M.\",H1027/G1027))))","v":0},null,8800,8000,{"$f":"+K1027-L1027","v":800},{"$f":"IF(L1027<0,IF(M1027=0,0,IF(OR(L1027=0,K1027=0),\"N.M.\",IF(ABS(M1027/L1027)>=10,\"N.M.\",M1027/(-L1027)))),IF(M1027=0,0,IF(OR(L1027=0,K1027=0),\"N.M.\",IF(ABS(M1027/L1027)>=10,\"N.M.\",M1027/L1027))))","v":0.1},null,null,2400,2400,{"$f":"+Q1027-R1027","v":0},{"$f":"IF(R1027<0,IF(S1027=0,0,IF(OR(R1027=0,Q1027=0),\"N.M.\",IF(ABS(S1027/R1027)>=10,\"N.M.\",S1027/(-R1027)))),IF(S1027=0,0,IF(OR(R1027=0,Q1027=0),\"N.M.\",IF(ABS(S1027/R1027)>=10,\"N.M.\",S1027/R1027))))","v":0},null,18233.71,19180.11,{"$f":"+V1027-W1027","v":-946.40000000000146},{"$f":"IF(W1027<0,IF(X1027=0,0,IF(OR(W1027=0,V1027=0),\"N.M.\",IF(ABS(X1027/W1027)>=10,\"N.M.\",X1027/(-W1027)))),IF(X1027=0,0,IF(OR(W1027=0,V1027=0),\"N.M.\",IF(ABS(X1027/W1027)>=10,\"N.M.\",X1027/W1027))))","v":-4.9342782705625851E-2}]
["%,V9310002","9310002","Rents - Personal Property",null,null,3496.41,4288.21,{"$f":"+F1028-G1028","v":-791.80000000000018},{"$f":"IF(G1028<0,IF(H1028=0,0,IF(OR(G1028=0,F1028=0),\"N.M.\",IF(ABS(H1028/G1028)>=10,\"N.M.\",H1028/(-G1028)))),IF(H1028=0,0,IF(OR(G1028=0,F1028=0),\"N.M.\",IF(ABS(H1028/G1028)>=10,\"N.M.\",H1028/G1028))))","v":-0.18464580792451865},null,39897.75,44011.11,{"$f":"+K1028-L1028","v":-4113.3600000000006},{"$f":"IF(L1028<0,IF(M1028=0,0,IF(OR(L1028=0,K1028=0),\"N.M.\",IF(ABS(M1028/L1028)>=10,\"N.M.\",M1028/(-L1028)))),IF(M1028=0,0,IF(OR(L1028=0,K1028=0),\"N.M.\",IF(ABS(M1028/L1028)>=10,\"N.M.\",M1028/L1028))))","v":-9.3461855426959256E-2},null,null,10994.69,12993.98,{"$f":"+Q1028-R1028","v":-1999.2899999999991},{"$f":"IF(R1028<0,IF(S1028=0,0,IF(OR(R1028=0,Q1028=0),\"N.M.\",IF(ABS(S1028/R1028)>=10,\"N.M.\",S1028/(-R1028)))),IF(S1028=0,0,IF(OR(R1028=0,Q1028=0),\"N.M.\",IF(ABS(S1028/R1028)>=10,\"N.M.\",S1028/R1028))))","v":-0.15386278876833728},null,48451.95,53082.98,{"$f":"+V1028-W1028","v":-4631.0300000000061},{"$f":"IF(W1028<0,IF(X1028=0,0,IF(OR(W1028=0,V1028=0),\"N.M.\",IF(ABS(X1028/W1028)>=10,\"N.M.\",X1028/(-W1028)))),IF(X1028=0,0,IF(OR(W1028=0,V1028=0),\"N.M.\",IF(ABS(X1028/W1028)>=10,\"N.M.\",X1028/W1028))))","v":-8.7241334228033277E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933","Line 194","TOTAL Operation (Total of lines 181 thru 193)","o",null,2074008.5010000002,2996860.6750000003,{"$f":"+F1029-G1029","v":-922852.17400000012},{"$f":"IF(G1029<0,IF(H1029=0,0,IF(OR(G1029=0,F1029=0),\"N.M.\",IF(ABS(H1029/G1029)>=10,\"N.M.\",H1029/(-G1029)))),IF(H1029=0,0,IF(OR(G1029=0,F1029=0),\"N.M.\",IF(ABS(H1029/G1029)>=10,\"N.M.\",H1029/G1029))))","v":-0.30793963219528048},null,17097758.020999998,18708377.838999998,{"$f":"+K1029-L1029","v":-1610619.818},{"$f":"IF(L1029<0,IF(M1029=0,0,IF(OR(L1029=0,K1029=0),\"N.M.\",IF(ABS(M1029/L1029)>=10,\"N.M.\",M1029/(-L1029)))),IF(M1029=0,0,IF(OR(L1029=0,K1029=0),\"N.M.\",IF(ABS(M1029/L1029)>=10,\"N.M.\",M1029/L1029))))","v":-8.6090832238937237E-2},null,null,5467828.2489999998,5767749.7100000037,{"$f":"+Q1029-R1029","v":-299921.46100000385},{"$f":"IF(R1029<0,IF(S1029=0,0,IF(OR(R1029=0,Q1029=0),\"N.M.\",IF(ABS(S1029/R1029)>=10,\"N.M.\",S1029/(-R1029)))),IF(S1029=0,0,IF(OR(R1029=0,Q1029=0),\"N.M.\",IF(ABS(S1029/R1029)>=10,\"N.M.\",S1029/R1029))))","v":-5.19997357860391E-2},null,24645964.491000008,21562977.684999995,{"$f":"+V1029-W1029","v":3082986.8060000129},{"$f":"IF(W1029<0,IF(X1029=0,0,IF(OR(W1029=0,V1029=0),\"N.M.\",IF(ABS(X1029/W1029)>=10,\"N.M.\",X1029/(-W1029)))),IF(X1029=0,0,IF(OR(W1029=0,V1029=0),\"N.M.\",IF(ABS(X1029/W1029)>=10,\"N.M.\",X1029/W1029))))","v":0.14297593083095628}]
[null,"Line 195","Maintenance",null," ",null,null,{"$f":"+F1030-G1030","v":0},{"$f":"IF(G1030<0,IF(H1030=0,0,IF(OR(G1030=0,F1030=0),\"N.M.\",IF(ABS(H1030/G1030)>=10,\"N.M.\",H1030/(-G1030)))),IF(H1030=0,0,IF(OR(G1030=0,F1030=0),\"N.M.\",IF(ABS(H1030/G1030)>=10,\"N.M.\",H1030/G1030))))","v":0},null,null,null,{"$f":"+K1030-L1030","v":0},{"$f":"IF(L1030<0,IF(M1030=0,0,IF(OR(L1030=0,K1030=0),\"N.M.\",IF(ABS(M1030/L1030)>=10,\"N.M.\",M1030/(-L1030)))),IF(M1030=0,0,IF(OR(L1030=0,K1030=0),\"N.M.\",IF(ABS(M1030/L1030)>=10,\"N.M.\",M1030/L1030))))","v":0},null,null,null,null,{"$f":"+Q1030-R1030","v":0},{"$f":"IF(R1030<0,IF(S1030=0,0,IF(OR(R1030=0,Q1030=0),\"N.M.\",IF(ABS(S1030/R1030)>=10,\"N.M.\",S1030/(-R1030)))),IF(S1030=0,0,IF(OR(R1030=0,Q1030=0),\"N.M.\",IF(ABS(S1030/R1030)>=10,\"N.M.\",S1030/R1030))))","v":0},null,null,null,{"$f":"+V1030-W1030","v":0},{"$f":"IF(W1030<0,IF(X1030=0,0,IF(OR(W1030=0,V1030=0),\"N.M.\",IF(ABS(X1030/W1030)>=10,\"N.M.\",X1030/(-W1030)))),IF(X1030=0,0,IF(OR(W1030=0,V1030=0),\"N.M.\",IF(ABS(X1030/W1030)>=10,\"N.M.\",X1030/W1030))))","v":0}]
["%,V9350000","9350000","Maintenance of General Plant",null,null,770.46,1725.98,{"$f":"+F1031-G1031","v":-955.52},{"$f":"IF(G1031<0,IF(H1031=0,0,IF(OR(G1031=0,F1031=0),\"N.M.\",IF(ABS(H1031/G1031)>=10,\"N.M.\",H1031/(-G1031)))),IF(H1031=0,0,IF(OR(G1031=0,F1031=0),\"N.M.\",IF(ABS(H1031/G1031)>=10,\"N.M.\",H1031/G1031))))","v":-0.55361012294464595},null,3563.42,21702.240000000002,{"$f":"+K1031-L1031","v":-18138.82},{"$f":"IF(L1031<0,IF(M1031=0,0,IF(OR(L1031=0,K1031=0),\"N.M.\",IF(ABS(M1031/L1031)>=10,\"N.M.\",M1031/(-L1031)))),IF(M1031=0,0,IF(OR(L1031=0,K1031=0),\"N.M.\",IF(ABS(M1031/L1031)>=10,\"N.M.\",M1031/L1031))))","v":-0.83580404603395775},null,null,1324.7,-9139.93,{"$f":"+Q1031-R1031","v":10464.630000000001},{"$f":"IF(R1031<0,IF(S1031=0,0,IF(OR(R1031=0,Q1031=0),\"N.M.\",IF(ABS(S1031/R1031)>=10,\"N.M.\",S1031/(-R1031)))),IF(S1031=0,0,IF(OR(R1031=0,Q1031=0),\"N.M.\",IF(ABS(S1031/R1031)>=10,\"N.M.\",S1031/R1031))))","v":1.1449354644948047},null,6998.76,25190.390000000003,{"$f":"+V1031-W1031","v":-18191.630000000005},{"$f":"IF(W1031<0,IF(X1031=0,0,IF(OR(W1031=0,V1031=0),\"N.M.\",IF(ABS(X1031/W1031)>=10,\"N.M.\",X1031/(-W1031)))),IF(X1031=0,0,IF(OR(W1031=0,V1031=0),\"N.M.\",IF(ABS(X1031/W1031)>=10,\"N.M.\",X1031/W1031))))","v":-0.72216547659643227}]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,30397.47,122038.47,{"$f":"+F1032-G1032","v":-91641},{"$f":"IF(G1032<0,IF(H1032=0,0,IF(OR(G1032=0,F1032=0),\"N.M.\",IF(ABS(H1032/G1032)>=10,\"N.M.\",H1032/(-G1032)))),IF(H1032=0,0,IF(OR(G1032=0,F1032=0),\"N.M.\",IF(ABS(H1032/G1032)>=10,\"N.M.\",H1032/G1032))))","v":-0.7509189520320928},null,187013.32,759928.87,{"$f":"+K1032-L1032","v":-572915.55000000005},{"$f":"IF(L1032<0,IF(M1032=0,0,IF(OR(L1032=0,K1032=0),\"N.M.\",IF(ABS(M1032/L1032)>=10,\"N.M.\",M1032/(-L1032)))),IF(M1032=0,0,IF(OR(L1032=0,K1032=0),\"N.M.\",IF(ABS(M1032/L1032)>=10,\"N.M.\",M1032/L1032))))","v":-0.75390680972549451},null,null,100449.41,273131.53000000003,{"$f":"+Q1032-R1032","v":-172682.12000000002},{"$f":"IF(R1032<0,IF(S1032=0,0,IF(OR(R1032=0,Q1032=0),\"N.M.\",IF(ABS(S1032/R1032)>=10,\"N.M.\",S1032/(-R1032)))),IF(S1032=0,0,IF(OR(R1032=0,Q1032=0),\"N.M.\",IF(ABS(S1032/R1032)>=10,\"N.M.\",S1032/R1032))))","v":-0.63223063261865087},null,477945.09,955079.54,{"$f":"+V1032-W1032","v":-477134.45},{"$f":"IF(W1032<0,IF(X1032=0,0,IF(OR(W1032=0,V1032=0),\"N.M.\",IF(ABS(X1032/W1032)>=10,\"N.M.\",X1032/(-W1032)))),IF(X1032=0,0,IF(OR(W1032=0,V1032=0),\"N.M.\",IF(ABS(X1032/W1032)>=10,\"N.M.\",X1032/W1032))))","v":-0.4995756164978678}]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1457.3,5596.62,{"$f":"+F1033-G1033","v":-4139.32},{"$f":"IF(G1033<0,IF(H1033=0,0,IF(OR(G1033=0,F1033=0),\"N.M.\",IF(ABS(H1033/G1033)>=10,\"N.M.\",H1033/(-G1033)))),IF(H1033=0,0,IF(OR(G1033=0,F1033=0),\"N.M.\",IF(ABS(H1033/G1033)>=10,\"N.M.\",H1033/G1033))))","v":-0.73961069359720688},null,16147.24,8111.16,{"$f":"+K1033-L1033","v":8036.08},{"$f":"IF(L1033<0,IF(M1033=0,0,IF(OR(L1033=0,K1033=0),\"N.M.\",IF(ABS(M1033/L1033)>=10,\"N.M.\",M1033/(-L1033)))),IF(M1033=0,0,IF(OR(L1033=0,K1033=0),\"N.M.\",IF(ABS(M1033/L1033)>=10,\"N.M.\",M1033/L1033))))","v":0.99074361743573058},null,null,4485.29,6599.1100000000006,{"$f":"+Q1033-R1033","v":-2113.8200000000006},{"$f":"IF(R1033<0,IF(S1033=0,0,IF(OR(R1033=0,Q1033=0),\"N.M.\",IF(ABS(S1033/R1033)>=10,\"N.M.\",S1033/(-R1033)))),IF(S1033=0,0,IF(OR(R1033=0,Q1033=0),\"N.M.\",IF(ABS(S1033/R1033)>=10,\"N.M.\",S1033/R1033))))","v":-0.32031895210111672},null,22141.739999999998,8109.65,{"$f":"+V1033-W1033","v":14032.089999999998},{"$f":"IF(W1033<0,IF(X1033=0,0,IF(OR(W1033=0,V1033=0),\"N.M.\",IF(ABS(X1033/W1033)>=10,\"N.M.\",X1033/(-W1033)))),IF(X1033=0,0,IF(OR(W1033=0,V1033=0),\"N.M.\",IF(ABS(X1033/W1033)>=10,\"N.M.\",X1033/W1033))))","v":1.7302953888268913}]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,385.15000000000003,{"$f":"+F1034-G1034","v":-385.15000000000003},{"$f":"IF(G1034<0,IF(H1034=0,0,IF(OR(G1034=0,F1034=0),\"N.M.\",IF(ABS(H1034/G1034)>=10,\"N.M.\",H1034/(-G1034)))),IF(H1034=0,0,IF(OR(G1034=0,F1034=0),\"N.M.\",IF(ABS(H1034/G1034)>=10,\"N.M.\",H1034/G1034))))","v":"N.M."},null,0,3789.14,{"$f":"+K1034-L1034","v":-3789.14},{"$f":"IF(L1034<0,IF(M1034=0,0,IF(OR(L1034=0,K1034=0),\"N.M.\",IF(ABS(M1034/L1034)>=10,\"N.M.\",M1034/(-L1034)))),IF(M1034=0,0,IF(OR(L1034=0,K1034=0),\"N.M.\",IF(ABS(M1034/L1034)>=10,\"N.M.\",M1034/L1034))))","v":"N.M."},null,null,0,1130.1000000000001,{"$f":"+Q1034-R1034","v":-1130.1000000000001},{"$f":"IF(R1034<0,IF(S1034=0,0,IF(OR(R1034=0,Q1034=0),\"N.M.\",IF(ABS(S1034/R1034)>=10,\"N.M.\",S1034/(-R1034)))),IF(S1034=0,0,IF(OR(R1034=0,Q1034=0),\"N.M.\",IF(ABS(S1034/R1034)>=10,\"N.M.\",S1034/R1034))))","v":"N.M."},null,753.09,4624.24,{"$f":"+V1034-W1034","v":-3871.1499999999996},{"$f":"IF(W1034<0,IF(X1034=0,0,IF(OR(W1034=0,V1034=0),\"N.M.\",IF(ABS(X1034/W1034)>=10,\"N.M.\",X1034/(-W1034)))),IF(X1034=0,0,IF(OR(W1034=0,V1034=0),\"N.M.\",IF(ABS(X1034/W1034)>=10,\"N.M.\",X1034/W1034))))","v":-0.83714296835804369}]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,74113.58,{"$f":"+F1035-G1035","v":-74113.58},{"$f":"IF(G1035<0,IF(H1035=0,0,IF(OR(G1035=0,F1035=0),\"N.M.\",IF(ABS(H1035/G1035)>=10,\"N.M.\",H1035/(-G1035)))),IF(H1035=0,0,IF(OR(G1035=0,F1035=0),\"N.M.\",IF(ABS(H1035/G1035)>=10,\"N.M.\",H1035/G1035))))","v":"N.M."},null,0,940368.62,{"$f":"+K1035-L1035","v":-940368.62},{"$f":"IF(L1035<0,IF(M1035=0,0,IF(OR(L1035=0,K1035=0),\"N.M.\",IF(ABS(M1035/L1035)>=10,\"N.M.\",M1035/(-L1035)))),IF(M1035=0,0,IF(OR(L1035=0,K1035=0),\"N.M.\",IF(ABS(M1035/L1035)>=10,\"N.M.\",M1035/L1035))))","v":"N.M."},null,null,0,221068.5,{"$f":"+Q1035-R1035","v":-221068.5},{"$f":"IF(R1035<0,IF(S1035=0,0,IF(OR(R1035=0,Q1035=0),\"N.M.\",IF(ABS(S1035/R1035)>=10,\"N.M.\",S1035/(-R1035)))),IF(S1035=0,0,IF(OR(R1035=0,Q1035=0),\"N.M.\",IF(ABS(S1035/R1035)>=10,\"N.M.\",S1035/R1035))))","v":"N.M."},null,177835.11000000002,1105371.5,{"$f":"+V1035-W1035","v":-927536.39},{"$f":"IF(W1035<0,IF(X1035=0,0,IF(OR(W1035=0,V1035=0),\"N.M.\",IF(ABS(X1035/W1035)>=10,\"N.M.\",X1035/(-W1035)))),IF(X1035=0,0,IF(OR(W1035=0,V1035=0),\"N.M.\",IF(ABS(X1035/W1035)>=10,\"N.M.\",X1035/W1035))))","v":-0.83911733747432427}]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,59939.46,{"$f":"+F1036-G1036","v":-59939.46},{"$f":"IF(G1036<0,IF(H1036=0,0,IF(OR(G1036=0,F1036=0),\"N.M.\",IF(ABS(H1036/G1036)>=10,\"N.M.\",H1036/(-G1036)))),IF(H1036=0,0,IF(OR(G1036=0,F1036=0),\"N.M.\",IF(ABS(H1036/G1036)>=10,\"N.M.\",H1036/G1036))))","v":"N.M."},null,0,812103.74,{"$f":"+K1036-L1036","v":-812103.74},{"$f":"IF(L1036<0,IF(M1036=0,0,IF(OR(L1036=0,K1036=0),\"N.M.\",IF(ABS(M1036/L1036)>=10,\"N.M.\",M1036/(-L1036)))),IF(M1036=0,0,IF(OR(L1036=0,K1036=0),\"N.M.\",IF(ABS(M1036/L1036)>=10,\"N.M.\",M1036/L1036))))","v":"N.M."},null,null,0,255145.02000000002,{"$f":"+Q1036-R1036","v":-255145.02000000002},{"$f":"IF(R1036<0,IF(S1036=0,0,IF(OR(R1036=0,Q1036=0),\"N.M.\",IF(ABS(S1036/R1036)>=10,\"N.M.\",S1036/(-R1036)))),IF(S1036=0,0,IF(OR(R1036=0,Q1036=0),\"N.M.\",IF(ABS(S1036/R1036)>=10,\"N.M.\",S1036/R1036))))","v":"N.M."},null,127581.96,973087.19,{"$f":"+V1036-W1036","v":-845505.23},{"$f":"IF(W1036<0,IF(X1036=0,0,IF(OR(W1036=0,V1036=0),\"N.M.\",IF(ABS(X1036/W1036)>=10,\"N.M.\",X1036/(-W1036)))),IF(X1036=0,0,IF(OR(W1036=0,V1036=0),\"N.M.\",IF(ABS(X1036/W1036)>=10,\"N.M.\",X1036/W1036))))","v":-0.86888948769328678}]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,{"$f":"+F1037-G1037","v":0},{"$f":"IF(G1037<0,IF(H1037=0,0,IF(OR(G1037=0,F1037=0),\"N.M.\",IF(ABS(H1037/G1037)>=10,\"N.M.\",H1037/(-G1037)))),IF(H1037=0,0,IF(OR(G1037=0,F1037=0),\"N.M.\",IF(ABS(H1037/G1037)>=10,\"N.M.\",H1037/G1037))))","v":0},null,0,0,{"$f":"+K1037-L1037","v":0},{"$f":"IF(L1037<0,IF(M1037=0,0,IF(OR(L1037=0,K1037=0),\"N.M.\",IF(ABS(M1037/L1037)>=10,\"N.M.\",M1037/(-L1037)))),IF(M1037=0,0,IF(OR(L1037=0,K1037=0),\"N.M.\",IF(ABS(M1037/L1037)>=10,\"N.M.\",M1037/L1037))))","v":0},null,null,0,0,{"$f":"+Q1037-R1037","v":0},{"$f":"IF(R1037<0,IF(S1037=0,0,IF(OR(R1037=0,Q1037=0),\"N.M.\",IF(ABS(S1037/R1037)>=10,\"N.M.\",S1037/(-R1037)))),IF(S1037=0,0,IF(OR(R1037=0,Q1037=0),\"N.M.\",IF(ABS(S1037/R1037)>=10,\"N.M.\",S1037/R1037))))","v":0},null,0,3.72,{"$f":"+V1037-W1037","v":-3.72},{"$f":"IF(W1037<0,IF(X1037=0,0,IF(OR(W1037=0,V1037=0),\"N.M.\",IF(ABS(X1037/W1037)>=10,\"N.M.\",X1037/(-W1037)))),IF(X1037=0,0,IF(OR(W1037=0,V1037=0),\"N.M.\",IF(ABS(X1037/W1037)>=10,\"N.M.\",X1037/W1037))))","v":"N.M."}]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,{"$f":"+F1038-G1038","v":0},{"$f":"IF(G1038<0,IF(H1038=0,0,IF(OR(G1038=0,F1038=0),\"N.M.\",IF(ABS(H1038/G1038)>=10,\"N.M.\",H1038/(-G1038)))),IF(H1038=0,0,IF(OR(G1038=0,F1038=0),\"N.M.\",IF(ABS(H1038/G1038)>=10,\"N.M.\",H1038/G1038))))","v":0},null,0,98.31,{"$f":"+K1038-L1038","v":-98.31},{"$f":"IF(L1038<0,IF(M1038=0,0,IF(OR(L1038=0,K1038=0),\"N.M.\",IF(ABS(M1038/L1038)>=10,\"N.M.\",M1038/(-L1038)))),IF(M1038=0,0,IF(OR(L1038=0,K1038=0),\"N.M.\",IF(ABS(M1038/L1038)>=10,\"N.M.\",M1038/L1038))))","v":"N.M."},null,null,0,0,{"$f":"+Q1038-R1038","v":0},{"$f":"IF(R1038<0,IF(S1038=0,0,IF(OR(R1038=0,Q1038=0),\"N.M.\",IF(ABS(S1038/R1038)>=10,\"N.M.\",S1038/(-R1038)))),IF(S1038=0,0,IF(OR(R1038=0,Q1038=0),\"N.M.\",IF(ABS(S1038/R1038)>=10,\"N.M.\",S1038/R1038))))","v":0},null,0,98.31,{"$f":"+V1038-W1038","v":-98.31},{"$f":"IF(W1038<0,IF(X1038=0,0,IF(OR(W1038=0,V1038=0),\"N.M.\",IF(ABS(X1038/W1038)>=10,\"N.M.\",X1038/(-W1038)))),IF(X1038=0,0,IF(OR(W1038=0,V1038=0),\"N.M.\",IF(ABS(X1038/W1038)>=10,\"N.M.\",X1038/W1038))))","v":"N.M."}]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,63.32,{"$f":"+F1039-G1039","v":-63.32},{"$f":"IF(G1039<0,IF(H1039=0,0,IF(OR(G1039=0,F1039=0),\"N.M.\",IF(ABS(H1039/G1039)>=10,\"N.M.\",H1039/(-G1039)))),IF(H1039=0,0,IF(OR(G1039=0,F1039=0),\"N.M.\",IF(ABS(H1039/G1039)>=10,\"N.M.\",H1039/G1039))))","v":"N.M."},null,0,4718.55,{"$f":"+K1039-L1039","v":-4718.55},{"$f":"IF(L1039<0,IF(M1039=0,0,IF(OR(L1039=0,K1039=0),\"N.M.\",IF(ABS(M1039/L1039)>=10,\"N.M.\",M1039/(-L1039)))),IF(M1039=0,0,IF(OR(L1039=0,K1039=0),\"N.M.\",IF(ABS(M1039/L1039)>=10,\"N.M.\",M1039/L1039))))","v":"N.M."},null,null,0,3498.04,{"$f":"+Q1039-R1039","v":-3498.04},{"$f":"IF(R1039<0,IF(S1039=0,0,IF(OR(R1039=0,Q1039=0),\"N.M.\",IF(ABS(S1039/R1039)>=10,\"N.M.\",S1039/(-R1039)))),IF(S1039=0,0,IF(OR(R1039=0,Q1039=0),\"N.M.\",IF(ABS(S1039/R1039)>=10,\"N.M.\",S1039/R1039))))","v":"N.M."},null,394.16,6162.12,{"$f":"+V1039-W1039","v":-5767.96},{"$f":"IF(W1039<0,IF(X1039=0,0,IF(OR(W1039=0,V1039=0),\"N.M.\",IF(ABS(X1039/W1039)>=10,\"N.M.\",X1039/(-W1039)))),IF(X1039=0,0,IF(OR(W1039=0,V1039=0),\"N.M.\",IF(ABS(X1039/W1039)>=10,\"N.M.\",X1039/W1039))))","v":-0.93603500094123449}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935","Line 196","(935) Maintenance of General Plant","m",null,32625.23,263862.58,{"$f":"+F1040-G1040","v":-231237.35},{"$f":"IF(G1040<0,IF(H1040=0,0,IF(OR(G1040=0,F1040=0),\"N.M.\",IF(ABS(H1040/G1040)>=10,\"N.M.\",H1040/(-G1040)))),IF(H1040=0,0,IF(OR(G1040=0,F1040=0),\"N.M.\",IF(ABS(H1040/G1040)>=10,\"N.M.\",H1040/G1040))))","v":-0.87635522247982256},null,206723.98,2550820.63,{"$f":"+K1040-L1040","v":-2344096.65},{"$f":"IF(L1040<0,IF(M1040=0,0,IF(OR(L1040=0,K1040=0),\"N.M.\",IF(ABS(M1040/L1040)>=10,\"N.M.\",M1040/(-L1040)))),IF(M1040=0,0,IF(OR(L1040=0,K1040=0),\"N.M.\",IF(ABS(M1040/L1040)>=10,\"N.M.\",M1040/L1040))))","v":-0.91895785318311463},null,null,106259.4,751432.37000000011,{"$f":"+Q1040-R1040","v":-645172.97000000009},{"$f":"IF(R1040<0,IF(S1040=0,0,IF(OR(R1040=0,Q1040=0),\"N.M.\",IF(ABS(S1040/R1040)>=10,\"N.M.\",S1040/(-R1040)))),IF(S1040=0,0,IF(OR(R1040=0,Q1040=0),\"N.M.\",IF(ABS(S1040/R1040)>=10,\"N.M.\",S1040/R1040))))","v":-0.85859086693324105},null,813649.91000000015,3077726.6599999997,{"$f":"+V1040-W1040","v":-2264076.7499999995},{"$f":"IF(W1040<0,IF(X1040=0,0,IF(OR(W1040=0,V1040=0),\"N.M.\",IF(ABS(X1040/W1040)>=10,\"N.M.\",X1040/(-W1040)))),IF(X1040=0,0,IF(OR(W1040=0,V1040=0),\"N.M.\",IF(ABS(X1040/W1040)>=10,\"N.M.\",X1040/W1040))))","v":-0.73563282257170937}]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1852.16,0,{"$f":"+F1041-G1041","v":1852.16},{"$f":"IF(G1041<0,IF(H1041=0,0,IF(OR(G1041=0,F1041=0),\"N.M.\",IF(ABS(H1041/G1041)>=10,\"N.M.\",H1041/(-G1041)))),IF(H1041=0,0,IF(OR(G1041=0,F1041=0),\"N.M.\",IF(ABS(H1041/G1041)>=10,\"N.M.\",H1041/G1041))))","v":"N.M."},null,12445.75,0,null,null,null,null,6189.4400000000005,0,null,null,null,12445.75,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351","Line 196.1","(935.1) Maintenance of Computer Hardware",null,null,1852.16,0,{"$f":"+F1042-G1042","v":1852.16},{"$f":"IF(G1042<0,IF(H1042=0,0,IF(OR(G1042=0,F1042=0),\"N.M.\",IF(ABS(H1042/G1042)>=10,\"N.M.\",H1042/(-G1042)))),IF(H1042=0,0,IF(OR(G1042=0,F1042=0),\"N.M.\",IF(ABS(H1042/G1042)>=10,\"N.M.\",H1042/G1042))))","v":"N.M."},null,12445.75,0,null,null,null,null,6189.4400000000005,0,null,null,null,12445.75,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,78786.710000000006,0,{"$f":"+F1043-G1043","v":78786.710000000006},{"$f":"IF(G1043<0,IF(H1043=0,0,IF(OR(G1043=0,F1043=0),\"N.M.\",IF(ABS(H1043/G1043)>=10,\"N.M.\",H1043/(-G1043)))),IF(H1043=0,0,IF(OR(G1043=0,F1043=0),\"N.M.\",IF(ABS(H1043/G1043)>=10,\"N.M.\",H1043/G1043))))","v":"N.M."},null,694500.75,0,null,null,null,null,228575.25,0,null,null,null,694500.75,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352","Line 196.2","(935.2) Maintenance of Computer Software",null,null,78786.710000000006,0,{"$f":"+F1044-G1044","v":78786.710000000006},{"$f":"IF(G1044<0,IF(H1044=0,0,IF(OR(G1044=0,F1044=0),\"N.M.\",IF(ABS(H1044/G1044)>=10,\"N.M.\",H1044/(-G1044)))),IF(H1044=0,0,IF(OR(G1044=0,F1044=0),\"N.M.\",IF(ABS(H1044/G1044)>=10,\"N.M.\",H1044/G1044))))","v":"N.M."},null,694500.75,0,null,null,null,null,228575.25,0,null,null,null,694500.75,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,12000.23,0,{"$f":"+F1045-G1045","v":12000.23},{"$f":"IF(G1045<0,IF(H1045=0,0,IF(OR(G1045=0,F1045=0),\"N.M.\",IF(ABS(H1045/G1045)>=10,\"N.M.\",H1045/(-G1045)))),IF(H1045=0,0,IF(OR(G1045=0,F1045=0),\"N.M.\",IF(ABS(H1045/G1045)>=10,\"N.M.\",H1045/G1045))))","v":"N.M."},null,95752.34,0,null,null,null,null,25298.400000000001,0,null,null,null,95752.34,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353","Line 196.3","(935.3) Maintenance of Communication Equipment",null,null,12000.23,0,{"$f":"+F1046-G1046","v":12000.23},{"$f":"IF(G1046<0,IF(H1046=0,0,IF(OR(G1046=0,F1046=0),\"N.M.\",IF(ABS(H1046/G1046)>=10,\"N.M.\",H1046/(-G1046)))),IF(H1046=0,0,IF(OR(G1046=0,F1046=0),\"N.M.\",IF(ABS(H1046/G1046)>=10,\"N.M.\",H1046/G1046))))","v":"N.M."},null,95752.34,0,null,null,null,null,25298.400000000001,0,null,null,null,95752.34,0]
["%,V9350000","9350000","Maintenance of General Plant",null,null,770.46,1725.98,{"$f":"+F1047-G1047","v":-955.52},{"$f":"IF(G1047<0,IF(H1047=0,0,IF(OR(G1047=0,F1047=0),\"N.M.\",IF(ABS(H1047/G1047)>=10,\"N.M.\",H1047/(-G1047)))),IF(H1047=0,0,IF(OR(G1047=0,F1047=0),\"N.M.\",IF(ABS(H1047/G1047)>=10,\"N.M.\",H1047/G1047))))","v":-0.55361012294464595},null,3563.42,21702.240000000002,null,null,null,null,1324.7,-9139.93,null,null,null,6998.76,25190.390000000003]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,30397.47,122038.47,{"$f":"+F1048-G1048","v":-91641},{"$f":"IF(G1048<0,IF(H1048=0,0,IF(OR(G1048=0,F1048=0),\"N.M.\",IF(ABS(H1048/G1048)>=10,\"N.M.\",H1048/(-G1048)))),IF(H1048=0,0,IF(OR(G1048=0,F1048=0),\"N.M.\",IF(ABS(H1048/G1048)>=10,\"N.M.\",H1048/G1048))))","v":-0.7509189520320928},null,187013.32,759928.87,null,null,null,null,100449.41,273131.53000000003,null,null,null,477945.09,955079.54]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1457.3,5596.62,{"$f":"+F1049-G1049","v":-4139.32},{"$f":"IF(G1049<0,IF(H1049=0,0,IF(OR(G1049=0,F1049=0),\"N.M.\",IF(ABS(H1049/G1049)>=10,\"N.M.\",H1049/(-G1049)))),IF(H1049=0,0,IF(OR(G1049=0,F1049=0),\"N.M.\",IF(ABS(H1049/G1049)>=10,\"N.M.\",H1049/G1049))))","v":-0.73961069359720688},null,16147.24,8111.16,null,null,null,null,4485.29,6599.1100000000006,null,null,null,22141.739999999998,8109.65]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,385.15000000000003,{"$f":"+F1050-G1050","v":-385.15000000000003},{"$f":"IF(G1050<0,IF(H1050=0,0,IF(OR(G1050=0,F1050=0),\"N.M.\",IF(ABS(H1050/G1050)>=10,\"N.M.\",H1050/(-G1050)))),IF(H1050=0,0,IF(OR(G1050=0,F1050=0),\"N.M.\",IF(ABS(H1050/G1050)>=10,\"N.M.\",H1050/G1050))))","v":"N.M."},null,0,3789.14,null,null,null,null,0,1130.1000000000001,null,null,null,753.09,4624.24]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,74113.58,{"$f":"+F1051-G1051","v":-74113.58},{"$f":"IF(G1051<0,IF(H1051=0,0,IF(OR(G1051=0,F1051=0),\"N.M.\",IF(ABS(H1051/G1051)>=10,\"N.M.\",H1051/(-G1051)))),IF(H1051=0,0,IF(OR(G1051=0,F1051=0),\"N.M.\",IF(ABS(H1051/G1051)>=10,\"N.M.\",H1051/G1051))))","v":"N.M."},null,0,940368.62,null,null,null,null,0,221068.5,null,null,null,177835.11000000002,1105371.5]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,59939.46,{"$f":"+F1052-G1052","v":-59939.46},{"$f":"IF(G1052<0,IF(H1052=0,0,IF(OR(G1052=0,F1052=0),\"N.M.\",IF(ABS(H1052/G1052)>=10,\"N.M.\",H1052/(-G1052)))),IF(H1052=0,0,IF(OR(G1052=0,F1052=0),\"N.M.\",IF(ABS(H1052/G1052)>=10,\"N.M.\",H1052/G1052))))","v":"N.M."},null,0,812103.74,null,null,null,null,0,255145.02000000002,null,null,null,127581.96,973087.19]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,{"$f":"+F1053-G1053","v":0},{"$f":"IF(G1053<0,IF(H1053=0,0,IF(OR(G1053=0,F1053=0),\"N.M.\",IF(ABS(H1053/G1053)>=10,\"N.M.\",H1053/(-G1053)))),IF(H1053=0,0,IF(OR(G1053=0,F1053=0),\"N.M.\",IF(ABS(H1053/G1053)>=10,\"N.M.\",H1053/G1053))))","v":0},null,0,0,null,null,null,null,0,0,null,null,null,0,3.72]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,{"$f":"+F1054-G1054","v":0},{"$f":"IF(G1054<0,IF(H1054=0,0,IF(OR(G1054=0,F1054=0),\"N.M.\",IF(ABS(H1054/G1054)>=10,\"N.M.\",H1054/(-G1054)))),IF(H1054=0,0,IF(OR(G1054=0,F1054=0),\"N.M.\",IF(ABS(H1054/G1054)>=10,\"N.M.\",H1054/G1054))))","v":0},null,0,98.31,null,null,null,null,0,0,null,null,null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,63.32,{"$f":"+F1055-G1055","v":-63.32},{"$f":"IF(G1055<0,IF(H1055=0,0,IF(OR(G1055=0,F1055=0),\"N.M.\",IF(ABS(H1055/G1055)>=10,\"N.M.\",H1055/(-G1055)))),IF(H1055=0,0,IF(OR(G1055=0,F1055=0),\"N.M.\",IF(ABS(H1055/G1055)>=10,\"N.M.\",H1055/G1055))))","v":"N.M."},null,0,4718.55,null,null,null,null,0,3498.04,null,null,null,394.16,6162.12]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1852.16,0,{"$f":"+F1056-G1056","v":1852.16},{"$f":"IF(G1056<0,IF(H1056=0,0,IF(OR(G1056=0,F1056=0),\"N.M.\",IF(ABS(H1056/G1056)>=10,\"N.M.\",H1056/(-G1056)))),IF(H1056=0,0,IF(OR(G1056=0,F1056=0),\"N.M.\",IF(ABS(H1056/G1056)>=10,\"N.M.\",H1056/G1056))))","v":"N.M."},null,12445.75,0,null,null,null,null,6189.4400000000005,0,null,null,null,12445.75,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,78786.710000000006,0,{"$f":"+F1057-G1057","v":78786.710000000006},{"$f":"IF(G1057<0,IF(H1057=0,0,IF(OR(G1057=0,F1057=0),\"N.M.\",IF(ABS(H1057/G1057)>=10,\"N.M.\",H1057/(-G1057)))),IF(H1057=0,0,IF(OR(G1057=0,F1057=0),\"N.M.\",IF(ABS(H1057/G1057)>=10,\"N.M.\",H1057/G1057))))","v":"N.M."},null,694500.75,0,null,null,null,null,228575.25,0,null,null,null,694500.75,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,12000.23,0,{"$f":"+F1058-G1058","v":12000.23},{"$f":"IF(G1058<0,IF(H1058=0,0,IF(OR(G1058=0,F1058=0),\"N.M.\",IF(ABS(H1058/G1058)>=10,\"N.M.\",H1058/(-G1058)))),IF(H1058=0,0,IF(OR(G1058=0,F1058=0),\"N.M.\",IF(ABS(H1058/G1058)>=10,\"N.M.\",H1058/G1058))))","v":"N.M."},null,95752.34,0,null,null,null,null,25298.400000000001,0,null,null,null,95752.34,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935,N9351,N9352,N9353","Line 196.4","TOTAL Maintenance (Total of lines 196 thru 196.3)",null,null,125264.33,263862.58,{"$f":"+F1059-G1059","v":-138598.25},{"$f":"IF(G1059<0,IF(H1059=0,0,IF(OR(G1059=0,F1059=0),\"N.M.\",IF(ABS(H1059/G1059)>=10,\"N.M.\",H1059/(-G1059)))),IF(H1059=0,0,IF(OR(G1059=0,F1059=0),\"N.M.\",IF(ABS(H1059/G1059)>=10,\"N.M.\",H1059/G1059))))","v":-0.52526678849270703},null,1009422.82,2550820.63,null,null,null,null,366322.49,751432.37000000011,null,null,null,1616348.7500000002,3077726.6599999997]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,927905.73,1043820.53,{"$f":"+F1060-G1060","v":-115914.80000000005},{"$f":"IF(G1060<0,IF(H1060=0,0,IF(OR(G1060=0,F1060=0),\"N.M.\",IF(ABS(H1060/G1060)>=10,\"N.M.\",H1060/(-G1060)))),IF(H1060=0,0,IF(OR(G1060=0,F1060=0),\"N.M.\",IF(ABS(H1060/G1060)>=10,\"N.M.\",H1060/G1060))))","v":-0.11104859184940542},null,9610479.5199999996,10641867.33,{"$f":"+K1060-L1060","v":-1031387.8100000005},{"$f":"IF(L1060<0,IF(M1060=0,0,IF(OR(L1060=0,K1060=0),\"N.M.\",IF(ABS(M1060/L1060)>=10,\"N.M.\",M1060/(-L1060)))),IF(M1060=0,0,IF(OR(L1060=0,K1060=0),\"N.M.\",IF(ABS(M1060/L1060)>=10,\"N.M.\",M1060/L1060))))","v":-9.6917935360128243E-2},null,null,2809665.48,3127561.94,{"$f":"+Q1060-R1060","v":-317896.45999999996},{"$f":"IF(R1060<0,IF(S1060=0,0,IF(OR(R1060=0,Q1060=0),\"N.M.\",IF(ABS(S1060/R1060)>=10,\"N.M.\",S1060/(-R1060)))),IF(S1060=0,0,IF(OR(R1060=0,Q1060=0),\"N.M.\",IF(ABS(S1060/R1060)>=10,\"N.M.\",S1060/R1060))))","v":-0.1016435377135968},null,11213882.09,12439686.49,{"$f":"+V1060-W1060","v":-1225804.4000000004},{"$f":"IF(W1060<0,IF(X1060=0,0,IF(OR(W1060=0,V1060=0),\"N.M.\",IF(ABS(X1060/W1060)>=10,\"N.M.\",X1060/(-W1060)))),IF(X1060=0,0,IF(OR(W1060=0,V1060=0),\"N.M.\",IF(ABS(X1060/W1060)>=10,\"N.M.\",X1060/W1060))))","v":-9.853981456730429E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,82.3,0,{"$f":"+F1061-G1061","v":82.3},{"$f":"IF(G1061<0,IF(H1061=0,0,IF(OR(G1061=0,F1061=0),\"N.M.\",IF(ABS(H1061/G1061)>=10,\"N.M.\",H1061/(-G1061)))),IF(H1061=0,0,IF(OR(G1061=0,F1061=0),\"N.M.\",IF(ABS(H1061/G1061)>=10,\"N.M.\",H1061/G1061))))","v":"N.M."},null,29.88,0,{"$f":"+K1061-L1061","v":29.88},{"$f":"IF(L1061<0,IF(M1061=0,0,IF(OR(L1061=0,K1061=0),\"N.M.\",IF(ABS(M1061/L1061)>=10,\"N.M.\",M1061/(-L1061)))),IF(M1061=0,0,IF(OR(L1061=0,K1061=0),\"N.M.\",IF(ABS(M1061/L1061)>=10,\"N.M.\",M1061/L1061))))","v":"N.M."},null,null,0.02,0,{"$f":"+Q1061-R1061","v":0.02},{"$f":"IF(R1061<0,IF(S1061=0,0,IF(OR(R1061=0,Q1061=0),\"N.M.\",IF(ABS(S1061/R1061)>=10,\"N.M.\",S1061/(-R1061)))),IF(S1061=0,0,IF(OR(R1061=0,Q1061=0),\"N.M.\",IF(ABS(S1061/R1061)>=10,\"N.M.\",S1061/R1061))))","v":"N.M."},null,29.88,0,{"$f":"+V1061-W1061","v":29.88},{"$f":"IF(W1061<0,IF(X1061=0,0,IF(OR(W1061=0,V1061=0),\"N.M.\",IF(ABS(X1061/W1061)>=10,\"N.M.\",X1061/(-W1061)))),IF(X1061=0,0,IF(OR(W1061=0,V1061=0),\"N.M.\",IF(ABS(X1061/W1061)>=10,\"N.M.\",X1061/W1061))))","v":"N.M."}]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,176889.82,70017.7,{"$f":"+F1062-G1062","v":106872.12000000001},{"$f":"IF(G1062<0,IF(H1062=0,0,IF(OR(G1062=0,F1062=0),\"N.M.\",IF(ABS(H1062/G1062)>=10,\"N.M.\",H1062/(-G1062)))),IF(H1062=0,0,IF(OR(G1062=0,F1062=0),\"N.M.\",IF(ABS(H1062/G1062)>=10,\"N.M.\",H1062/G1062))))","v":1.5263586207487538},null,1280202.9100000001,607268.52,{"$f":"+K1062-L1062","v":672934.39000000013},{"$f":"IF(L1062<0,IF(M1062=0,0,IF(OR(L1062=0,K1062=0),\"N.M.\",IF(ABS(M1062/L1062)>=10,\"N.M.\",M1062/(-L1062)))),IF(M1062=0,0,IF(OR(L1062=0,K1062=0),\"N.M.\",IF(ABS(M1062/L1062)>=10,\"N.M.\",M1062/L1062))))","v":1.1081331698208234},null,null,387656.38,224358.9,{"$f":"+Q1062-R1062","v":163297.48000000001},{"$f":"IF(R1062<0,IF(S1062=0,0,IF(OR(R1062=0,Q1062=0),\"N.M.\",IF(ABS(S1062/R1062)>=10,\"N.M.\",S1062/(-R1062)))),IF(S1062=0,0,IF(OR(R1062=0,Q1062=0),\"N.M.\",IF(ABS(S1062/R1062)>=10,\"N.M.\",S1062/R1062))))","v":0.72784043779854513},null,1186476.5200000003,656071.41,{"$f":"+V1062-W1062","v":530405.11000000022},{"$f":"IF(W1062<0,IF(X1062=0,0,IF(OR(W1062=0,V1062=0),\"N.M.\",IF(ABS(X1062/W1062)>=10,\"N.M.\",X1062/(-W1062)))),IF(X1062=0,0,IF(OR(W1062=0,V1062=0),\"N.M.\",IF(ABS(X1062/W1062)>=10,\"N.M.\",X1062/W1062))))","v":0.80845636910165042}]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,180.93,18.920000000000002,{"$f":"+F1063-G1063","v":162.01},{"$f":"IF(G1063<0,IF(H1063=0,0,IF(OR(G1063=0,F1063=0),\"N.M.\",IF(ABS(H1063/G1063)>=10,\"N.M.\",H1063/(-G1063)))),IF(H1063=0,0,IF(OR(G1063=0,F1063=0),\"N.M.\",IF(ABS(H1063/G1063)>=10,\"N.M.\",H1063/G1063))))","v":8.5628964059196608},null,280.45999999999998,179.86,{"$f":"+K1063-L1063","v":100.59999999999997},{"$f":"IF(L1063<0,IF(M1063=0,0,IF(OR(L1063=0,K1063=0),\"N.M.\",IF(ABS(M1063/L1063)>=10,\"N.M.\",M1063/(-L1063)))),IF(M1063=0,0,IF(OR(L1063=0,K1063=0),\"N.M.\",IF(ABS(M1063/L1063)>=10,\"N.M.\",M1063/L1063))))","v":0.55932391860335795},null,null,216.33,18.920000000000002,{"$f":"+Q1063-R1063","v":197.41000000000003},{"$f":"IF(R1063<0,IF(S1063=0,0,IF(OR(R1063=0,Q1063=0),\"N.M.\",IF(ABS(S1063/R1063)>=10,\"N.M.\",S1063/(-R1063)))),IF(S1063=0,0,IF(OR(R1063=0,Q1063=0),\"N.M.\",IF(ABS(S1063/R1063)>=10,\"N.M.\",S1063/R1063))))","v":"N.M."},null,294.51,218.33,{"$f":"+V1063-W1063","v":76.179999999999978},{"$f":"IF(W1063<0,IF(X1063=0,0,IF(OR(W1063=0,V1063=0),\"N.M.\",IF(ABS(X1063/W1063)>=10,\"N.M.\",X1063/(-W1063)))),IF(X1063=0,0,IF(OR(W1063=0,V1063=0),\"N.M.\",IF(ABS(X1063/W1063)>=10,\"N.M.\",X1063/W1063))))","v":0.34892135757797815}]
["%,V9210004","9210004","Office Utilites",null,null,0,0,{"$f":"+F1064-G1064","v":0},{"$f":"IF(G1064<0,IF(H1064=0,0,IF(OR(G1064=0,F1064=0),\"N.M.\",IF(ABS(H1064/G1064)>=10,\"N.M.\",H1064/(-G1064)))),IF(H1064=0,0,IF(OR(G1064=0,F1064=0),\"N.M.\",IF(ABS(H1064/G1064)>=10,\"N.M.\",H1064/G1064))))","v":0},null,0,0,{"$f":"+K1064-L1064","v":0},{"$f":"IF(L1064<0,IF(M1064=0,0,IF(OR(L1064=0,K1064=0),\"N.M.\",IF(ABS(M1064/L1064)>=10,\"N.M.\",M1064/(-L1064)))),IF(M1064=0,0,IF(OR(L1064=0,K1064=0),\"N.M.\",IF(ABS(M1064/L1064)>=10,\"N.M.\",M1064/L1064))))","v":0},null,null,0,0,{"$f":"+Q1064-R1064","v":0},{"$f":"IF(R1064<0,IF(S1064=0,0,IF(OR(R1064=0,Q1064=0),\"N.M.\",IF(ABS(S1064/R1064)>=10,\"N.M.\",S1064/(-R1064)))),IF(S1064=0,0,IF(OR(R1064=0,Q1064=0),\"N.M.\",IF(ABS(S1064/R1064)>=10,\"N.M.\",S1064/R1064))))","v":0},null,0,63.42,{"$f":"+V1064-W1064","v":-63.42},{"$f":"IF(W1064<0,IF(X1064=0,0,IF(OR(W1064=0,V1064=0),\"N.M.\",IF(ABS(X1064/W1064)>=10,\"N.M.\",X1064/(-W1064)))),IF(X1064=0,0,IF(OR(W1064=0,V1064=0),\"N.M.\",IF(ABS(X1064/W1064)>=10,\"N.M.\",X1064/W1064))))","v":"N.M."}]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,{"$f":"+F1065-G1065","v":0},{"$f":"IF(G1065<0,IF(H1065=0,0,IF(OR(G1065=0,F1065=0),\"N.M.\",IF(ABS(H1065/G1065)>=10,\"N.M.\",H1065/(-G1065)))),IF(H1065=0,0,IF(OR(G1065=0,F1065=0),\"N.M.\",IF(ABS(H1065/G1065)>=10,\"N.M.\",H1065/G1065))))","v":0},null,0,0,{"$f":"+K1065-L1065","v":0},{"$f":"IF(L1065<0,IF(M1065=0,0,IF(OR(L1065=0,K1065=0),\"N.M.\",IF(ABS(M1065/L1065)>=10,\"N.M.\",M1065/(-L1065)))),IF(M1065=0,0,IF(OR(L1065=0,K1065=0),\"N.M.\",IF(ABS(M1065/L1065)>=10,\"N.M.\",M1065/L1065))))","v":0},null,null,0,0,{"$f":"+Q1065-R1065","v":0},{"$f":"IF(R1065<0,IF(S1065=0,0,IF(OR(R1065=0,Q1065=0),\"N.M.\",IF(ABS(S1065/R1065)>=10,\"N.M.\",S1065/(-R1065)))),IF(S1065=0,0,IF(OR(R1065=0,Q1065=0),\"N.M.\",IF(ABS(S1065/R1065)>=10,\"N.M.\",S1065/R1065))))","v":0},null,13.620000000000001,0.95000000000000007,{"$f":"+V1065-W1065","v":12.670000000000002},{"$f":"IF(W1065<0,IF(X1065=0,0,IF(OR(W1065=0,V1065=0),\"N.M.\",IF(ABS(X1065/W1065)>=10,\"N.M.\",X1065/(-W1065)))),IF(X1065=0,0,IF(OR(W1065=0,V1065=0),\"N.M.\",IF(ABS(X1065/W1065)>=10,\"N.M.\",X1065/W1065))))","v":"N.M."}]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,{"$f":"+F1066-G1066","v":0},{"$f":"IF(G1066<0,IF(H1066=0,0,IF(OR(G1066=0,F1066=0),\"N.M.\",IF(ABS(H1066/G1066)>=10,\"N.M.\",H1066/(-G1066)))),IF(H1066=0,0,IF(OR(G1066=0,F1066=0),\"N.M.\",IF(ABS(H1066/G1066)>=10,\"N.M.\",H1066/G1066))))","v":0},null,0,0,{"$f":"+K1066-L1066","v":0},{"$f":"IF(L1066<0,IF(M1066=0,0,IF(OR(L1066=0,K1066=0),\"N.M.\",IF(ABS(M1066/L1066)>=10,\"N.M.\",M1066/(-L1066)))),IF(M1066=0,0,IF(OR(L1066=0,K1066=0),\"N.M.\",IF(ABS(M1066/L1066)>=10,\"N.M.\",M1066/L1066))))","v":0},null,null,0,0,{"$f":"+Q1066-R1066","v":0},{"$f":"IF(R1066<0,IF(S1066=0,0,IF(OR(R1066=0,Q1066=0),\"N.M.\",IF(ABS(S1066/R1066)>=10,\"N.M.\",S1066/(-R1066)))),IF(S1066=0,0,IF(OR(R1066=0,Q1066=0),\"N.M.\",IF(ABS(S1066/R1066)>=10,\"N.M.\",S1066/R1066))))","v":0},null,0,0,{"$f":"+V1066-W1066","v":0},{"$f":"IF(W1066<0,IF(X1066=0,0,IF(OR(W1066=0,V1066=0),\"N.M.\",IF(ABS(X1066/W1066)>=10,\"N.M.\",X1066/(-W1066)))),IF(X1066=0,0,IF(OR(W1066=0,V1066=0),\"N.M.\",IF(ABS(X1066/W1066)>=10,\"N.M.\",X1066/W1066))))","v":0}]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,7.09,0,{"$f":"+F1067-G1067","v":7.09},{"$f":"IF(G1067<0,IF(H1067=0,0,IF(OR(G1067=0,F1067=0),\"N.M.\",IF(ABS(H1067/G1067)>=10,\"N.M.\",H1067/(-G1067)))),IF(H1067=0,0,IF(OR(G1067=0,F1067=0),\"N.M.\",IF(ABS(H1067/G1067)>=10,\"N.M.\",H1067/G1067))))","v":"N.M."},null,31.45,2.39,{"$f":"+K1067-L1067","v":29.06},{"$f":"IF(L1067<0,IF(M1067=0,0,IF(OR(L1067=0,K1067=0),\"N.M.\",IF(ABS(M1067/L1067)>=10,\"N.M.\",M1067/(-L1067)))),IF(M1067=0,0,IF(OR(L1067=0,K1067=0),\"N.M.\",IF(ABS(M1067/L1067)>=10,\"N.M.\",M1067/L1067))))","v":"N.M."},null,null,7.09,0,{"$f":"+Q1067-R1067","v":7.09},{"$f":"IF(R1067<0,IF(S1067=0,0,IF(OR(R1067=0,Q1067=0),\"N.M.\",IF(ABS(S1067/R1067)>=10,\"N.M.\",S1067/(-R1067)))),IF(S1067=0,0,IF(OR(R1067=0,Q1067=0),\"N.M.\",IF(ABS(S1067/R1067)>=10,\"N.M.\",S1067/R1067))))","v":"N.M."},null,50.57,13.290000000000001,{"$f":"+V1067-W1067","v":37.28},{"$f":"IF(W1067<0,IF(X1067=0,0,IF(OR(W1067=0,V1067=0),\"N.M.\",IF(ABS(X1067/W1067)>=10,\"N.M.\",X1067/(-W1067)))),IF(X1067=0,0,IF(OR(W1067=0,V1067=0),\"N.M.\",IF(ABS(X1067/W1067)>=10,\"N.M.\",X1067/W1067))))","v":2.8051166290443943}]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,263.10000000000002,27.26,{"$f":"+F1068-G1068","v":235.84000000000003},{"$f":"IF(G1068<0,IF(H1068=0,0,IF(OR(G1068=0,F1068=0),\"N.M.\",IF(ABS(H1068/G1068)>=10,\"N.M.\",H1068/(-G1068)))),IF(H1068=0,0,IF(OR(G1068=0,F1068=0),\"N.M.\",IF(ABS(H1068/G1068)>=10,\"N.M.\",H1068/G1068))))","v":8.6515040352164352},null,995.21,111.35000000000001,{"$f":"+K1068-L1068","v":883.86},{"$f":"IF(L1068<0,IF(M1068=0,0,IF(OR(L1068=0,K1068=0),\"N.M.\",IF(ABS(M1068/L1068)>=10,\"N.M.\",M1068/(-L1068)))),IF(M1068=0,0,IF(OR(L1068=0,K1068=0),\"N.M.\",IF(ABS(M1068/L1068)>=10,\"N.M.\",M1068/L1068))))","v":7.9376740008980686},null,null,550.56000000000006,74.61,{"$f":"+Q1068-R1068","v":475.95000000000005},{"$f":"IF(R1068<0,IF(S1068=0,0,IF(OR(R1068=0,Q1068=0),\"N.M.\",IF(ABS(S1068/R1068)>=10,\"N.M.\",S1068/(-R1068)))),IF(S1068=0,0,IF(OR(R1068=0,Q1068=0),\"N.M.\",IF(ABS(S1068/R1068)>=10,\"N.M.\",S1068/R1068))))","v":6.3791716928025739},null,1136.22,128.01000000000002,{"$f":"+V1068-W1068","v":1008.21},{"$f":"IF(W1068<0,IF(X1068=0,0,IF(OR(W1068=0,V1068=0),\"N.M.\",IF(ABS(X1068/W1068)>=10,\"N.M.\",X1068/(-W1068)))),IF(X1068=0,0,IF(OR(W1068=0,V1068=0),\"N.M.\",IF(ABS(X1068/W1068)>=10,\"N.M.\",X1068/W1068))))","v":7.8760253105226141}]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,61.72,9.44,{"$f":"+F1069-G1069","v":52.28},{"$f":"IF(G1069<0,IF(H1069=0,0,IF(OR(G1069=0,F1069=0),\"N.M.\",IF(ABS(H1069/G1069)>=10,\"N.M.\",H1069/(-G1069)))),IF(H1069=0,0,IF(OR(G1069=0,F1069=0),\"N.M.\",IF(ABS(H1069/G1069)>=10,\"N.M.\",H1069/G1069))))","v":5.5381355932203391},null,314.48,109.06,{"$f":"+K1069-L1069","v":205.42000000000002},{"$f":"IF(L1069<0,IF(M1069=0,0,IF(OR(L1069=0,K1069=0),\"N.M.\",IF(ABS(M1069/L1069)>=10,\"N.M.\",M1069/(-L1069)))),IF(M1069=0,0,IF(OR(L1069=0,K1069=0),\"N.M.\",IF(ABS(M1069/L1069)>=10,\"N.M.\",M1069/L1069))))","v":1.8835503392627913},null,null,206.54,37.71,{"$f":"+Q1069-R1069","v":168.82999999999998},{"$f":"IF(R1069<0,IF(S1069=0,0,IF(OR(R1069=0,Q1069=0),\"N.M.\",IF(ABS(S1069/R1069)>=10,\"N.M.\",S1069/(-R1069)))),IF(S1069=0,0,IF(OR(R1069=0,Q1069=0),\"N.M.\",IF(ABS(S1069/R1069)>=10,\"N.M.\",S1069/R1069))))","v":4.4770617873243168},null,328.38,466.26,{"$f":"+V1069-W1069","v":-137.88},{"$f":"IF(W1069<0,IF(X1069=0,0,IF(OR(W1069=0,V1069=0),\"N.M.\",IF(ABS(X1069/W1069)>=10,\"N.M.\",X1069/(-W1069)))),IF(X1069=0,0,IF(OR(W1069=0,V1069=0),\"N.M.\",IF(ABS(X1069/W1069)>=10,\"N.M.\",X1069/W1069))))","v":-0.29571483721528763}]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,140.80000000000001,8.43,{"$f":"+F1070-G1070","v":132.37},{"$f":"IF(G1070<0,IF(H1070=0,0,IF(OR(G1070=0,F1070=0),\"N.M.\",IF(ABS(H1070/G1070)>=10,\"N.M.\",H1070/(-G1070)))),IF(H1070=0,0,IF(OR(G1070=0,F1070=0),\"N.M.\",IF(ABS(H1070/G1070)>=10,\"N.M.\",H1070/G1070))))","v":"N.M."},null,704.23,585.47,{"$f":"+K1070-L1070","v":118.75999999999999},{"$f":"IF(L1070<0,IF(M1070=0,0,IF(OR(L1070=0,K1070=0),\"N.M.\",IF(ABS(M1070/L1070)>=10,\"N.M.\",M1070/(-L1070)))),IF(M1070=0,0,IF(OR(L1070=0,K1070=0),\"N.M.\",IF(ABS(M1070/L1070)>=10,\"N.M.\",M1070/L1070))))","v":0.20284557705774844},null,null,387.91,102.39,{"$f":"+Q1070-R1070","v":285.52000000000004},{"$f":"IF(R1070<0,IF(S1070=0,0,IF(OR(R1070=0,Q1070=0),\"N.M.\",IF(ABS(S1070/R1070)>=10,\"N.M.\",S1070/(-R1070)))),IF(S1070=0,0,IF(OR(R1070=0,Q1070=0),\"N.M.\",IF(ABS(S1070/R1070)>=10,\"N.M.\",S1070/R1070))))","v":2.7885535696845398},null,781.12,630.07000000000005,{"$f":"+V1070-W1070","v":151.04999999999995},{"$f":"IF(W1070<0,IF(X1070=0,0,IF(OR(W1070=0,V1070=0),\"N.M.\",IF(ABS(X1070/W1070)>=10,\"N.M.\",X1070/(-W1070)))),IF(X1070=0,0,IF(OR(W1070=0,V1070=0),\"N.M.\",IF(ABS(X1070/W1070)>=10,\"N.M.\",X1070/W1070))))","v":0.23973526750995913}]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,6.72,0.82000000000000006,{"$f":"+F1071-G1071","v":5.8999999999999995},{"$f":"IF(G1071<0,IF(H1071=0,0,IF(OR(G1071=0,F1071=0),\"N.M.\",IF(ABS(H1071/G1071)>=10,\"N.M.\",H1071/(-G1071)))),IF(H1071=0,0,IF(OR(G1071=0,F1071=0),\"N.M.\",IF(ABS(H1071/G1071)>=10,\"N.M.\",H1071/G1071))))","v":7.1951219512195106},null,128.06,13.74,{"$f":"+K1071-L1071","v":114.32000000000001},{"$f":"IF(L1071<0,IF(M1071=0,0,IF(OR(L1071=0,K1071=0),\"N.M.\",IF(ABS(M1071/L1071)>=10,\"N.M.\",M1071/(-L1071)))),IF(M1071=0,0,IF(OR(L1071=0,K1071=0),\"N.M.\",IF(ABS(M1071/L1071)>=10,\"N.M.\",M1071/L1071))))","v":8.3202328966521115},null,null,24.03,3.71,{"$f":"+Q1071-R1071","v":20.32},{"$f":"IF(R1071<0,IF(S1071=0,0,IF(OR(R1071=0,Q1071=0),\"N.M.\",IF(ABS(S1071/R1071)>=10,\"N.M.\",S1071/(-R1071)))),IF(S1071=0,0,IF(OR(R1071=0,Q1071=0),\"N.M.\",IF(ABS(S1071/R1071)>=10,\"N.M.\",S1071/R1071))))","v":5.4770889487870624},null,155.55000000000001,22.35,{"$f":"+V1071-W1071","v":133.20000000000002},{"$f":"IF(W1071<0,IF(X1071=0,0,IF(OR(W1071=0,V1071=0),\"N.M.\",IF(ABS(X1071/W1071)>=10,\"N.M.\",X1071/(-W1071)))),IF(X1071=0,0,IF(OR(W1071=0,V1071=0),\"N.M.\",IF(ABS(X1071/W1071)>=10,\"N.M.\",X1071/W1071))))","v":5.9597315436241614}]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,7.74,2.63,{"$f":"+F1072-G1072","v":5.1100000000000003},{"$f":"IF(G1072<0,IF(H1072=0,0,IF(OR(G1072=0,F1072=0),\"N.M.\",IF(ABS(H1072/G1072)>=10,\"N.M.\",H1072/(-G1072)))),IF(H1072=0,0,IF(OR(G1072=0,F1072=0),\"N.M.\",IF(ABS(H1072/G1072)>=10,\"N.M.\",H1072/G1072))))","v":1.9429657794676809},null,77.06,46.09,{"$f":"+K1072-L1072","v":30.97},{"$f":"IF(L1072<0,IF(M1072=0,0,IF(OR(L1072=0,K1072=0),\"N.M.\",IF(ABS(M1072/L1072)>=10,\"N.M.\",M1072/(-L1072)))),IF(M1072=0,0,IF(OR(L1072=0,K1072=0),\"N.M.\",IF(ABS(M1072/L1072)>=10,\"N.M.\",M1072/L1072))))","v":0.67194619223258834},null,null,14.47,8.2200000000000006,{"$f":"+Q1072-R1072","v":6.25},{"$f":"IF(R1072<0,IF(S1072=0,0,IF(OR(R1072=0,Q1072=0),\"N.M.\",IF(ABS(S1072/R1072)>=10,\"N.M.\",S1072/(-R1072)))),IF(S1072=0,0,IF(OR(R1072=0,Q1072=0),\"N.M.\",IF(ABS(S1072/R1072)>=10,\"N.M.\",S1072/R1072))))","v":0.76034063260340623},null,94.240000000000009,58.730000000000004,{"$f":"+V1072-W1072","v":35.510000000000005},{"$f":"IF(W1072<0,IF(X1072=0,0,IF(OR(W1072=0,V1072=0),\"N.M.\",IF(ABS(X1072/W1072)>=10,\"N.M.\",X1072/(-W1072)))),IF(X1072=0,0,IF(OR(W1072=0,V1072=0),\"N.M.\",IF(ABS(X1072/W1072)>=10,\"N.M.\",X1072/W1072))))","v":0.6046313638685511}]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,5.46,3.04,{"$f":"+F1073-G1073","v":2.42},{"$f":"IF(G1073<0,IF(H1073=0,0,IF(OR(G1073=0,F1073=0),\"N.M.\",IF(ABS(H1073/G1073)>=10,\"N.M.\",H1073/(-G1073)))),IF(H1073=0,0,IF(OR(G1073=0,F1073=0),\"N.M.\",IF(ABS(H1073/G1073)>=10,\"N.M.\",H1073/G1073))))","v":0.79605263157894735},null,179.21,29.490000000000002,{"$f":"+K1073-L1073","v":149.72},{"$f":"IF(L1073<0,IF(M1073=0,0,IF(OR(L1073=0,K1073=0),\"N.M.\",IF(ABS(M1073/L1073)>=10,\"N.M.\",M1073/(-L1073)))),IF(M1073=0,0,IF(OR(L1073=0,K1073=0),\"N.M.\",IF(ABS(M1073/L1073)>=10,\"N.M.\",M1073/L1073))))","v":5.0769752458460493},null,null,149.85,9.91,{"$f":"+Q1073-R1073","v":139.94},{"$f":"IF(R1073<0,IF(S1073=0,0,IF(OR(R1073=0,Q1073=0),\"N.M.\",IF(ABS(S1073/R1073)>=10,\"N.M.\",S1073/(-R1073)))),IF(S1073=0,0,IF(OR(R1073=0,Q1073=0),\"N.M.\",IF(ABS(S1073/R1073)>=10,\"N.M.\",S1073/R1073))))","v":"N.M."},null,226.59,29.490000000000002,{"$f":"+V1073-W1073","v":197.1},{"$f":"IF(W1073<0,IF(X1073=0,0,IF(OR(W1073=0,V1073=0),\"N.M.\",IF(ABS(X1073/W1073)>=10,\"N.M.\",X1073/(-W1073)))),IF(X1073=0,0,IF(OR(W1073=0,V1073=0),\"N.M.\",IF(ABS(X1073/W1073)>=10,\"N.M.\",X1073/W1073))))","v":6.6836215666327563}]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,12.09,4.28,{"$f":"+F1074-G1074","v":7.81},{"$f":"IF(G1074<0,IF(H1074=0,0,IF(OR(G1074=0,F1074=0),\"N.M.\",IF(ABS(H1074/G1074)>=10,\"N.M.\",H1074/(-G1074)))),IF(H1074=0,0,IF(OR(G1074=0,F1074=0),\"N.M.\",IF(ABS(H1074/G1074)>=10,\"N.M.\",H1074/G1074))))","v":1.8247663551401867},null,70.64,13.67,{"$f":"+K1074-L1074","v":56.97},{"$f":"IF(L1074<0,IF(M1074=0,0,IF(OR(L1074=0,K1074=0),\"N.M.\",IF(ABS(M1074/L1074)>=10,\"N.M.\",M1074/(-L1074)))),IF(M1074=0,0,IF(OR(L1074=0,K1074=0),\"N.M.\",IF(ABS(M1074/L1074)>=10,\"N.M.\",M1074/L1074))))","v":4.1675201170446234},null,null,15.780000000000001,11,{"$f":"+Q1074-R1074","v":4.7800000000000011},{"$f":"IF(R1074<0,IF(S1074=0,0,IF(OR(R1074=0,Q1074=0),\"N.M.\",IF(ABS(S1074/R1074)>=10,\"N.M.\",S1074/(-R1074)))),IF(S1074=0,0,IF(OR(R1074=0,Q1074=0),\"N.M.\",IF(ABS(S1074/R1074)>=10,\"N.M.\",S1074/R1074))))","v":0.43454545454545462},null,83.41,13.67,{"$f":"+V1074-W1074","v":69.739999999999995},{"$f":"IF(W1074<0,IF(X1074=0,0,IF(OR(W1074=0,V1074=0),\"N.M.\",IF(ABS(X1074/W1074)>=10,\"N.M.\",X1074/(-W1074)))),IF(X1074=0,0,IF(OR(W1074=0,V1074=0),\"N.M.\",IF(ABS(X1074/W1074)>=10,\"N.M.\",X1074/W1074))))","v":5.1016825164594}]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,165.98,29.79,{"$f":"+F1075-G1075","v":136.19},{"$f":"IF(G1075<0,IF(H1075=0,0,IF(OR(G1075=0,F1075=0),\"N.M.\",IF(ABS(H1075/G1075)>=10,\"N.M.\",H1075/(-G1075)))),IF(H1075=0,0,IF(OR(G1075=0,F1075=0),\"N.M.\",IF(ABS(H1075/G1075)>=10,\"N.M.\",H1075/G1075))))","v":4.5716683450822426},null,1775.79,638.95000000000005,{"$f":"+K1075-L1075","v":1136.8399999999999},{"$f":"IF(L1075<0,IF(M1075=0,0,IF(OR(L1075=0,K1075=0),\"N.M.\",IF(ABS(M1075/L1075)>=10,\"N.M.\",M1075/(-L1075)))),IF(M1075=0,0,IF(OR(L1075=0,K1075=0),\"N.M.\",IF(ABS(M1075/L1075)>=10,\"N.M.\",M1075/L1075))))","v":1.7792315517646136},null,null,1231.08,150.08000000000001,{"$f":"+Q1075-R1075","v":1081},{"$f":"IF(R1075<0,IF(S1075=0,0,IF(OR(R1075=0,Q1075=0),\"N.M.\",IF(ABS(S1075/R1075)>=10,\"N.M.\",S1075/(-R1075)))),IF(S1075=0,0,IF(OR(R1075=0,Q1075=0),\"N.M.\",IF(ABS(S1075/R1075)>=10,\"N.M.\",S1075/R1075))))","v":7.2028251599147115},null,2000.58,744.66000000000008,{"$f":"+V1075-W1075","v":1255.9199999999998},{"$f":"IF(W1075<0,IF(X1075=0,0,IF(OR(W1075=0,V1075=0),\"N.M.\",IF(ABS(X1075/W1075)>=10,\"N.M.\",X1075/(-W1075)))),IF(X1075=0,0,IF(OR(W1075=0,V1075=0),\"N.M.\",IF(ABS(X1075/W1075)>=10,\"N.M.\",X1075/W1075))))","v":1.686568366771412}]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,4.54,0,{"$f":"+F1076-G1076","v":4.54},{"$f":"IF(G1076<0,IF(H1076=0,0,IF(OR(G1076=0,F1076=0),\"N.M.\",IF(ABS(H1076/G1076)>=10,\"N.M.\",H1076/(-G1076)))),IF(H1076=0,0,IF(OR(G1076=0,F1076=0),\"N.M.\",IF(ABS(H1076/G1076)>=10,\"N.M.\",H1076/G1076))))","v":"N.M."},null,67.099999999999994,122.42,{"$f":"+K1076-L1076","v":-55.320000000000007},{"$f":"IF(L1076<0,IF(M1076=0,0,IF(OR(L1076=0,K1076=0),\"N.M.\",IF(ABS(M1076/L1076)>=10,\"N.M.\",M1076/(-L1076)))),IF(M1076=0,0,IF(OR(L1076=0,K1076=0),\"N.M.\",IF(ABS(M1076/L1076)>=10,\"N.M.\",M1076/L1076))))","v":-0.45188694657735667},null,null,6.61,40.56,{"$f":"+Q1076-R1076","v":-33.950000000000003},{"$f":"IF(R1076<0,IF(S1076=0,0,IF(OR(R1076=0,Q1076=0),\"N.M.\",IF(ABS(S1076/R1076)>=10,\"N.M.\",S1076/(-R1076)))),IF(S1076=0,0,IF(OR(R1076=0,Q1076=0),\"N.M.\",IF(ABS(S1076/R1076)>=10,\"N.M.\",S1076/R1076))))","v":-0.83703155818540431},null,109.4,126.55,{"$f":"+V1076-W1076","v":-17.149999999999991},{"$f":"IF(W1076<0,IF(X1076=0,0,IF(OR(W1076=0,V1076=0),\"N.M.\",IF(ABS(X1076/W1076)>=10,\"N.M.\",X1076/(-W1076)))),IF(X1076=0,0,IF(OR(W1076=0,V1076=0),\"N.M.\",IF(ABS(X1076/W1076)>=10,\"N.M.\",X1076/W1076))))","v":-0.13551955748715916}]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,205.74,0,{"$f":"+F1077-G1077","v":205.74},{"$f":"IF(G1077<0,IF(H1077=0,0,IF(OR(G1077=0,F1077=0),\"N.M.\",IF(ABS(H1077/G1077)>=10,\"N.M.\",H1077/(-G1077)))),IF(H1077=0,0,IF(OR(G1077=0,F1077=0),\"N.M.\",IF(ABS(H1077/G1077)>=10,\"N.M.\",H1077/G1077))))","v":"N.M."},null,225.91,7.13,{"$f":"+K1077-L1077","v":218.78},{"$f":"IF(L1077<0,IF(M1077=0,0,IF(OR(L1077=0,K1077=0),\"N.M.\",IF(ABS(M1077/L1077)>=10,\"N.M.\",M1077/(-L1077)))),IF(M1077=0,0,IF(OR(L1077=0,K1077=0),\"N.M.\",IF(ABS(M1077/L1077)>=10,\"N.M.\",M1077/L1077))))","v":"N.M."},null,null,205.74,0,{"$f":"+Q1077-R1077","v":205.74},{"$f":"IF(R1077<0,IF(S1077=0,0,IF(OR(R1077=0,Q1077=0),\"N.M.\",IF(ABS(S1077/R1077)>=10,\"N.M.\",S1077/(-R1077)))),IF(S1077=0,0,IF(OR(R1077=0,Q1077=0),\"N.M.\",IF(ABS(S1077/R1077)>=10,\"N.M.\",S1077/R1077))))","v":"N.M."},null,225.91,7.13,{"$f":"+V1077-W1077","v":218.78},{"$f":"IF(W1077<0,IF(X1077=0,0,IF(OR(W1077=0,V1077=0),\"N.M.\",IF(ABS(X1077/W1077)>=10,\"N.M.\",X1077/(-W1077)))),IF(X1077=0,0,IF(OR(W1077=0,V1077=0),\"N.M.\",IF(ABS(X1077/W1077)>=10,\"N.M.\",X1077/W1077))))","v":"N.M."}]
["%,V9210032","9210032","FUEL",null,null,0.44,0.84,{"$f":"+F1078-G1078","v":-0.39999999999999997},{"$f":"IF(G1078<0,IF(H1078=0,0,IF(OR(G1078=0,F1078=0),\"N.M.\",IF(ABS(H1078/G1078)>=10,\"N.M.\",H1078/(-G1078)))),IF(H1078=0,0,IF(OR(G1078=0,F1078=0),\"N.M.\",IF(ABS(H1078/G1078)>=10,\"N.M.\",H1078/G1078))))","v":-0.47619047619047616},null,10.27,9.9700000000000006,{"$f":"+K1078-L1078","v":0.29999999999999893},{"$f":"IF(L1078<0,IF(M1078=0,0,IF(OR(L1078=0,K1078=0),\"N.M.\",IF(ABS(M1078/L1078)>=10,\"N.M.\",M1078/(-L1078)))),IF(M1078=0,0,IF(OR(L1078=0,K1078=0),\"N.M.\",IF(ABS(M1078/L1078)>=10,\"N.M.\",M1078/L1078))))","v":3.0090270812437203E-2},null,null,2.95,5.22,{"$f":"+Q1078-R1078","v":-2.2699999999999996},{"$f":"IF(R1078<0,IF(S1078=0,0,IF(OR(R1078=0,Q1078=0),\"N.M.\",IF(ABS(S1078/R1078)>=10,\"N.M.\",S1078/(-R1078)))),IF(S1078=0,0,IF(OR(R1078=0,Q1078=0),\"N.M.\",IF(ABS(S1078/R1078)>=10,\"N.M.\",S1078/R1078))))","v":-0.43486590038314171},null,15.02,9.9700000000000006,{"$f":"+V1078-W1078","v":5.0499999999999989},{"$f":"IF(W1078<0,IF(X1078=0,0,IF(OR(W1078=0,V1078=0),\"N.M.\",IF(ABS(X1078/W1078)>=10,\"N.M.\",X1078/(-W1078)))),IF(X1078=0,0,IF(OR(W1078=0,V1078=0),\"N.M.\",IF(ABS(X1078/W1078)>=10,\"N.M.\",X1078/W1078))))","v":0.50651955867602794}]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,9.4700000000000006,1.1000000000000001,{"$f":"+F1079-G1079","v":8.370000000000001},{"$f":"IF(G1079<0,IF(H1079=0,0,IF(OR(G1079=0,F1079=0),\"N.M.\",IF(ABS(H1079/G1079)>=10,\"N.M.\",H1079/(-G1079)))),IF(H1079=0,0,IF(OR(G1079=0,F1079=0),\"N.M.\",IF(ABS(H1079/G1079)>=10,\"N.M.\",H1079/G1079))))","v":7.6090909090909093},null,92.25,8.5299999999999994,{"$f":"+K1079-L1079","v":83.72},{"$f":"IF(L1079<0,IF(M1079=0,0,IF(OR(L1079=0,K1079=0),\"N.M.\",IF(ABS(M1079/L1079)>=10,\"N.M.\",M1079/(-L1079)))),IF(M1079=0,0,IF(OR(L1079=0,K1079=0),\"N.M.\",IF(ABS(M1079/L1079)>=10,\"N.M.\",M1079/L1079))))","v":9.8147713950762014},null,null,45.52,3.84,{"$f":"+Q1079-R1079","v":41.680000000000007},{"$f":"IF(R1079<0,IF(S1079=0,0,IF(OR(R1079=0,Q1079=0),\"N.M.\",IF(ABS(S1079/R1079)>=10,\"N.M.\",S1079/(-R1079)))),IF(S1079=0,0,IF(OR(R1079=0,Q1079=0),\"N.M.\",IF(ABS(S1079/R1079)>=10,\"N.M.\",S1079/R1079))))","v":"N.M."},null,92.25,8.5299999999999994,{"$f":"+V1079-W1079","v":83.72},{"$f":"IF(W1079<0,IF(X1079=0,0,IF(OR(W1079=0,V1079=0),\"N.M.\",IF(ABS(X1079/W1079)>=10,\"N.M.\",X1079/(-W1079)))),IF(X1079=0,0,IF(OR(W1079=0,V1079=0),\"N.M.\",IF(ABS(X1079/W1079)>=10,\"N.M.\",X1079/W1079))))","v":9.8147713950762014}]
["%,V9210034","9210034","In-House Training & Seminars",null,null,270.51,0,{"$f":"+F1080-G1080","v":270.51},{"$f":"IF(G1080<0,IF(H1080=0,0,IF(OR(G1080=0,F1080=0),\"N.M.\",IF(ABS(H1080/G1080)>=10,\"N.M.\",H1080/(-G1080)))),IF(H1080=0,0,IF(OR(G1080=0,F1080=0),\"N.M.\",IF(ABS(H1080/G1080)>=10,\"N.M.\",H1080/G1080))))","v":"N.M."},null,3154.3,105.89,{"$f":"+K1080-L1080","v":3048.4100000000003},{"$f":"IF(L1080<0,IF(M1080=0,0,IF(OR(L1080=0,K1080=0),\"N.M.\",IF(ABS(M1080/L1080)>=10,\"N.M.\",M1080/(-L1080)))),IF(M1080=0,0,IF(OR(L1080=0,K1080=0),\"N.M.\",IF(ABS(M1080/L1080)>=10,\"N.M.\",M1080/L1080))))","v":"N.M."},null,null,670.05000000000007,54.09,{"$f":"+Q1080-R1080","v":615.96},{"$f":"IF(R1080<0,IF(S1080=0,0,IF(OR(R1080=0,Q1080=0),\"N.M.\",IF(ABS(S1080/R1080)>=10,\"N.M.\",S1080/(-R1080)))),IF(S1080=0,0,IF(OR(R1080=0,Q1080=0),\"N.M.\",IF(ABS(S1080/R1080)>=10,\"N.M.\",S1080/R1080))))","v":"N.M."},null,3154.3,110.63,{"$f":"+V1080-W1080","v":3043.67},{"$f":"IF(W1080<0,IF(X1080=0,0,IF(OR(W1080=0,V1080=0),\"N.M.\",IF(ABS(X1080/W1080)>=10,\"N.M.\",X1080/(-W1080)))),IF(X1080=0,0,IF(OR(W1080=0,V1080=0),\"N.M.\",IF(ABS(X1080/W1080)>=10,\"N.M.\",X1080/W1080))))","v":"N.M."}]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,{"$f":"+F1081-G1081","v":0},{"$f":"IF(G1081<0,IF(H1081=0,0,IF(OR(G1081=0,F1081=0),\"N.M.\",IF(ABS(H1081/G1081)>=10,\"N.M.\",H1081/(-G1081)))),IF(H1081=0,0,IF(OR(G1081=0,F1081=0),\"N.M.\",IF(ABS(H1081/G1081)>=10,\"N.M.\",H1081/G1081))))","v":0},null,178.87,0,{"$f":"+K1081-L1081","v":178.87},{"$f":"IF(L1081<0,IF(M1081=0,0,IF(OR(L1081=0,K1081=0),\"N.M.\",IF(ABS(M1081/L1081)>=10,\"N.M.\",M1081/(-L1081)))),IF(M1081=0,0,IF(OR(L1081=0,K1081=0),\"N.M.\",IF(ABS(M1081/L1081)>=10,\"N.M.\",M1081/L1081))))","v":"N.M."},null,null,178.87,0,{"$f":"+Q1081-R1081","v":178.87},{"$f":"IF(R1081<0,IF(S1081=0,0,IF(OR(R1081=0,Q1081=0),\"N.M.\",IF(ABS(S1081/R1081)>=10,\"N.M.\",S1081/(-R1081)))),IF(S1081=0,0,IF(OR(R1081=0,Q1081=0),\"N.M.\",IF(ABS(S1081/R1081)>=10,\"N.M.\",S1081/R1081))))","v":"N.M."},null,178.87,0,{"$f":"+V1081-W1081","v":178.87},{"$f":"IF(W1081<0,IF(X1081=0,0,IF(OR(W1081=0,V1081=0),\"N.M.\",IF(ABS(X1081/W1081)>=10,\"N.M.\",X1081/(-W1081)))),IF(X1081=0,0,IF(OR(W1081=0,V1081=0),\"N.M.\",IF(ABS(X1081/W1081)>=10,\"N.M.\",X1081/W1081))))","v":"N.M."}]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,16.62,17.240000000000002,{"$f":"+F1082-G1082","v":-0.62000000000000099},{"$f":"IF(G1082<0,IF(H1082=0,0,IF(OR(G1082=0,F1082=0),\"N.M.\",IF(ABS(H1082/G1082)>=10,\"N.M.\",H1082/(-G1082)))),IF(H1082=0,0,IF(OR(G1082=0,F1082=0),\"N.M.\",IF(ABS(H1082/G1082)>=10,\"N.M.\",H1082/G1082))))","v":-3.5962877030162467E-2},null,589.38,263.04000000000002,{"$f":"+K1082-L1082","v":326.33999999999997},{"$f":"IF(L1082<0,IF(M1082=0,0,IF(OR(L1082=0,K1082=0),\"N.M.\",IF(ABS(M1082/L1082)>=10,\"N.M.\",M1082/(-L1082)))),IF(M1082=0,0,IF(OR(L1082=0,K1082=0),\"N.M.\",IF(ABS(M1082/L1082)>=10,\"N.M.\",M1082/L1082))))","v":1.240647810218978},null,null,272.29000000000002,239.82,{"$f":"+Q1082-R1082","v":32.470000000000027},{"$f":"IF(R1082<0,IF(S1082=0,0,IF(OR(R1082=0,Q1082=0),\"N.M.\",IF(ABS(S1082/R1082)>=10,\"N.M.\",S1082/(-R1082)))),IF(S1082=0,0,IF(OR(R1082=0,Q1082=0),\"N.M.\",IF(ABS(S1082/R1082)>=10,\"N.M.\",S1082/R1082))))","v":0.13539321157534828},null,589.38,263.04000000000002,{"$f":"+V1082-W1082","v":326.33999999999997},{"$f":"IF(W1082<0,IF(X1082=0,0,IF(OR(W1082=0,V1082=0),\"N.M.\",IF(ABS(X1082/W1082)>=10,\"N.M.\",X1082/(-W1082)))),IF(X1082=0,0,IF(OR(W1082=0,V1082=0),\"N.M.\",IF(ABS(X1082/W1082)>=10,\"N.M.\",X1082/W1082))))","v":1.240647810218978}]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,35.15,{"$f":"+F1083-G1083","v":-35.15},{"$f":"IF(G1083<0,IF(H1083=0,0,IF(OR(G1083=0,F1083=0),\"N.M.\",IF(ABS(H1083/G1083)>=10,\"N.M.\",H1083/(-G1083)))),IF(H1083=0,0,IF(OR(G1083=0,F1083=0),\"N.M.\",IF(ABS(H1083/G1083)>=10,\"N.M.\",H1083/G1083))))","v":"N.M."},null,606.77,62.63,{"$f":"+K1083-L1083","v":544.14},{"$f":"IF(L1083<0,IF(M1083=0,0,IF(OR(L1083=0,K1083=0),\"N.M.\",IF(ABS(M1083/L1083)>=10,\"N.M.\",M1083/(-L1083)))),IF(M1083=0,0,IF(OR(L1083=0,K1083=0),\"N.M.\",IF(ABS(M1083/L1083)>=10,\"N.M.\",M1083/L1083))))","v":8.6881686092926707},null,null,459.85,59.53,{"$f":"+Q1083-R1083","v":400.32000000000005},{"$f":"IF(R1083<0,IF(S1083=0,0,IF(OR(R1083=0,Q1083=0),\"N.M.\",IF(ABS(S1083/R1083)>=10,\"N.M.\",S1083/(-R1083)))),IF(S1083=0,0,IF(OR(R1083=0,Q1083=0),\"N.M.\",IF(ABS(S1083/R1083)>=10,\"N.M.\",S1083/R1083))))","v":6.7246766336301036},null,628.5,87.2,{"$f":"+V1083-W1083","v":541.29999999999995},{"$f":"IF(W1083<0,IF(X1083=0,0,IF(OR(W1083=0,V1083=0),\"N.M.\",IF(ABS(X1083/W1083)>=10,\"N.M.\",X1083/(-W1083)))),IF(X1083=0,0,IF(OR(W1083=0,V1083=0),\"N.M.\",IF(ABS(X1083/W1083)>=10,\"N.M.\",X1083/W1083))))","v":6.2075688073394488}]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,0,{"$f":"+F1084-G1084","v":10.84},{"$f":"IF(G1084<0,IF(H1084=0,0,IF(OR(G1084=0,F1084=0),\"N.M.\",IF(ABS(H1084/G1084)>=10,\"N.M.\",H1084/(-G1084)))),IF(H1084=0,0,IF(OR(G1084=0,F1084=0),\"N.M.\",IF(ABS(H1084/G1084)>=10,\"N.M.\",H1084/G1084))))","v":"N.M."},null,52.02,11.620000000000001,{"$f":"+K1084-L1084","v":40.400000000000006},{"$f":"IF(L1084<0,IF(M1084=0,0,IF(OR(L1084=0,K1084=0),\"N.M.\",IF(ABS(M1084/L1084)>=10,\"N.M.\",M1084/(-L1084)))),IF(M1084=0,0,IF(OR(L1084=0,K1084=0),\"N.M.\",IF(ABS(M1084/L1084)>=10,\"N.M.\",M1084/L1084))))","v":3.4767641996557663},null,null,21.68,8.52,{"$f":"+Q1084-R1084","v":13.16},{"$f":"IF(R1084<0,IF(S1084=0,0,IF(OR(R1084=0,Q1084=0),\"N.M.\",IF(ABS(S1084/R1084)>=10,\"N.M.\",S1084/(-R1084)))),IF(S1084=0,0,IF(OR(R1084=0,Q1084=0),\"N.M.\",IF(ABS(S1084/R1084)>=10,\"N.M.\",S1084/R1084))))","v":1.5446009389671362},null,60.13,12.620000000000001,{"$f":"+V1084-W1084","v":47.510000000000005},{"$f":"IF(W1084<0,IF(X1084=0,0,IF(OR(W1084=0,V1084=0),\"N.M.\",IF(ABS(X1084/W1084)>=10,\"N.M.\",X1084/(-W1084)))),IF(X1084=0,0,IF(OR(W1084=0,V1084=0),\"N.M.\",IF(ABS(X1084/W1084)>=10,\"N.M.\",X1084/W1084))))","v":3.7646592709984152}]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,9.2900000000000009,0,{"$f":"+F1085-G1085","v":9.2900000000000009},{"$f":"IF(G1085<0,IF(H1085=0,0,IF(OR(G1085=0,F1085=0),\"N.M.\",IF(ABS(H1085/G1085)>=10,\"N.M.\",H1085/(-G1085)))),IF(H1085=0,0,IF(OR(G1085=0,F1085=0),\"N.M.\",IF(ABS(H1085/G1085)>=10,\"N.M.\",H1085/G1085))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+K1085-L1085","v":9.9700000000000006},{"$f":"IF(L1085<0,IF(M1085=0,0,IF(OR(L1085=0,K1085=0),\"N.M.\",IF(ABS(M1085/L1085)>=10,\"N.M.\",M1085/(-L1085)))),IF(M1085=0,0,IF(OR(L1085=0,K1085=0),\"N.M.\",IF(ABS(M1085/L1085)>=10,\"N.M.\",M1085/L1085))))","v":"N.M."},null,null,9.9700000000000006,0,{"$f":"+Q1085-R1085","v":9.9700000000000006},{"$f":"IF(R1085<0,IF(S1085=0,0,IF(OR(R1085=0,Q1085=0),\"N.M.\",IF(ABS(S1085/R1085)>=10,\"N.M.\",S1085/(-R1085)))),IF(S1085=0,0,IF(OR(R1085=0,Q1085=0),\"N.M.\",IF(ABS(S1085/R1085)>=10,\"N.M.\",S1085/R1085))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+V1085-W1085","v":9.9700000000000006},{"$f":"IF(W1085<0,IF(X1085=0,0,IF(OR(W1085=0,V1085=0),\"N.M.\",IF(ABS(X1085/W1085)>=10,\"N.M.\",X1085/(-W1085)))),IF(X1085=0,0,IF(OR(W1085=0,V1085=0),\"N.M.\",IF(ABS(X1085/W1085)>=10,\"N.M.\",X1085/W1085))))","v":"N.M."}]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-20571.72,-24413.55,{"$f":"+F1086-G1086","v":3841.8299999999981},{"$f":"IF(G1086<0,IF(H1086=0,0,IF(OR(G1086=0,F1086=0),\"N.M.\",IF(ABS(H1086/G1086)>=10,\"N.M.\",H1086/(-G1086)))),IF(H1086=0,0,IF(OR(G1086=0,F1086=0),\"N.M.\",IF(ABS(H1086/G1086)>=10,\"N.M.\",H1086/G1086))))","v":0.15736466019894682},null,-166735.88,-201203.81,{"$f":"+K1086-L1086","v":34467.929999999993},{"$f":"IF(L1086<0,IF(M1086=0,0,IF(OR(L1086=0,K1086=0),\"N.M.\",IF(ABS(M1086/L1086)>=10,\"N.M.\",M1086/(-L1086)))),IF(M1086=0,0,IF(OR(L1086=0,K1086=0),\"N.M.\",IF(ABS(M1086/L1086)>=10,\"N.M.\",M1086/L1086))))","v":0.17130853536023991},null,null,-62164.66,-80701.900000000009,{"$f":"+Q1086-R1086","v":18537.240000000005},{"$f":"IF(R1086<0,IF(S1086=0,0,IF(OR(R1086=0,Q1086=0),\"N.M.\",IF(ABS(S1086/R1086)>=10,\"N.M.\",S1086/(-R1086)))),IF(S1086=0,0,IF(OR(R1086=0,Q1086=0),\"N.M.\",IF(ABS(S1086/R1086)>=10,\"N.M.\",S1086/R1086))))","v":0.22970016814969663},null,-663843.13,-275322.71999999997,{"$f":"+V1086-W1086","v":-388520.41000000003},{"$f":"IF(W1086<0,IF(X1086=0,0,IF(OR(W1086=0,V1086=0),\"N.M.\",IF(ABS(X1086/W1086)>=10,\"N.M.\",X1086/(-W1086)))),IF(X1086=0,0,IF(OR(W1086=0,V1086=0),\"N.M.\",IF(ABS(X1086/W1086)>=10,\"N.M.\",X1086/W1086))))","v":-1.4111454732104931}]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-37348,-31222,{"$f":"+F1087-G1087","v":-6126},{"$f":"IF(G1087<0,IF(H1087=0,0,IF(OR(G1087=0,F1087=0),\"N.M.\",IF(ABS(H1087/G1087)>=10,\"N.M.\",H1087/(-G1087)))),IF(H1087=0,0,IF(OR(G1087=0,F1087=0),\"N.M.\",IF(ABS(H1087/G1087)>=10,\"N.M.\",H1087/G1087))))","v":-0.19620780219076292},null,-384803,-390555,{"$f":"+K1087-L1087","v":5752},{"$f":"IF(L1087<0,IF(M1087=0,0,IF(OR(L1087=0,K1087=0),\"N.M.\",IF(ABS(M1087/L1087)>=10,\"N.M.\",M1087/(-L1087)))),IF(M1087=0,0,IF(OR(L1087=0,K1087=0),\"N.M.\",IF(ABS(M1087/L1087)>=10,\"N.M.\",M1087/L1087))))","v":1.4727759214451229E-2},null,null,-109037,-104394,{"$f":"+Q1087-R1087","v":-4643},{"$f":"IF(R1087<0,IF(S1087=0,0,IF(OR(R1087=0,Q1087=0),\"N.M.\",IF(ABS(S1087/R1087)>=10,\"N.M.\",S1087/(-R1087)))),IF(S1087=0,0,IF(OR(R1087=0,Q1087=0),\"N.M.\",IF(ABS(S1087/R1087)>=10,\"N.M.\",S1087/R1087))))","v":-4.447573615341878E-2},null,-451345,-451061,{"$f":"+V1087-W1087","v":-284},{"$f":"IF(W1087<0,IF(X1087=0,0,IF(OR(W1087=0,V1087=0),\"N.M.\",IF(ABS(X1087/W1087)>=10,\"N.M.\",X1087/(-W1087)))),IF(X1087=0,0,IF(OR(W1087=0,V1087=0),\"N.M.\",IF(ABS(X1087/W1087)>=10,\"N.M.\",X1087/W1087))))","v":-6.2962659152531473E-4}]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0.01,{"$f":"+F1088-G1088","v":0},{"$f":"IF(G1088<0,IF(H1088=0,0,IF(OR(G1088=0,F1088=0),\"N.M.\",IF(ABS(H1088/G1088)>=10,\"N.M.\",H1088/(-G1088)))),IF(H1088=0,0,IF(OR(G1088=0,F1088=0),\"N.M.\",IF(ABS(H1088/G1088)>=10,\"N.M.\",H1088/G1088))))","v":0},null,0.06,0.01,{"$f":"+K1088-L1088","v":4.9999999999999996E-2},{"$f":"IF(L1088<0,IF(M1088=0,0,IF(OR(L1088=0,K1088=0),\"N.M.\",IF(ABS(M1088/L1088)>=10,\"N.M.\",M1088/(-L1088)))),IF(M1088=0,0,IF(OR(L1088=0,K1088=0),\"N.M.\",IF(ABS(M1088/L1088)>=10,\"N.M.\",M1088/L1088))))","v":4.9999999999999991},null,null,0.02,0.01,{"$f":"+Q1088-R1088","v":0.01},{"$f":"IF(R1088<0,IF(S1088=0,0,IF(OR(R1088=0,Q1088=0),\"N.M.\",IF(ABS(S1088/R1088)>=10,\"N.M.\",S1088/(-R1088)))),IF(S1088=0,0,IF(OR(R1088=0,Q1088=0),\"N.M.\",IF(ABS(S1088/R1088)>=10,\"N.M.\",S1088/R1088))))","v":1},null,0.06,0.01,{"$f":"+V1088-W1088","v":4.9999999999999996E-2},{"$f":"IF(W1088<0,IF(X1088=0,0,IF(OR(W1088=0,V1088=0),\"N.M.\",IF(ABS(X1088/W1088)>=10,\"N.M.\",X1088/(-W1088)))),IF(X1088=0,0,IF(OR(W1088=0,V1088=0),\"N.M.\",IF(ABS(X1088/W1088)>=10,\"N.M.\",X1088/W1088))))","v":4.9999999999999991}]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,{"$f":"+F1089-G1089","v":0},{"$f":"IF(G1089<0,IF(H1089=0,0,IF(OR(G1089=0,F1089=0),\"N.M.\",IF(ABS(H1089/G1089)>=10,\"N.M.\",H1089/(-G1089)))),IF(H1089=0,0,IF(OR(G1089=0,F1089=0),\"N.M.\",IF(ABS(H1089/G1089)>=10,\"N.M.\",H1089/G1089))))","v":0},null,-1702.51,-263.08,{"$f":"+K1089-L1089","v":-1439.43},{"$f":"IF(L1089<0,IF(M1089=0,0,IF(OR(L1089=0,K1089=0),\"N.M.\",IF(ABS(M1089/L1089)>=10,\"N.M.\",M1089/(-L1089)))),IF(M1089=0,0,IF(OR(L1089=0,K1089=0),\"N.M.\",IF(ABS(M1089/L1089)>=10,\"N.M.\",M1089/L1089))))","v":-5.4714535502508745},null,null,0,-270.73,{"$f":"+Q1089-R1089","v":270.73},{"$f":"IF(R1089<0,IF(S1089=0,0,IF(OR(R1089=0,Q1089=0),\"N.M.\",IF(ABS(S1089/R1089)>=10,\"N.M.\",S1089/(-R1089)))),IF(S1089=0,0,IF(OR(R1089=0,Q1089=0),\"N.M.\",IF(ABS(S1089/R1089)>=10,\"N.M.\",S1089/R1089))))","v":"N.M."},null,-1880.29,-4064.21,{"$f":"+V1089-W1089","v":2183.92},{"$f":"IF(W1089<0,IF(X1089=0,0,IF(OR(W1089=0,V1089=0),\"N.M.\",IF(ABS(X1089/W1089)>=10,\"N.M.\",X1089/(-W1089)))),IF(X1089=0,0,IF(OR(W1089=0,V1089=0),\"N.M.\",IF(ABS(X1089/W1089)>=10,\"N.M.\",X1089/W1089))))","v":0.53735412294148188}]
["%,V9220005","9220005","Overhead Loadings",null,null,-40703.57,-63481.630000000005,{"$f":"+F1090-G1090","v":22778.060000000005},{"$f":"IF(G1090<0,IF(H1090=0,0,IF(OR(G1090=0,F1090=0),\"N.M.\",IF(ABS(H1090/G1090)>=10,\"N.M.\",H1090/(-G1090)))),IF(H1090=0,0,IF(OR(G1090=0,F1090=0),\"N.M.\",IF(ABS(H1090/G1090)>=10,\"N.M.\",H1090/G1090))))","v":0.35881340791028843},null,-493779.69,-581361.43000000005,{"$f":"+K1090-L1090","v":87581.740000000049},{"$f":"IF(L1090<0,IF(M1090=0,0,IF(OR(L1090=0,K1090=0),\"N.M.\",IF(ABS(M1090/L1090)>=10,\"N.M.\",M1090/(-L1090)))),IF(M1090=0,0,IF(OR(L1090=0,K1090=0),\"N.M.\",IF(ABS(M1090/L1090)>=10,\"N.M.\",M1090/L1090))))","v":0.15064938174519082},null,null,-141541.70000000001,-182106.13,{"$f":"+Q1090-R1090","v":40564.429999999993},{"$f":"IF(R1090<0,IF(S1090=0,0,IF(OR(R1090=0,Q1090=0),\"N.M.\",IF(ABS(S1090/R1090)>=10,\"N.M.\",S1090/(-R1090)))),IF(S1090=0,0,IF(OR(R1090=0,Q1090=0),\"N.M.\",IF(ABS(S1090/R1090)>=10,\"N.M.\",S1090/R1090))))","v":0.22275158996569744},null,-581444.07999999996,-758887.91,{"$f":"+V1090-W1090","v":177443.83000000007},{"$f":"IF(W1090<0,IF(X1090=0,0,IF(OR(W1090=0,V1090=0),\"N.M.\",IF(ABS(X1090/W1090)>=10,\"N.M.\",X1090/(-W1090)))),IF(X1090=0,0,IF(OR(W1090=0,V1090=0),\"N.M.\",IF(ABS(X1090/W1090)>=10,\"N.M.\",X1090/W1090))))","v":0.23382086822281839}]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,392854.29000000004,1431400.46,{"$f":"+F1091-G1091","v":-1038546.1699999999},{"$f":"IF(G1091<0,IF(H1091=0,0,IF(OR(G1091=0,F1091=0),\"N.M.\",IF(ABS(H1091/G1091)>=10,\"N.M.\",H1091/(-G1091)))),IF(H1091=0,0,IF(OR(G1091=0,F1091=0),\"N.M.\",IF(ABS(H1091/G1091)>=10,\"N.M.\",H1091/G1091))))","v":-0.72554550527390493},null,1999935.5519999999,3586389.29,{"$f":"+K1091-L1091","v":-1586453.7380000001},{"$f":"IF(L1091<0,IF(M1091=0,0,IF(OR(L1091=0,K1091=0),\"N.M.\",IF(ABS(M1091/L1091)>=10,\"N.M.\",M1091/(-L1091)))),IF(M1091=0,0,IF(OR(L1091=0,K1091=0),\"N.M.\",IF(ABS(M1091/L1091)>=10,\"N.M.\",M1091/L1091))))","v":-0.4423540250980395},null,null,697505.79500000004,1775167.88,{"$f":"+Q1091-R1091","v":-1077662.085},{"$f":"IF(R1091<0,IF(S1091=0,0,IF(OR(R1091=0,Q1091=0),\"N.M.\",IF(ABS(S1091/R1091)>=10,\"N.M.\",S1091/(-R1091)))),IF(S1091=0,0,IF(OR(R1091=0,Q1091=0),\"N.M.\",IF(ABS(S1091/R1091)>=10,\"N.M.\",S1091/R1091))))","v":-0.60707615158066064},null,3607395.7319999998,4269856.4400000004,{"$f":"+V1091-W1091","v":-662460.70800000057},{"$f":"IF(W1091<0,IF(X1091=0,0,IF(OR(W1091=0,V1091=0),\"N.M.\",IF(ABS(X1091/W1091)>=10,\"N.M.\",X1091/(-W1091)))),IF(X1091=0,0,IF(OR(W1091=0,V1091=0),\"N.M.\",IF(ABS(X1091/W1091)>=10,\"N.M.\",X1091/W1091))))","v":-0.15514823912908896}]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,50208.89,230815.66,{"$f":"+F1092-G1092","v":-180606.77000000002},{"$f":"IF(G1092<0,IF(H1092=0,0,IF(OR(G1092=0,F1092=0),\"N.M.\",IF(ABS(H1092/G1092)>=10,\"N.M.\",H1092/(-G1092)))),IF(H1092=0,0,IF(OR(G1092=0,F1092=0),\"N.M.\",IF(ABS(H1092/G1092)>=10,\"N.M.\",H1092/G1092))))","v":-0.78247190853514881},null,-475635.65,-114135.83,{"$f":"+K1092-L1092","v":-361499.82},{"$f":"IF(L1092<0,IF(M1092=0,0,IF(OR(L1092=0,K1092=0),\"N.M.\",IF(ABS(M1092/L1092)>=10,\"N.M.\",M1092/(-L1092)))),IF(M1092=0,0,IF(OR(L1092=0,K1092=0),\"N.M.\",IF(ABS(M1092/L1092)>=10,\"N.M.\",M1092/L1092))))","v":-3.1672772695480464},null,null,-47581.51,-89664.42,{"$f":"+Q1092-R1092","v":42082.909999999996},{"$f":"IF(R1092<0,IF(S1092=0,0,IF(OR(R1092=0,Q1092=0),\"N.M.\",IF(ABS(S1092/R1092)>=10,\"N.M.\",S1092/(-R1092)))),IF(S1092=0,0,IF(OR(R1092=0,Q1092=0),\"N.M.\",IF(ABS(S1092/R1092)>=10,\"N.M.\",S1092/R1092))))","v":0.46933789344759042},null,90442.219999999972,-610908.4,{"$f":"+V1092-W1092","v":701350.62},{"$f":"IF(W1092<0,IF(X1092=0,0,IF(OR(W1092=0,V1092=0),\"N.M.\",IF(ABS(X1092/W1092)>=10,\"N.M.\",X1092/(-W1092)))),IF(X1092=0,0,IF(OR(W1092=0,V1092=0),\"N.M.\",IF(ABS(X1092/W1092)>=10,\"N.M.\",X1092/W1092))))","v":1.1480454680276126}]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,{"$f":"+F1093-G1093","v":0},{"$f":"IF(G1093<0,IF(H1093=0,0,IF(OR(G1093=0,F1093=0),\"N.M.\",IF(ABS(H1093/G1093)>=10,\"N.M.\",H1093/(-G1093)))),IF(H1093=0,0,IF(OR(G1093=0,F1093=0),\"N.M.\",IF(ABS(H1093/G1093)>=10,\"N.M.\",H1093/G1093))))","v":0},null,0,0,{"$f":"+K1093-L1093","v":0},{"$f":"IF(L1093<0,IF(M1093=0,0,IF(OR(L1093=0,K1093=0),\"N.M.\",IF(ABS(M1093/L1093)>=10,\"N.M.\",M1093/(-L1093)))),IF(M1093=0,0,IF(OR(L1093=0,K1093=0),\"N.M.\",IF(ABS(M1093/L1093)>=10,\"N.M.\",M1093/L1093))))","v":0},null,null,0,0,{"$f":"+Q1093-R1093","v":0},{"$f":"IF(R1093<0,IF(S1093=0,0,IF(OR(R1093=0,Q1093=0),\"N.M.\",IF(ABS(S1093/R1093)>=10,\"N.M.\",S1093/(-R1093)))),IF(S1093=0,0,IF(OR(R1093=0,Q1093=0),\"N.M.\",IF(ABS(S1093/R1093)>=10,\"N.M.\",S1093/R1093))))","v":0},null,0.03,0,{"$f":"+V1093-W1093","v":0.03},{"$f":"IF(W1093<0,IF(X1093=0,0,IF(OR(W1093=0,V1093=0),\"N.M.\",IF(ABS(X1093/W1093)>=10,\"N.M.\",X1093/(-W1093)))),IF(X1093=0,0,IF(OR(W1093=0,V1093=0),\"N.M.\",IF(ABS(X1093/W1093)>=10,\"N.M.\",X1093/W1093))))","v":"N.M."}]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,{"$f":"+F1094-G1094","v":0},{"$f":"IF(G1094<0,IF(H1094=0,0,IF(OR(G1094=0,F1094=0),\"N.M.\",IF(ABS(H1094/G1094)>=10,\"N.M.\",H1094/(-G1094)))),IF(H1094=0,0,IF(OR(G1094=0,F1094=0),\"N.M.\",IF(ABS(H1094/G1094)>=10,\"N.M.\",H1094/G1094))))","v":0},null,6.8100000000000005,0.65,{"$f":"+K1094-L1094","v":6.16},{"$f":"IF(L1094<0,IF(M1094=0,0,IF(OR(L1094=0,K1094=0),\"N.M.\",IF(ABS(M1094/L1094)>=10,\"N.M.\",M1094/(-L1094)))),IF(M1094=0,0,IF(OR(L1094=0,K1094=0),\"N.M.\",IF(ABS(M1094/L1094)>=10,\"N.M.\",M1094/L1094))))","v":9.476923076923077},null,null,0,0.65,{"$f":"+Q1094-R1094","v":-0.65},{"$f":"IF(R1094<0,IF(S1094=0,0,IF(OR(R1094=0,Q1094=0),\"N.M.\",IF(ABS(S1094/R1094)>=10,\"N.M.\",S1094/(-R1094)))),IF(S1094=0,0,IF(OR(R1094=0,Q1094=0),\"N.M.\",IF(ABS(S1094/R1094)>=10,\"N.M.\",S1094/R1094))))","v":"N.M."},null,6.8100000000000005,0.65,{"$f":"+V1094-W1094","v":6.16},{"$f":"IF(W1094<0,IF(X1094=0,0,IF(OR(W1094=0,V1094=0),\"N.M.\",IF(ABS(X1094/W1094)>=10,\"N.M.\",X1094/(-W1094)))),IF(X1094=0,0,IF(OR(W1094=0,V1094=0),\"N.M.\",IF(ABS(X1094/W1094)>=10,\"N.M.\",X1094/W1094))))","v":9.476923076923077}]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,28.17,{"$f":"+F1095-G1095","v":-28.17},{"$f":"IF(G1095<0,IF(H1095=0,0,IF(OR(G1095=0,F1095=0),\"N.M.\",IF(ABS(H1095/G1095)>=10,\"N.M.\",H1095/(-G1095)))),IF(H1095=0,0,IF(OR(G1095=0,F1095=0),\"N.M.\",IF(ABS(H1095/G1095)>=10,\"N.M.\",H1095/G1095))))","v":"N.M."},null,242.45000000000002,111.9,{"$f":"+K1095-L1095","v":130.55000000000001},{"$f":"IF(L1095<0,IF(M1095=0,0,IF(OR(L1095=0,K1095=0),\"N.M.\",IF(ABS(M1095/L1095)>=10,\"N.M.\",M1095/(-L1095)))),IF(M1095=0,0,IF(OR(L1095=0,K1095=0),\"N.M.\",IF(ABS(M1095/L1095)>=10,\"N.M.\",M1095/L1095))))","v":1.1666666666666667},null,null,73.820000000000007,56.08,{"$f":"+Q1095-R1095","v":17.740000000000009},{"$f":"IF(R1095<0,IF(S1095=0,0,IF(OR(R1095=0,Q1095=0),\"N.M.\",IF(ABS(S1095/R1095)>=10,\"N.M.\",S1095/(-R1095)))),IF(S1095=0,0,IF(OR(R1095=0,Q1095=0),\"N.M.\",IF(ABS(S1095/R1095)>=10,\"N.M.\",S1095/R1095))))","v":0.31633380884450801},null,299.07000000000005,111.9,{"$f":"+V1095-W1095","v":187.17000000000004},{"$f":"IF(W1095<0,IF(X1095=0,0,IF(OR(W1095=0,V1095=0),\"N.M.\",IF(ABS(X1095/W1095)>=10,\"N.M.\",X1095/(-W1095)))),IF(X1095=0,0,IF(OR(W1095=0,V1095=0),\"N.M.\",IF(ABS(X1095/W1095)>=10,\"N.M.\",X1095/W1095))))","v":1.6726541554959788}]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,3067.83,145.6,{"$f":"+F1096-G1096","v":2922.23},{"$f":"IF(G1096<0,IF(H1096=0,0,IF(OR(G1096=0,F1096=0),\"N.M.\",IF(ABS(H1096/G1096)>=10,\"N.M.\",H1096/(-G1096)))),IF(H1096=0,0,IF(OR(G1096=0,F1096=0),\"N.M.\",IF(ABS(H1096/G1096)>=10,\"N.M.\",H1096/G1096))))","v":"N.M."},null,10572.86,14962.49,{"$f":"+K1096-L1096","v":-4389.6299999999992},{"$f":"IF(L1096<0,IF(M1096=0,0,IF(OR(L1096=0,K1096=0),\"N.M.\",IF(ABS(M1096/L1096)>=10,\"N.M.\",M1096/(-L1096)))),IF(M1096=0,0,IF(OR(L1096=0,K1096=0),\"N.M.\",IF(ABS(M1096/L1096)>=10,\"N.M.\",M1096/L1096))))","v":-0.29337563467043248},null,null,3529.15,833.58,{"$f":"+Q1096-R1096","v":2695.57},{"$f":"IF(R1096<0,IF(S1096=0,0,IF(OR(R1096=0,Q1096=0),\"N.M.\",IF(ABS(S1096/R1096)>=10,\"N.M.\",S1096/(-R1096)))),IF(S1096=0,0,IF(OR(R1096=0,Q1096=0),\"N.M.\",IF(ABS(S1096/R1096)>=10,\"N.M.\",S1096/R1096))))","v":3.2337268168622089},null,12383.77,16173.68,{"$f":"+V1096-W1096","v":-3789.91},{"$f":"IF(W1096<0,IF(X1096=0,0,IF(OR(W1096=0,V1096=0),\"N.M.\",IF(ABS(X1096/W1096)>=10,\"N.M.\",X1096/(-W1096)))),IF(X1096=0,0,IF(OR(W1096=0,V1096=0),\"N.M.\",IF(ABS(X1096/W1096)>=10,\"N.M.\",X1096/W1096))))","v":-0.23432576877989422}]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,{"$f":"+F1097-G1097","v":0},{"$f":"IF(G1097<0,IF(H1097=0,0,IF(OR(G1097=0,F1097=0),\"N.M.\",IF(ABS(H1097/G1097)>=10,\"N.M.\",H1097/(-G1097)))),IF(H1097=0,0,IF(OR(G1097=0,F1097=0),\"N.M.\",IF(ABS(H1097/G1097)>=10,\"N.M.\",H1097/G1097))))","v":0},null,0,116.38,{"$f":"+K1097-L1097","v":-116.38},{"$f":"IF(L1097<0,IF(M1097=0,0,IF(OR(L1097=0,K1097=0),\"N.M.\",IF(ABS(M1097/L1097)>=10,\"N.M.\",M1097/(-L1097)))),IF(M1097=0,0,IF(OR(L1097=0,K1097=0),\"N.M.\",IF(ABS(M1097/L1097)>=10,\"N.M.\",M1097/L1097))))","v":"N.M."},null,null,0,0,{"$f":"+Q1097-R1097","v":0},{"$f":"IF(R1097<0,IF(S1097=0,0,IF(OR(R1097=0,Q1097=0),\"N.M.\",IF(ABS(S1097/R1097)>=10,\"N.M.\",S1097/(-R1097)))),IF(S1097=0,0,IF(OR(R1097=0,Q1097=0),\"N.M.\",IF(ABS(S1097/R1097)>=10,\"N.M.\",S1097/R1097))))","v":0},null,0,116.38,{"$f":"+V1097-W1097","v":-116.38},{"$f":"IF(W1097<0,IF(X1097=0,0,IF(OR(W1097=0,V1097=0),\"N.M.\",IF(ABS(X1097/W1097)>=10,\"N.M.\",X1097/(-W1097)))),IF(X1097=0,0,IF(OR(W1097=0,V1097=0),\"N.M.\",IF(ABS(X1097/W1097)>=10,\"N.M.\",X1097/W1097))))","v":"N.M."}]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F1098-G1098","v":0},{"$f":"IF(G1098<0,IF(H1098=0,0,IF(OR(G1098=0,F1098=0),\"N.M.\",IF(ABS(H1098/G1098)>=10,\"N.M.\",H1098/(-G1098)))),IF(H1098=0,0,IF(OR(G1098=0,F1098=0),\"N.M.\",IF(ABS(H1098/G1098)>=10,\"N.M.\",H1098/G1098))))","v":0},null,3464.17,0,{"$f":"+K1098-L1098","v":3464.17},{"$f":"IF(L1098<0,IF(M1098=0,0,IF(OR(L1098=0,K1098=0),\"N.M.\",IF(ABS(M1098/L1098)>=10,\"N.M.\",M1098/(-L1098)))),IF(M1098=0,0,IF(OR(L1098=0,K1098=0),\"N.M.\",IF(ABS(M1098/L1098)>=10,\"N.M.\",M1098/L1098))))","v":"N.M."},null,null,0,0,{"$f":"+Q1098-R1098","v":0},{"$f":"IF(R1098<0,IF(S1098=0,0,IF(OR(R1098=0,Q1098=0),\"N.M.\",IF(ABS(S1098/R1098)>=10,\"N.M.\",S1098/(-R1098)))),IF(S1098=0,0,IF(OR(R1098=0,Q1098=0),\"N.M.\",IF(ABS(S1098/R1098)>=10,\"N.M.\",S1098/R1098))))","v":0},null,1069746.8299999998,0,{"$f":"+V1098-W1098","v":1069746.8299999998},{"$f":"IF(W1098<0,IF(X1098=0,0,IF(OR(W1098=0,V1098=0),\"N.M.\",IF(ABS(X1098/W1098)>=10,\"N.M.\",X1098/(-W1098)))),IF(X1098=0,0,IF(OR(W1098=0,V1098=0),\"N.M.\",IF(ABS(X1098/W1098)>=10,\"N.M.\",X1098/W1098))))","v":"N.M."}]
["%,V9240000","9240000","Property Insurance",null,null,76986.97,92444.19,{"$f":"+F1099-G1099","v":-15457.220000000001},{"$f":"IF(G1099<0,IF(H1099=0,0,IF(OR(G1099=0,F1099=0),\"N.M.\",IF(ABS(H1099/G1099)>=10,\"N.M.\",H1099/(-G1099)))),IF(H1099=0,0,IF(OR(G1099=0,F1099=0),\"N.M.\",IF(ABS(H1099/G1099)>=10,\"N.M.\",H1099/G1099))))","v":-0.16720596502603355},null,922411.01,973521.57000000007,{"$f":"+K1099-L1099","v":-51110.560000000056},{"$f":"IF(L1099<0,IF(M1099=0,0,IF(OR(L1099=0,K1099=0),\"N.M.\",IF(ABS(M1099/L1099)>=10,\"N.M.\",M1099/(-L1099)))),IF(M1099=0,0,IF(OR(L1099=0,K1099=0),\"N.M.\",IF(ABS(M1099/L1099)>=10,\"N.M.\",M1099/L1099))))","v":-5.2500696004095786E-2},null,null,230536.30000000002,282436.96000000002,{"$f":"+Q1099-R1099","v":-51900.66},{"$f":"IF(R1099<0,IF(S1099=0,0,IF(OR(R1099=0,Q1099=0),\"N.M.\",IF(ABS(S1099/R1099)>=10,\"N.M.\",S1099/(-R1099)))),IF(S1099=0,0,IF(OR(R1099=0,Q1099=0),\"N.M.\",IF(ABS(S1099/R1099)>=10,\"N.M.\",S1099/R1099))))","v":-0.18376015660273357},null,1041361.41,1152572.6500000001,{"$f":"+V1099-W1099","v":-111211.24000000011},{"$f":"IF(W1099<0,IF(X1099=0,0,IF(OR(W1099=0,V1099=0),\"N.M.\",IF(ABS(X1099/W1099)>=10,\"N.M.\",X1099/(-W1099)))),IF(X1099=0,0,IF(OR(W1099=0,V1099=0),\"N.M.\",IF(ABS(X1099/W1099)>=10,\"N.M.\",X1099/W1099))))","v":-9.6489570527289625E-2}]
["%,V9250000","9250000","Injuries and Damages",null,null,192793.72,164919.33000000002,{"$f":"+F1100-G1100","v":27874.389999999985},{"$f":"IF(G1100<0,IF(H1100=0,0,IF(OR(G1100=0,F1100=0),\"N.M.\",IF(ABS(H1100/G1100)>=10,\"N.M.\",H1100/(-G1100)))),IF(H1100=0,0,IF(OR(G1100=0,F1100=0),\"N.M.\",IF(ABS(H1100/G1100)>=10,\"N.M.\",H1100/G1100))))","v":0.16901833156853099},null,1731560.52,1523896.18,{"$f":"+K1100-L1100","v":207664.34000000008},{"$f":"IF(L1100<0,IF(M1100=0,0,IF(OR(L1100=0,K1100=0),\"N.M.\",IF(ABS(M1100/L1100)>=10,\"N.M.\",M1100/(-L1100)))),IF(M1100=0,0,IF(OR(L1100=0,K1100=0),\"N.M.\",IF(ABS(M1100/L1100)>=10,\"N.M.\",M1100/L1100))))","v":0.13627197359337176},null,null,545228.28,479325.34,{"$f":"+Q1100-R1100","v":65902.94},{"$f":"IF(R1100<0,IF(S1100=0,0,IF(OR(R1100=0,Q1100=0),\"N.M.\",IF(ABS(S1100/R1100)>=10,\"N.M.\",S1100/(-R1100)))),IF(S1100=0,0,IF(OR(R1100=0,Q1100=0),\"N.M.\",IF(ABS(S1100/R1100)>=10,\"N.M.\",S1100/R1100))))","v":0.13749104105366097},null,2052557.03,1825909.51,{"$f":"+V1100-W1100","v":226647.52000000002},{"$f":"IF(W1100<0,IF(X1100=0,0,IF(OR(W1100=0,V1100=0),\"N.M.\",IF(ABS(X1100/W1100)>=10,\"N.M.\",X1100/(-W1100)))),IF(X1100=0,0,IF(OR(W1100=0,V1100=0),\"N.M.\",IF(ABS(X1100/W1100)>=10,\"N.M.\",X1100/W1100))))","v":0.12412856100409927}]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,120.82000000000001,{"$f":"+F1101-G1101","v":-120.82000000000001},{"$f":"IF(G1101<0,IF(H1101=0,0,IF(OR(G1101=0,F1101=0),\"N.M.\",IF(ABS(H1101/G1101)>=10,\"N.M.\",H1101/(-G1101)))),IF(H1101=0,0,IF(OR(G1101=0,F1101=0),\"N.M.\",IF(ABS(H1101/G1101)>=10,\"N.M.\",H1101/G1101))))","v":"N.M."},null,-94.77,205.68,{"$f":"+K1101-L1101","v":-300.45},{"$f":"IF(L1101<0,IF(M1101=0,0,IF(OR(L1101=0,K1101=0),\"N.M.\",IF(ABS(M1101/L1101)>=10,\"N.M.\",M1101/(-L1101)))),IF(M1101=0,0,IF(OR(L1101=0,K1101=0),\"N.M.\",IF(ABS(M1101/L1101)>=10,\"N.M.\",M1101/L1101))))","v":-1.460764294049008},null,null,0,216.53,{"$f":"+Q1101-R1101","v":-216.53},{"$f":"IF(R1101<0,IF(S1101=0,0,IF(OR(R1101=0,Q1101=0),\"N.M.\",IF(ABS(S1101/R1101)>=10,\"N.M.\",S1101/(-R1101)))),IF(S1101=0,0,IF(OR(R1101=0,Q1101=0),\"N.M.\",IF(ABS(S1101/R1101)>=10,\"N.M.\",S1101/R1101))))","v":"N.M."},null,-257.64,-18.609999999999985,{"$f":"+V1101-W1101","v":-239.03},{"$f":"IF(W1101<0,IF(X1101=0,0,IF(OR(W1101=0,V1101=0),\"N.M.\",IF(ABS(X1101/W1101)>=10,\"N.M.\",X1101/(-W1101)))),IF(X1101=0,0,IF(OR(W1101=0,V1101=0),\"N.M.\",IF(ABS(X1101/W1101)>=10,\"N.M.\",X1101/W1101))))","v":"N.M."}]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,76994.710000000006,22758.05,{"$f":"+F1102-G1102","v":54236.66},{"$f":"IF(G1102<0,IF(H1102=0,0,IF(OR(G1102=0,F1102=0),\"N.M.\",IF(ABS(H1102/G1102)>=10,\"N.M.\",H1102/(-G1102)))),IF(H1102=0,0,IF(OR(G1102=0,F1102=0),\"N.M.\",IF(ABS(H1102/G1102)>=10,\"N.M.\",H1102/G1102))))","v":2.3831857298845907},null,-70567.16,303606.63,{"$f":"+K1102-L1102","v":-374173.79000000004},{"$f":"IF(L1102<0,IF(M1102=0,0,IF(OR(L1102=0,K1102=0),\"N.M.\",IF(ABS(M1102/L1102)>=10,\"N.M.\",M1102/(-L1102)))),IF(M1102=0,0,IF(OR(L1102=0,K1102=0),\"N.M.\",IF(ABS(M1102/L1102)>=10,\"N.M.\",M1102/L1102))))","v":-1.2324295750721914},null,null,35177.51,57761.46,{"$f":"+Q1102-R1102","v":-22583.949999999997},{"$f":"IF(R1102<0,IF(S1102=0,0,IF(OR(R1102=0,Q1102=0),\"N.M.\",IF(ABS(S1102/R1102)>=10,\"N.M.\",S1102/(-R1102)))),IF(S1102=0,0,IF(OR(R1102=0,Q1102=0),\"N.M.\",IF(ABS(S1102/R1102)>=10,\"N.M.\",S1102/R1102))))","v":-0.390986481297391},null,221298.22,411931.50599999999,{"$f":"+V1102-W1102","v":-190633.28599999999},{"$f":"IF(W1102<0,IF(X1102=0,0,IF(OR(W1102=0,V1102=0),\"N.M.\",IF(ABS(X1102/W1102)>=10,\"N.M.\",X1102/(-W1102)))),IF(X1102=0,0,IF(OR(W1102=0,V1102=0),\"N.M.\",IF(ABS(X1102/W1102)>=10,\"N.M.\",X1102/W1102))))","v":-0.46277908638529824}]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,636.16,893.94,{"$f":"+F1103-G1103","v":-257.78000000000009},{"$f":"IF(G1103<0,IF(H1103=0,0,IF(OR(G1103=0,F1103=0),\"N.M.\",IF(ABS(H1103/G1103)>=10,\"N.M.\",H1103/(-G1103)))),IF(H1103=0,0,IF(OR(G1103=0,F1103=0),\"N.M.\",IF(ABS(H1103/G1103)>=10,\"N.M.\",H1103/G1103))))","v":-0.28836387229567989},null,6387.01,22468.510000000002,{"$f":"+K1103-L1103","v":-16081.500000000002},{"$f":"IF(L1103<0,IF(M1103=0,0,IF(OR(L1103=0,K1103=0),\"N.M.\",IF(ABS(M1103/L1103)>=10,\"N.M.\",M1103/(-L1103)))),IF(M1103=0,0,IF(OR(L1103=0,K1103=0),\"N.M.\",IF(ABS(M1103/L1103)>=10,\"N.M.\",M1103/L1103))))","v":-0.71573504429087642},null,null,2232.38,7785.1100000000006,{"$f":"+Q1103-R1103","v":-5552.7300000000005},{"$f":"IF(R1103<0,IF(S1103=0,0,IF(OR(R1103=0,Q1103=0),\"N.M.\",IF(ABS(S1103/R1103)>=10,\"N.M.\",S1103/(-R1103)))),IF(S1103=0,0,IF(OR(R1103=0,Q1103=0),\"N.M.\",IF(ABS(S1103/R1103)>=10,\"N.M.\",S1103/R1103))))","v":-0.71325003757172345},null,10889.73,24169.510000000002,{"$f":"+V1103-W1103","v":-13279.780000000002},{"$f":"IF(W1103<0,IF(X1103=0,0,IF(OR(W1103=0,V1103=0),\"N.M.\",IF(ABS(X1103/W1103)>=10,\"N.M.\",X1103/(-W1103)))),IF(X1103=0,0,IF(OR(W1103=0,V1103=0),\"N.M.\",IF(ABS(X1103/W1103)>=10,\"N.M.\",X1103/W1103))))","v":-0.5494434930621267}]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-13732.78,-15680.800000000001,{"$f":"+F1104-G1104","v":1948.0200000000004},{"$f":"IF(G1104<0,IF(H1104=0,0,IF(OR(G1104=0,F1104=0),\"N.M.\",IF(ABS(H1104/G1104)>=10,\"N.M.\",H1104/(-G1104)))),IF(H1104=0,0,IF(OR(G1104=0,F1104=0),\"N.M.\",IF(ABS(H1104/G1104)>=10,\"N.M.\",H1104/G1104))))","v":0.12422963114126832},null,-94026.790000000008,-172156.1,{"$f":"+K1104-L1104","v":78129.31},{"$f":"IF(L1104<0,IF(M1104=0,0,IF(OR(L1104=0,K1104=0),\"N.M.\",IF(ABS(M1104/L1104)>=10,\"N.M.\",M1104/(-L1104)))),IF(M1104=0,0,IF(OR(L1104=0,K1104=0),\"N.M.\",IF(ABS(M1104/L1104)>=10,\"N.M.\",M1104/L1104))))","v":0.45382829885203019},null,null,-15492.380000000001,-60406.020000000004,{"$f":"+Q1104-R1104","v":44913.64},{"$f":"IF(R1104<0,IF(S1104=0,0,IF(OR(R1104=0,Q1104=0),\"N.M.\",IF(ABS(S1104/R1104)>=10,\"N.M.\",S1104/(-R1104)))),IF(S1104=0,0,IF(OR(R1104=0,Q1104=0),\"N.M.\",IF(ABS(S1104/R1104)>=10,\"N.M.\",S1104/R1104))))","v":0.74352920453954752},null,-124480.28000000001,-211237.30000000002,{"$f":"+V1104-W1104","v":86757.02},{"$f":"IF(W1104<0,IF(X1104=0,0,IF(OR(W1104=0,V1104=0),\"N.M.\",IF(ABS(X1104/W1104)>=10,\"N.M.\",X1104/(-W1104)))),IF(X1104=0,0,IF(OR(W1104=0,V1104=0),\"N.M.\",IF(ABS(X1104/W1104)>=10,\"N.M.\",X1104/W1104))))","v":0.41070880947635668}]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,223.69,200.74,{"$f":"+F1105-G1105","v":22.949999999999989},{"$f":"IF(G1105<0,IF(H1105=0,0,IF(OR(G1105=0,F1105=0),\"N.M.\",IF(ABS(H1105/G1105)>=10,\"N.M.\",H1105/(-G1105)))),IF(H1105=0,0,IF(OR(G1105=0,F1105=0),\"N.M.\",IF(ABS(H1105/G1105)>=10,\"N.M.\",H1105/G1105))))","v":0.1143269901364949},null,2029.97,2138.04,{"$f":"+K1105-L1105","v":-108.06999999999994},{"$f":"IF(L1105<0,IF(M1105=0,0,IF(OR(L1105=0,K1105=0),\"N.M.\",IF(ABS(M1105/L1105)>=10,\"N.M.\",M1105/(-L1105)))),IF(M1105=0,0,IF(OR(L1105=0,K1105=0),\"N.M.\",IF(ABS(M1105/L1105)>=10,\"N.M.\",M1105/L1105))))","v":-5.0546294737235944E-2},null,null,671.07,658.47,{"$f":"+Q1105-R1105","v":12.600000000000023},{"$f":"IF(R1105<0,IF(S1105=0,0,IF(OR(R1105=0,Q1105=0),\"N.M.\",IF(ABS(S1105/R1105)>=10,\"N.M.\",S1105/(-R1105)))),IF(S1105=0,0,IF(OR(R1105=0,Q1105=0),\"N.M.\",IF(ABS(S1105/R1105)>=10,\"N.M.\",S1105/R1105))))","v":1.9135268121554548E-2},null,2404.92,2731.59,{"$f":"+V1105-W1105","v":-326.67000000000007},{"$f":"IF(W1105<0,IF(X1105=0,0,IF(OR(W1105=0,V1105=0),\"N.M.\",IF(ABS(X1105/W1105)>=10,\"N.M.\",X1105/(-W1105)))),IF(X1105=0,0,IF(OR(W1105=0,V1105=0),\"N.M.\",IF(ABS(X1105/W1105)>=10,\"N.M.\",X1105/W1105))))","v":-0.1195896895214875}]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,{"$f":"+F1106-G1106","v":0},{"$f":"IF(G1106<0,IF(H1106=0,0,IF(OR(G1106=0,F1106=0),\"N.M.\",IF(ABS(H1106/G1106)>=10,\"N.M.\",H1106/(-G1106)))),IF(H1106=0,0,IF(OR(G1106=0,F1106=0),\"N.M.\",IF(ABS(H1106/G1106)>=10,\"N.M.\",H1106/G1106))))","v":0},null,0,86.33,{"$f":"+K1106-L1106","v":-86.33},{"$f":"IF(L1106<0,IF(M1106=0,0,IF(OR(L1106=0,K1106=0),\"N.M.\",IF(ABS(M1106/L1106)>=10,\"N.M.\",M1106/(-L1106)))),IF(M1106=0,0,IF(OR(L1106=0,K1106=0),\"N.M.\",IF(ABS(M1106/L1106)>=10,\"N.M.\",M1106/L1106))))","v":"N.M."},null,null,0,80.52,{"$f":"+Q1106-R1106","v":-80.52},{"$f":"IF(R1106<0,IF(S1106=0,0,IF(OR(R1106=0,Q1106=0),\"N.M.\",IF(ABS(S1106/R1106)>=10,\"N.M.\",S1106/(-R1106)))),IF(S1106=0,0,IF(OR(R1106=0,Q1106=0),\"N.M.\",IF(ABS(S1106/R1106)>=10,\"N.M.\",S1106/R1106))))","v":"N.M."},null,0,86.33,{"$f":"+V1106-W1106","v":-86.33},{"$f":"IF(W1106<0,IF(X1106=0,0,IF(OR(W1106=0,V1106=0),\"N.M.\",IF(ABS(X1106/W1106)>=10,\"N.M.\",X1106/(-W1106)))),IF(X1106=0,0,IF(OR(W1106=0,V1106=0),\"N.M.\",IF(ABS(X1106/W1106)>=10,\"N.M.\",X1106/W1106))))","v":"N.M."}]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2871,3792.63,{"$f":"+F1107-G1107","v":-921.63000000000011},{"$f":"IF(G1107<0,IF(H1107=0,0,IF(OR(G1107=0,F1107=0),\"N.M.\",IF(ABS(H1107/G1107)>=10,\"N.M.\",H1107/(-G1107)))),IF(H1107=0,0,IF(OR(G1107=0,F1107=0),\"N.M.\",IF(ABS(H1107/G1107)>=10,\"N.M.\",H1107/G1107))))","v":-0.2430055133245268},null,18084.98,25041.8,{"$f":"+K1107-L1107","v":-6956.82},{"$f":"IF(L1107<0,IF(M1107=0,0,IF(OR(L1107=0,K1107=0),\"N.M.\",IF(ABS(M1107/L1107)>=10,\"N.M.\",M1107/(-L1107)))),IF(M1107=0,0,IF(OR(L1107=0,K1107=0),\"N.M.\",IF(ABS(M1107/L1107)>=10,\"N.M.\",M1107/L1107))))","v":-0.27780830451485117},null,null,3667.9700000000003,4509.41,{"$f":"+Q1107-R1107","v":-841.4399999999996},{"$f":"IF(R1107<0,IF(S1107=0,0,IF(OR(R1107=0,Q1107=0),\"N.M.\",IF(ABS(S1107/R1107)>=10,\"N.M.\",S1107/(-R1107)))),IF(S1107=0,0,IF(OR(R1107=0,Q1107=0),\"N.M.\",IF(ABS(S1107/R1107)>=10,\"N.M.\",S1107/R1107))))","v":-0.18659647270929006},null,23370.739999999998,27777.5,{"$f":"+V1107-W1107","v":-4406.760000000002},{"$f":"IF(W1107<0,IF(X1107=0,0,IF(OR(W1107=0,V1107=0),\"N.M.\",IF(ABS(X1107/W1107)>=10,\"N.M.\",X1107/(-W1107)))),IF(X1107=0,0,IF(OR(W1107=0,V1107=0),\"N.M.\",IF(ABS(X1107/W1107)>=10,\"N.M.\",X1107/W1107))))","v":-0.15864494644946456}]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,{"$f":"+F1108-G1108","v":-5423.3099999999977},{"$f":"IF(G1108<0,IF(H1108=0,0,IF(OR(G1108=0,F1108=0),\"N.M.\",IF(ABS(H1108/G1108)>=10,\"N.M.\",H1108/(-G1108)))),IF(H1108=0,0,IF(OR(G1108=0,F1108=0),\"N.M.\",IF(ABS(H1108/G1108)>=10,\"N.M.\",H1108/G1108))))","v":-3.0426327417827654E-2},null,1728206.79,1782439.94,{"$f":"+K1108-L1108","v":-54233.149999999907},{"$f":"IF(L1108<0,IF(M1108=0,0,IF(OR(L1108=0,K1108=0),\"N.M.\",IF(ABS(M1108/L1108)>=10,\"N.M.\",M1108/(-L1108)))),IF(M1108=0,0,IF(OR(L1108=0,K1108=0),\"N.M.\",IF(ABS(M1108/L1108)>=10,\"N.M.\",M1108/L1108))))","v":-3.0426354786461926E-2},null,null,518462.04000000004,534731.97,{"$f":"+Q1108-R1108","v":-16269.929999999935},{"$f":"IF(R1108<0,IF(S1108=0,0,IF(OR(R1108=0,Q1108=0),\"N.M.\",IF(ABS(S1108/R1108)>=10,\"N.M.\",S1108/(-R1108)))),IF(S1108=0,0,IF(OR(R1108=0,Q1108=0),\"N.M.\",IF(ABS(S1108/R1108)>=10,\"N.M.\",S1108/R1108))))","v":-3.0426327417827543E-2},null,2049295.29,2105770.7000000002,{"$f":"+V1108-W1108","v":-56475.410000000149},{"$f":"IF(W1108<0,IF(X1108=0,0,IF(OR(W1108=0,V1108=0),\"N.M.\",IF(ABS(X1108/W1108)>=10,\"N.M.\",X1108/(-W1108)))),IF(X1108=0,0,IF(OR(W1108=0,V1108=0),\"N.M.\",IF(ABS(X1108/W1108)>=10,\"N.M.\",X1108/W1108))))","v":-2.6819354073071747E-2}]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12106.42,7175.6100000000006,{"$f":"+F1109-G1109","v":4930.8099999999995},{"$f":"IF(G1109<0,IF(H1109=0,0,IF(OR(G1109=0,F1109=0),\"N.M.\",IF(ABS(H1109/G1109)>=10,\"N.M.\",H1109/(-G1109)))),IF(H1109=0,0,IF(OR(G1109=0,F1109=0),\"N.M.\",IF(ABS(H1109/G1109)>=10,\"N.M.\",H1109/G1109))))","v":0.68716248514063605},null,119893.28,108752.56,{"$f":"+K1109-L1109","v":11140.720000000001},{"$f":"IF(L1109<0,IF(M1109=0,0,IF(OR(L1109=0,K1109=0),\"N.M.\",IF(ABS(M1109/L1109)>=10,\"N.M.\",M1109/(-L1109)))),IF(M1109=0,0,IF(OR(L1109=0,K1109=0),\"N.M.\",IF(ABS(M1109/L1109)>=10,\"N.M.\",M1109/L1109))))","v":0.10244099081437716},null,null,37191.29,29603.73,{"$f":"+Q1109-R1109","v":7587.5600000000013},{"$f":"IF(R1109<0,IF(S1109=0,0,IF(OR(R1109=0,Q1109=0),\"N.M.\",IF(ABS(S1109/R1109)>=10,\"N.M.\",S1109/(-R1109)))),IF(S1109=0,0,IF(OR(R1109=0,Q1109=0),\"N.M.\",IF(ABS(S1109/R1109)>=10,\"N.M.\",S1109/R1109))))","v":0.25630418869514082},null,141901.26999999999,132789,{"$f":"+V1109-W1109","v":9112.2699999999895},{"$f":"IF(W1109<0,IF(X1109=0,0,IF(OR(W1109=0,V1109=0),\"N.M.\",IF(ABS(X1109/W1109)>=10,\"N.M.\",X1109/(-W1109)))),IF(X1109=0,0,IF(OR(W1109=0,V1109=0),\"N.M.\",IF(ABS(X1109/W1109)>=10,\"N.M.\",X1109/W1109))))","v":6.8622175029558086E-2}]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,477895.32,388425.9,{"$f":"+F1110-G1110","v":89469.419999999984},{"$f":"IF(G1110<0,IF(H1110=0,0,IF(OR(G1110=0,F1110=0),\"N.M.\",IF(ABS(H1110/G1110)>=10,\"N.M.\",H1110/(-G1110)))),IF(H1110=0,0,IF(OR(G1110=0,F1110=0),\"N.M.\",IF(ABS(H1110/G1110)>=10,\"N.M.\",H1110/G1110))))","v":0.23033845065429462},null,4677666.67,4060868.19,{"$f":"+K1110-L1110","v":616798.48},{"$f":"IF(L1110<0,IF(M1110=0,0,IF(OR(L1110=0,K1110=0),\"N.M.\",IF(ABS(M1110/L1110)>=10,\"N.M.\",M1110/(-L1110)))),IF(M1110=0,0,IF(OR(L1110=0,K1110=0),\"N.M.\",IF(ABS(M1110/L1110)>=10,\"N.M.\",M1110/L1110))))","v":0.15188832809665759},null,null,1433426.8,1149565.92,{"$f":"+Q1110-R1110","v":283860.88000000012},{"$f":"IF(R1110<0,IF(S1110=0,0,IF(OR(R1110=0,Q1110=0),\"N.M.\",IF(ABS(S1110/R1110)>=10,\"N.M.\",S1110/(-R1110)))),IF(S1110=0,0,IF(OR(R1110=0,Q1110=0),\"N.M.\",IF(ABS(S1110/R1110)>=10,\"N.M.\",S1110/R1110))))","v":0.24692875376820508},null,5862252.2400000002,4876501.3,{"$f":"+V1110-W1110","v":985750.94000000041},{"$f":"IF(W1110<0,IF(X1110=0,0,IF(OR(W1110=0,V1110=0),\"N.M.\",IF(ABS(X1110/W1110)>=10,\"N.M.\",X1110/(-W1110)))),IF(X1110=0,0,IF(OR(W1110=0,V1110=0),\"N.M.\",IF(ABS(X1110/W1110)>=10,\"N.M.\",X1110/W1110))))","v":0.20214306925336006}]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,{"$f":"+F1111-G1111","v":0},{"$f":"IF(G1111<0,IF(H1111=0,0,IF(OR(G1111=0,F1111=0),\"N.M.\",IF(ABS(H1111/G1111)>=10,\"N.M.\",H1111/(-G1111)))),IF(H1111=0,0,IF(OR(G1111=0,F1111=0),\"N.M.\",IF(ABS(H1111/G1111)>=10,\"N.M.\",H1111/G1111))))","v":0},null,0,0,{"$f":"+K1111-L1111","v":0},{"$f":"IF(L1111<0,IF(M1111=0,0,IF(OR(L1111=0,K1111=0),\"N.M.\",IF(ABS(M1111/L1111)>=10,\"N.M.\",M1111/(-L1111)))),IF(M1111=0,0,IF(OR(L1111=0,K1111=0),\"N.M.\",IF(ABS(M1111/L1111)>=10,\"N.M.\",M1111/L1111))))","v":0},null,null,0,0,{"$f":"+Q1111-R1111","v":0},{"$f":"IF(R1111<0,IF(S1111=0,0,IF(OR(R1111=0,Q1111=0),\"N.M.\",IF(ABS(S1111/R1111)>=10,\"N.M.\",S1111/(-R1111)))),IF(S1111=0,0,IF(OR(R1111=0,Q1111=0),\"N.M.\",IF(ABS(S1111/R1111)>=10,\"N.M.\",S1111/R1111))))","v":0},null,0,0,{"$f":"+V1111-W1111","v":0},{"$f":"IF(W1111<0,IF(X1111=0,0,IF(OR(W1111=0,V1111=0),\"N.M.\",IF(ABS(X1111/W1111)>=10,\"N.M.\",X1111/(-W1111)))),IF(X1111=0,0,IF(OR(W1111=0,V1111=0),\"N.M.\",IF(ABS(X1111/W1111)>=10,\"N.M.\",X1111/W1111))))","v":0}]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36393.71,-6645.07,{"$f":"+F1112-G1112","v":43038.78},{"$f":"IF(G1112<0,IF(H1112=0,0,IF(OR(G1112=0,F1112=0),\"N.M.\",IF(ABS(H1112/G1112)>=10,\"N.M.\",H1112/(-G1112)))),IF(H1112=0,0,IF(OR(G1112=0,F1112=0),\"N.M.\",IF(ABS(H1112/G1112)>=10,\"N.M.\",H1112/G1112))))","v":6.4767985890291602},null,362986.9,408229.36,{"$f":"+K1112-L1112","v":-45242.459999999963},{"$f":"IF(L1112<0,IF(M1112=0,0,IF(OR(L1112=0,K1112=0),\"N.M.\",IF(ABS(M1112/L1112)>=10,\"N.M.\",M1112/(-L1112)))),IF(M1112=0,0,IF(OR(L1112=0,K1112=0),\"N.M.\",IF(ABS(M1112/L1112)>=10,\"N.M.\",M1112/L1112))))","v":-0.1108260807110982},null,null,109047.93000000001,103402.63,{"$f":"+Q1112-R1112","v":5645.3000000000029},{"$f":"IF(R1112<0,IF(S1112=0,0,IF(OR(R1112=0,Q1112=0),\"N.M.\",IF(ABS(S1112/R1112)>=10,\"N.M.\",S1112/(-R1112)))),IF(S1112=0,0,IF(OR(R1112=0,Q1112=0),\"N.M.\",IF(ABS(S1112/R1112)>=10,\"N.M.\",S1112/R1112))))","v":5.4595323155706997E-2},null,360952.33,500213.97,{"$f":"+V1112-W1112","v":-139261.63999999996},{"$f":"IF(W1112<0,IF(X1112=0,0,IF(OR(W1112=0,V1112=0),\"N.M.\",IF(ABS(X1112/W1112)>=10,\"N.M.\",X1112/(-W1112)))),IF(X1112=0,0,IF(OR(W1112=0,V1112=0),\"N.M.\",IF(ABS(X1112/W1112)>=10,\"N.M.\",X1112/W1112))))","v":-0.27840413973244282}]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16055.56,13627.15,{"$f":"+F1113-G1113","v":2428.41},{"$f":"IF(G1113<0,IF(H1113=0,0,IF(OR(G1113=0,F1113=0),\"N.M.\",IF(ABS(H1113/G1113)>=10,\"N.M.\",H1113/(-G1113)))),IF(H1113=0,0,IF(OR(G1113=0,F1113=0),\"N.M.\",IF(ABS(H1113/G1113)>=10,\"N.M.\",H1113/G1113))))","v":0.17820380637183858},null,152967.21,142623.93,{"$f":"+K1113-L1113","v":10343.279999999999},{"$f":"IF(L1113<0,IF(M1113=0,0,IF(OR(L1113=0,K1113=0),\"N.M.\",IF(ABS(M1113/L1113)>=10,\"N.M.\",M1113/(-L1113)))),IF(M1113=0,0,IF(OR(L1113=0,K1113=0),\"N.M.\",IF(ABS(M1113/L1113)>=10,\"N.M.\",M1113/L1113))))","v":7.2521350379280661E-2},null,null,48155.46,40028.83,{"$f":"+Q1113-R1113","v":8126.6299999999974},{"$f":"IF(R1113<0,IF(S1113=0,0,IF(OR(R1113=0,Q1113=0),\"N.M.\",IF(ABS(S1113/R1113)>=10,\"N.M.\",S1113/(-R1113)))),IF(S1113=0,0,IF(OR(R1113=0,Q1113=0),\"N.M.\",IF(ABS(S1113/R1113)>=10,\"N.M.\",S1113/R1113))))","v":0.20301942375033188},null,178769.88,173913.97999999998,{"$f":"+V1113-W1113","v":4855.9000000000233},{"$f":"IF(W1113<0,IF(X1113=0,0,IF(OR(W1113=0,V1113=0),\"N.M.\",IF(ABS(X1113/W1113)>=10,\"N.M.\",X1113/(-W1113)))),IF(X1113=0,0,IF(OR(W1113=0,V1113=0),\"N.M.\",IF(ABS(X1113/W1113)>=10,\"N.M.\",X1113/W1113))))","v":2.7921274643936178E-2}]
["%,V9260010","9260010","Training Administration Exp",null,null,637.55000000000007,448.85,{"$f":"+F1114-G1114","v":188.70000000000005},{"$f":"IF(G1114<0,IF(H1114=0,0,IF(OR(G1114=0,F1114=0),\"N.M.\",IF(ABS(H1114/G1114)>=10,\"N.M.\",H1114/(-G1114)))),IF(H1114=0,0,IF(OR(G1114=0,F1114=0),\"N.M.\",IF(ABS(H1114/G1114)>=10,\"N.M.\",H1114/G1114))))","v":0.42040770858861543},null,3800.8,1160.9000000000001,{"$f":"+K1114-L1114","v":2639.9},{"$f":"IF(L1114<0,IF(M1114=0,0,IF(OR(L1114=0,K1114=0),\"N.M.\",IF(ABS(M1114/L1114)>=10,\"N.M.\",M1114/(-L1114)))),IF(M1114=0,0,IF(OR(L1114=0,K1114=0),\"N.M.\",IF(ABS(M1114/L1114)>=10,\"N.M.\",M1114/L1114))))","v":2.2740115427685414},null,null,2219.13,-5626.13,{"$f":"+Q1114-R1114","v":7845.26},{"$f":"IF(R1114<0,IF(S1114=0,0,IF(OR(R1114=0,Q1114=0),\"N.M.\",IF(ABS(S1114/R1114)>=10,\"N.M.\",S1114/(-R1114)))),IF(S1114=0,0,IF(OR(R1114=0,Q1114=0),\"N.M.\",IF(ABS(S1114/R1114)>=10,\"N.M.\",S1114/R1114))))","v":1.3944327628405315},null,4695.9800000000005,1164.9100000000001,{"$f":"+V1114-W1114","v":3531.0700000000006},{"$f":"IF(W1114<0,IF(X1114=0,0,IF(OR(W1114=0,V1114=0),\"N.M.\",IF(ABS(X1114/W1114)>=10,\"N.M.\",X1114/(-W1114)))),IF(X1114=0,0,IF(OR(W1114=0,V1114=0),\"N.M.\",IF(ABS(X1114/W1114)>=10,\"N.M.\",X1114/W1114))))","v":3.0311955430033226}]
["%,V9260012","9260012","Employee Activities",null,null,1191.6000000000001,3892.31,{"$f":"+F1115-G1115","v":-2700.71},{"$f":"IF(G1115<0,IF(H1115=0,0,IF(OR(G1115=0,F1115=0),\"N.M.\",IF(ABS(H1115/G1115)>=10,\"N.M.\",H1115/(-G1115)))),IF(H1115=0,0,IF(OR(G1115=0,F1115=0),\"N.M.\",IF(ABS(H1115/G1115)>=10,\"N.M.\",H1115/G1115))))","v":-0.69385788901706191},null,8496.52,13077.45,{"$f":"+K1115-L1115","v":-4580.93},{"$f":"IF(L1115<0,IF(M1115=0,0,IF(OR(L1115=0,K1115=0),\"N.M.\",IF(ABS(M1115/L1115)>=10,\"N.M.\",M1115/(-L1115)))),IF(M1115=0,0,IF(OR(L1115=0,K1115=0),\"N.M.\",IF(ABS(M1115/L1115)>=10,\"N.M.\",M1115/L1115))))","v":-0.35029229704567788},null,null,3786.79,5467.56,{"$f":"+Q1115-R1115","v":-1680.7700000000004},{"$f":"IF(R1115<0,IF(S1115=0,0,IF(OR(R1115=0,Q1115=0),\"N.M.\",IF(ABS(S1115/R1115)>=10,\"N.M.\",S1115/(-R1115)))),IF(S1115=0,0,IF(OR(R1115=0,Q1115=0),\"N.M.\",IF(ABS(S1115/R1115)>=10,\"N.M.\",S1115/R1115))))","v":-0.30740769191376049},null,12851.210000000001,14128.980000000001,{"$f":"+V1115-W1115","v":-1277.7700000000004},{"$f":"IF(W1115<0,IF(X1115=0,0,IF(OR(W1115=0,V1115=0),\"N.M.\",IF(ABS(X1115/W1115)>=10,\"N.M.\",X1115/(-W1115)))),IF(X1115=0,0,IF(OR(W1115=0,V1115=0),\"N.M.\",IF(ABS(X1115/W1115)>=10,\"N.M.\",X1115/W1115))))","v":-9.0436110745432466E-2}]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,{"$f":"+F1116-G1116","v":-1403.6800000000003},{"$f":"IF(G1116<0,IF(H1116=0,0,IF(OR(G1116=0,F1116=0),\"N.M.\",IF(ABS(H1116/G1116)>=10,\"N.M.\",H1116/(-G1116)))),IF(H1116=0,0,IF(OR(G1116=0,F1116=0),\"N.M.\",IF(ABS(H1116/G1116)>=10,\"N.M.\",H1116/G1116))))","v":-0.18228308367584137},null,62968.71,77005.490000000005,{"$f":"+K1116-L1116","v":-14036.780000000006},{"$f":"IF(L1116<0,IF(M1116=0,0,IF(OR(L1116=0,K1116=0),\"N.M.\",IF(ABS(M1116/L1116)>=10,\"N.M.\",M1116/(-L1116)))),IF(M1116=0,0,IF(OR(L1116=0,K1116=0),\"N.M.\",IF(ABS(M1116/L1116)>=10,\"N.M.\",M1116/L1116))))","v":-0.18228284762553948},null,null,18890.61,23101.65,{"$f":"+Q1116-R1116","v":-4211.0400000000009},{"$f":"IF(R1116<0,IF(S1116=0,0,IF(OR(R1116=0,Q1116=0),\"N.M.\",IF(ABS(S1116/R1116)>=10,\"N.M.\",S1116/(-R1116)))),IF(S1116=0,0,IF(OR(R1116=0,Q1116=0),\"N.M.\",IF(ABS(S1116/R1116)>=10,\"N.M.\",S1116/R1116))))","v":-0.18228308367584137},null,78369.81,93914.150000000009,{"$f":"+V1116-W1116","v":-15544.340000000011},{"$f":"IF(W1116<0,IF(X1116=0,0,IF(OR(W1116=0,V1116=0),\"N.M.\",IF(ABS(X1116/W1116)>=10,\"N.M.\",X1116/(-W1116)))),IF(X1116=0,0,IF(OR(W1116=0,V1116=0),\"N.M.\",IF(ABS(X1116/W1116)>=10,\"N.M.\",X1116/W1116))))","v":-0.16551648500252636}]
["%,V9260027","9260027","Savings Plan Contributions",null,null,232141.48,175873.26,{"$f":"+F1117-G1117","v":56268.22},{"$f":"IF(G1117<0,IF(H1117=0,0,IF(OR(G1117=0,F1117=0),\"N.M.\",IF(ABS(H1117/G1117)>=10,\"N.M.\",H1117/(-G1117)))),IF(H1117=0,0,IF(OR(G1117=0,F1117=0),\"N.M.\",IF(ABS(H1117/G1117)>=10,\"N.M.\",H1117/G1117))))","v":0.31993618586475281},null,1704414.54,1531096.23,{"$f":"+K1117-L1117","v":173318.31000000006},{"$f":"IF(L1117<0,IF(M1117=0,0,IF(OR(L1117=0,K1117=0),\"N.M.\",IF(ABS(M1117/L1117)>=10,\"N.M.\",M1117/(-L1117)))),IF(M1117=0,0,IF(OR(L1117=0,K1117=0),\"N.M.\",IF(ABS(M1117/L1117)>=10,\"N.M.\",M1117/L1117))))","v":0.11319883532075581},null,null,536166.49,463061.4,{"$f":"+Q1117-R1117","v":73105.089999999967},{"$f":"IF(R1117<0,IF(S1117=0,0,IF(OR(R1117=0,Q1117=0),\"N.M.\",IF(ABS(S1117/R1117)>=10,\"N.M.\",S1117/(-R1117)))),IF(S1117=0,0,IF(OR(R1117=0,Q1117=0),\"N.M.\",IF(ABS(S1117/R1117)>=10,\"N.M.\",S1117/R1117))))","v":0.15787342672051691},null,2031129.4,1855122.25,{"$f":"+V1117-W1117","v":176007.14999999991},{"$f":"IF(W1117<0,IF(X1117=0,0,IF(OR(W1117=0,V1117=0),\"N.M.\",IF(ABS(X1117/W1117)>=10,\"N.M.\",X1117/(-W1117)))),IF(X1117=0,0,IF(OR(W1117=0,V1117=0),\"N.M.\",IF(ABS(X1117/W1117)>=10,\"N.M.\",X1117/W1117))))","v":9.487630801689749E-2}]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,{"$f":"+F1118-G1118","v":0},{"$f":"IF(G1118<0,IF(H1118=0,0,IF(OR(G1118=0,F1118=0),\"N.M.\",IF(ABS(H1118/G1118)>=10,\"N.M.\",H1118/(-G1118)))),IF(H1118=0,0,IF(OR(G1118=0,F1118=0),\"N.M.\",IF(ABS(H1118/G1118)>=10,\"N.M.\",H1118/G1118))))","v":0},null,15296.92,8844.66,{"$f":"+K1118-L1118","v":6452.26},{"$f":"IF(L1118<0,IF(M1118=0,0,IF(OR(L1118=0,K1118=0),\"N.M.\",IF(ABS(M1118/L1118)>=10,\"N.M.\",M1118/(-L1118)))),IF(M1118=0,0,IF(OR(L1118=0,K1118=0),\"N.M.\",IF(ABS(M1118/L1118)>=10,\"N.M.\",M1118/L1118))))","v":0.72950910492884979},null,null,6766.28,4559.6500000000005,{"$f":"+Q1118-R1118","v":2206.6299999999992},{"$f":"IF(R1118<0,IF(S1118=0,0,IF(OR(R1118=0,Q1118=0),\"N.M.\",IF(ABS(S1118/R1118)>=10,\"N.M.\",S1118/(-R1118)))),IF(S1118=0,0,IF(OR(R1118=0,Q1118=0),\"N.M.\",IF(ABS(S1118/R1118)>=10,\"N.M.\",S1118/R1118))))","v":0.48394723279199037},null,10148.290000000001,-27090.110000000004,{"$f":"+V1118-W1118","v":37238.400000000009},{"$f":"IF(W1118<0,IF(X1118=0,0,IF(OR(W1118=0,V1118=0),\"N.M.\",IF(ABS(X1118/W1118)>=10,\"N.M.\",X1118/(-W1118)))),IF(X1118=0,0,IF(OR(W1118=0,V1118=0),\"N.M.\",IF(ABS(X1118/W1118)>=10,\"N.M.\",X1118/W1118))))","v":1.3746123585323207}]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,{"$f":"+F1119-G1119","v":-1527.88},{"$f":"IF(G1119<0,IF(H1119=0,0,IF(OR(G1119=0,F1119=0),\"N.M.\",IF(ABS(H1119/G1119)>=10,\"N.M.\",H1119/(-G1119)))),IF(H1119=0,0,IF(OR(G1119=0,F1119=0),\"N.M.\",IF(ABS(H1119/G1119)>=10,\"N.M.\",H1119/G1119))))","v":-0.73774987928536939},null,5431.21,20710.010000000002,{"$f":"+K1119-L1119","v":-15278.800000000003},{"$f":"IF(L1119<0,IF(M1119=0,0,IF(OR(L1119=0,K1119=0),\"N.M.\",IF(ABS(M1119/L1119)>=10,\"N.M.\",M1119/(-L1119)))),IF(M1119=0,0,IF(OR(L1119=0,K1119=0),\"N.M.\",IF(ABS(M1119/L1119)>=10,\"N.M.\",M1119/L1119))))","v":-0.73774952305672481},null,null,1629.3600000000001,6213,{"$f":"+Q1119-R1119","v":-4583.6399999999994},{"$f":"IF(R1119<0,IF(S1119=0,0,IF(OR(R1119=0,Q1119=0),\"N.M.\",IF(ABS(S1119/R1119)>=10,\"N.M.\",S1119/(-R1119)))),IF(S1119=0,0,IF(OR(R1119=0,Q1119=0),\"N.M.\",IF(ABS(S1119/R1119)>=10,\"N.M.\",S1119/R1119))))","v":-0.73774987928536928},null,9573.2099999999991,21033.750000000004,{"$f":"+V1119-W1119","v":-11460.540000000005},{"$f":"IF(W1119<0,IF(X1119=0,0,IF(OR(W1119=0,V1119=0),\"N.M.\",IF(ABS(X1119/W1119)>=10,\"N.M.\",X1119/(-W1119)))),IF(X1119=0,0,IF(OR(W1119=0,V1119=0),\"N.M.\",IF(ABS(X1119/W1119)>=10,\"N.M.\",X1119/W1119))))","v":-0.5448643251916564}]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,{"$f":"+F1120-G1120","v":181.71000000000004},{"$f":"IF(G1120<0,IF(H1120=0,0,IF(OR(G1120=0,F1120=0),\"N.M.\",IF(ABS(H1120/G1120)>=10,\"N.M.\",H1120/(-G1120)))),IF(H1120=0,0,IF(OR(G1120=0,F1120=0),\"N.M.\",IF(ABS(H1120/G1120)>=10,\"N.M.\",H1120/G1120))))","v":0.5628659046557013},null,5045.4000000000005,3220.82,{"$f":"+K1120-L1120","v":1824.5800000000004},{"$f":"IF(L1120<0,IF(M1120=0,0,IF(OR(L1120=0,K1120=0),\"N.M.\",IF(ABS(M1120/L1120)>=10,\"N.M.\",M1120/(-L1120)))),IF(M1120=0,0,IF(OR(L1120=0,K1120=0),\"N.M.\",IF(ABS(M1120/L1120)>=10,\"N.M.\",M1120/L1120))))","v":0.56649548872647348},null,null,1513.6200000000001,968.49,{"$f":"+Q1120-R1120","v":545.13000000000011},{"$f":"IF(R1120<0,IF(S1120=0,0,IF(OR(R1120=0,Q1120=0),\"N.M.\",IF(ABS(S1120/R1120)>=10,\"N.M.\",S1120/(-R1120)))),IF(S1120=0,0,IF(OR(R1120=0,Q1120=0),\"N.M.\",IF(ABS(S1120/R1120)>=10,\"N.M.\",S1120/R1120))))","v":0.5628659046557013},null,5691.06,3374.2400000000002,{"$f":"+V1120-W1120","v":2316.8200000000002},{"$f":"IF(W1120<0,IF(X1120=0,0,IF(OR(W1120=0,V1120=0),\"N.M.\",IF(ABS(X1120/W1120)>=10,\"N.M.\",X1120/(-W1120)))),IF(X1120=0,0,IF(OR(W1120=0,V1120=0),\"N.M.\",IF(ABS(X1120/W1120)>=10,\"N.M.\",X1120/W1120))))","v":0.68661980179240367}]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,{"$f":"+F1121-G1121","v":4790.8699999999953},{"$f":"IF(G1121<0,IF(H1121=0,0,IF(OR(G1121=0,F1121=0),\"N.M.\",IF(ABS(H1121/G1121)>=10,\"N.M.\",H1121/(-G1121)))),IF(H1121=0,0,IF(OR(G1121=0,F1121=0),\"N.M.\",IF(ABS(H1121/G1121)>=10,\"N.M.\",H1121/G1121))))","v":1.9579191662724274E-2},null,-2399010.5,-2328186.19,{"$f":"+K1121-L1121","v":-70824.310000000056},{"$f":"IF(L1121<0,IF(M1121=0,0,IF(OR(L1121=0,K1121=0),\"N.M.\",IF(ABS(M1121/L1121)>=10,\"N.M.\",M1121/(-L1121)))),IF(M1121=0,0,IF(OR(L1121=0,K1121=0),\"N.M.\",IF(ABS(M1121/L1121)>=10,\"N.M.\",M1121/L1121))))","v":-3.0420380596794132E-2},null,null,-719703.15,-734075.76,{"$f":"+Q1121-R1121","v":14372.609999999986},{"$f":"IF(R1121<0,IF(S1121=0,0,IF(OR(R1121=0,Q1121=0),\"N.M.\",IF(ABS(S1121/R1121)>=10,\"N.M.\",S1121/(-R1121)))),IF(S1121=0,0,IF(OR(R1121=0,Q1121=0),\"N.M.\",IF(ABS(S1121/R1121)>=10,\"N.M.\",S1121/R1121))))","v":1.9579191662724274E-2},null,-2888394.34,-2957747.95,{"$f":"+V1121-W1121","v":69353.610000000335},{"$f":"IF(W1121<0,IF(X1121=0,0,IF(OR(W1121=0,V1121=0),\"N.M.\",IF(ABS(X1121/W1121)>=10,\"N.M.\",X1121/(-W1121)))),IF(X1121=0,0,IF(OR(W1121=0,V1121=0),\"N.M.\",IF(ABS(X1121/W1121)>=10,\"N.M.\",X1121/W1121))))","v":2.3448113623069311E-2}]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-145221.70000000001,-71706.430000000008,{"$f":"+F1122-G1122","v":-73515.27},{"$f":"IF(G1122<0,IF(H1122=0,0,IF(OR(G1122=0,F1122=0),\"N.M.\",IF(ABS(H1122/G1122)>=10,\"N.M.\",H1122/(-G1122)))),IF(H1122=0,0,IF(OR(G1122=0,F1122=0),\"N.M.\",IF(ABS(H1122/G1122)>=10,\"N.M.\",H1122/G1122))))","v":-1.0252256317878325},null,-896704.23,-780139.39,{"$f":"+K1122-L1122","v":-116564.83999999997},{"$f":"IF(L1122<0,IF(M1122=0,0,IF(OR(L1122=0,K1122=0),\"N.M.\",IF(ABS(M1122/L1122)>=10,\"N.M.\",M1122/(-L1122)))),IF(M1122=0,0,IF(OR(L1122=0,K1122=0),\"N.M.\",IF(ABS(M1122/L1122)>=10,\"N.M.\",M1122/L1122))))","v":-0.14941540126566352},null,null,-313862.61,-213584.01,{"$f":"+Q1122-R1122","v":-100278.59999999998},{"$f":"IF(R1122<0,IF(S1122=0,0,IF(OR(R1122=0,Q1122=0),\"N.M.\",IF(ABS(S1122/R1122)>=10,\"N.M.\",S1122/(-R1122)))),IF(S1122=0,0,IF(OR(R1122=0,Q1122=0),\"N.M.\",IF(ABS(S1122/R1122)>=10,\"N.M.\",S1122/R1122))))","v":-0.46950424800058754},null,-1096243.82,-960119.38,{"$f":"+V1122-W1122","v":-136124.44000000006},{"$f":"IF(W1122<0,IF(X1122=0,0,IF(OR(W1122=0,V1122=0),\"N.M.\",IF(ABS(X1122/W1122)>=10,\"N.M.\",X1122/(-W1122)))),IF(X1122=0,0,IF(OR(W1122=0,V1122=0),\"N.M.\",IF(ABS(X1122/W1122)>=10,\"N.M.\",X1122/W1122))))","v":-0.14177866089943947}]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-446199.86,-190682.75,{"$f":"+F1123-G1123","v":-255517.11},{"$f":"IF(G1123<0,IF(H1123=0,0,IF(OR(G1123=0,F1123=0),\"N.M.\",IF(ABS(H1123/G1123)>=10,\"N.M.\",H1123/(-G1123)))),IF(H1123=0,0,IF(OR(G1123=0,F1123=0),\"N.M.\",IF(ABS(H1123/G1123)>=10,\"N.M.\",H1123/G1123))))","v":-1.3400116685961367},null,-2630193.61,-2115912.11,{"$f":"+K1123-L1123","v":-514281.5},{"$f":"IF(L1123<0,IF(M1123=0,0,IF(OR(L1123=0,K1123=0),\"N.M.\",IF(ABS(M1123/L1123)>=10,\"N.M.\",M1123/(-L1123)))),IF(M1123=0,0,IF(OR(L1123=0,K1123=0),\"N.M.\",IF(ABS(M1123/L1123)>=10,\"N.M.\",M1123/L1123))))","v":-0.24305428262802467},null,null,-952800.17,-569252.53,{"$f":"+Q1123-R1123","v":-383547.64},{"$f":"IF(R1123<0,IF(S1123=0,0,IF(OR(R1123=0,Q1123=0),\"N.M.\",IF(ABS(S1123/R1123)>=10,\"N.M.\",S1123/(-R1123)))),IF(S1123=0,0,IF(OR(R1123=0,Q1123=0),\"N.M.\",IF(ABS(S1123/R1123)>=10,\"N.M.\",S1123/R1123))))","v":-0.6737741508149292},null,-3153188.03,-2616769.2399999998,{"$f":"+V1123-W1123","v":-536418.79},{"$f":"IF(W1123<0,IF(X1123=0,0,IF(OR(W1123=0,V1123=0),\"N.M.\",IF(ABS(X1123/W1123)>=10,\"N.M.\",X1123/(-W1123)))),IF(X1123=0,0,IF(OR(W1123=0,V1123=0),\"N.M.\",IF(ABS(X1123/W1123)>=10,\"N.M.\",X1123/W1123))))","v":-0.20499277574815886}]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-120478.2,-75495.02,{"$f":"+F1124-G1124","v":-44983.179999999993},{"$f":"IF(G1124<0,IF(H1124=0,0,IF(OR(G1124=0,F1124=0),\"N.M.\",IF(ABS(H1124/G1124)>=10,\"N.M.\",H1124/(-G1124)))),IF(H1124=0,0,IF(OR(G1124=0,F1124=0),\"N.M.\",IF(ABS(H1124/G1124)>=10,\"N.M.\",H1124/G1124))))","v":-0.59584301057208799},null,-732184.73,-665056.72,{"$f":"+K1124-L1124","v":-67128.010000000009},{"$f":"IF(L1124<0,IF(M1124=0,0,IF(OR(L1124=0,K1124=0),\"N.M.\",IF(ABS(M1124/L1124)>=10,\"N.M.\",M1124/(-L1124)))),IF(M1124=0,0,IF(OR(L1124=0,K1124=0),\"N.M.\",IF(ABS(M1124/L1124)>=10,\"N.M.\",M1124/L1124))))","v":-0.10093576680196542},null,null,-260943.56,-210225.24,{"$f":"+Q1124-R1124","v":-50718.320000000007},{"$f":"IF(R1124<0,IF(S1124=0,0,IF(OR(R1124=0,Q1124=0),\"N.M.\",IF(ABS(S1124/R1124)>=10,\"N.M.\",S1124/(-R1124)))),IF(S1124=0,0,IF(OR(R1124=0,Q1124=0),\"N.M.\",IF(ABS(S1124/R1124)>=10,\"N.M.\",S1124/R1124))))","v":-0.24125704411135412},null,-887682.45,-813038.1,{"$f":"+V1124-W1124","v":-74644.349999999977},{"$f":"IF(W1124<0,IF(X1124=0,0,IF(OR(W1124=0,V1124=0),\"N.M.\",IF(ABS(X1124/W1124)>=10,\"N.M.\",X1124/(-W1124)))),IF(X1124=0,0,IF(OR(W1124=0,V1124=0),\"N.M.\",IF(ABS(X1124/W1124)>=10,\"N.M.\",X1124/W1124))))","v":-9.1809166138708598E-2}]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-4646.8100000000004,-10338.27,{"$f":"+F1125-G1125","v":5691.46},{"$f":"IF(G1125<0,IF(H1125=0,0,IF(OR(G1125=0,F1125=0),\"N.M.\",IF(ABS(H1125/G1125)>=10,\"N.M.\",H1125/(-G1125)))),IF(H1125=0,0,IF(OR(G1125=0,F1125=0),\"N.M.\",IF(ABS(H1125/G1125)>=10,\"N.M.\",H1125/G1125))))","v":0.55052344347748705},null,-32253.08,-80889.040000000008,{"$f":"+K1125-L1125","v":48635.960000000006},{"$f":"IF(L1125<0,IF(M1125=0,0,IF(OR(L1125=0,K1125=0),\"N.M.\",IF(ABS(M1125/L1125)>=10,\"N.M.\",M1125/(-L1125)))),IF(M1125=0,0,IF(OR(L1125=0,K1125=0),\"N.M.\",IF(ABS(M1125/L1125)>=10,\"N.M.\",M1125/L1125))))","v":0.60126761301654708},null,null,-10044.51,-28395.02,{"$f":"+Q1125-R1125","v":18350.510000000002},{"$f":"IF(R1125<0,IF(S1125=0,0,IF(OR(R1125=0,Q1125=0),\"N.M.\",IF(ABS(S1125/R1125)>=10,\"N.M.\",S1125/(-R1125)))),IF(S1125=0,0,IF(OR(R1125=0,Q1125=0),\"N.M.\",IF(ABS(S1125/R1125)>=10,\"N.M.\",S1125/R1125))))","v":0.64625804102268647},null,-57928.33,-105860.25,{"$f":"+V1125-W1125","v":47931.92},{"$f":"IF(W1125<0,IF(X1125=0,0,IF(OR(W1125=0,V1125=0),\"N.M.\",IF(ABS(X1125/W1125)>=10,\"N.M.\",X1125/(-W1125)))),IF(X1125=0,0,IF(OR(W1125=0,V1125=0),\"N.M.\",IF(ABS(X1125/W1125)>=10,\"N.M.\",X1125/W1125))))","v":0.45278487439808612}]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-65717.180000000008,-44120.639999999999,{"$f":"+F1126-G1126","v":-21596.540000000008},{"$f":"IF(G1126<0,IF(H1126=0,0,IF(OR(G1126=0,F1126=0),\"N.M.\",IF(ABS(H1126/G1126)>=10,\"N.M.\",H1126/(-G1126)))),IF(H1126=0,0,IF(OR(G1126=0,F1126=0),\"N.M.\",IF(ABS(H1126/G1126)>=10,\"N.M.\",H1126/G1126))))","v":-0.48948836644255406},null,-447274.14,-382831.97000000003,{"$f":"+K1126-L1126","v":-64442.169999999984},{"$f":"IF(L1126<0,IF(M1126=0,0,IF(OR(L1126=0,K1126=0),\"N.M.\",IF(ABS(M1126/L1126)>=10,\"N.M.\",M1126/(-L1126)))),IF(M1126=0,0,IF(OR(L1126=0,K1126=0),\"N.M.\",IF(ABS(M1126/L1126)>=10,\"N.M.\",M1126/L1126))))","v":-0.1683301684548445},null,null,-147222.74,-104840.59,{"$f":"+Q1126-R1126","v":-42382.149999999994},{"$f":"IF(R1126<0,IF(S1126=0,0,IF(OR(R1126=0,Q1126=0),\"N.M.\",IF(ABS(S1126/R1126)>=10,\"N.M.\",S1126/(-R1126)))),IF(S1126=0,0,IF(OR(R1126=0,Q1126=0),\"N.M.\",IF(ABS(S1126/R1126)>=10,\"N.M.\",S1126/R1126))))","v":-0.40425325725465677},null,-527775.53,-477002.97000000003,{"$f":"+V1126-W1126","v":-50772.56},{"$f":"IF(W1126<0,IF(X1126=0,0,IF(OR(W1126=0,V1126=0),\"N.M.\",IF(ABS(X1126/W1126)>=10,\"N.M.\",X1126/(-W1126)))),IF(X1126=0,0,IF(OR(W1126=0,V1126=0),\"N.M.\",IF(ABS(X1126/W1126)>=10,\"N.M.\",X1126/W1126))))","v":-0.10644076283214755}]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,166717.15,4363.57,{"$f":"+F1127-G1127","v":162353.57999999999},{"$f":"IF(G1127<0,IF(H1127=0,0,IF(OR(G1127=0,F1127=0),\"N.M.\",IF(ABS(H1127/G1127)>=10,\"N.M.\",H1127/(-G1127)))),IF(H1127=0,0,IF(OR(G1127=0,F1127=0),\"N.M.\",IF(ABS(H1127/G1127)>=10,\"N.M.\",H1127/G1127))))","v":"N.M."},null,-11137.48,-144733.19,{"$f":"+K1127-L1127","v":133595.71},{"$f":"IF(L1127<0,IF(M1127=0,0,IF(OR(L1127=0,K1127=0),\"N.M.\",IF(ABS(M1127/L1127)>=10,\"N.M.\",M1127/(-L1127)))),IF(M1127=0,0,IF(OR(L1127=0,K1127=0),\"N.M.\",IF(ABS(M1127/L1127)>=10,\"N.M.\",M1127/L1127))))","v":0.92304819647794667},null,null,50914.1,-98050.180000000008,{"$f":"+Q1127-R1127","v":148964.28},{"$f":"IF(R1127<0,IF(S1127=0,0,IF(OR(R1127=0,Q1127=0),\"N.M.\",IF(ABS(S1127/R1127)>=10,\"N.M.\",S1127/(-R1127)))),IF(S1127=0,0,IF(OR(R1127=0,Q1127=0),\"N.M.\",IF(ABS(S1127/R1127)>=10,\"N.M.\",S1127/R1127))))","v":1.5192657473958742},null,66308.490000000005,98597.830000000016,{"$f":"+V1127-W1127","v":-32289.340000000011},{"$f":"IF(W1127<0,IF(X1127=0,0,IF(OR(W1127=0,V1127=0),\"N.M.\",IF(ABS(X1127/W1127)>=10,\"N.M.\",X1127/(-W1127)))),IF(X1127=0,0,IF(OR(W1127=0,V1127=0),\"N.M.\",IF(ABS(X1127/W1127)>=10,\"N.M.\",X1127/W1127))))","v":-0.32748530063998371}]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,{"$f":"+F1128-G1128","v":-18051.68},{"$f":"IF(G1128<0,IF(H1128=0,0,IF(OR(G1128=0,F1128=0),\"N.M.\",IF(ABS(H1128/G1128)>=10,\"N.M.\",H1128/(-G1128)))),IF(H1128=0,0,IF(OR(G1128=0,F1128=0),\"N.M.\",IF(ABS(H1128/G1128)>=10,\"N.M.\",H1128/G1128))))","v":"N.M."},null,0,180516.80000000002,{"$f":"+K1128-L1128","v":-180516.80000000002},{"$f":"IF(L1128<0,IF(M1128=0,0,IF(OR(L1128=0,K1128=0),\"N.M.\",IF(ABS(M1128/L1128)>=10,\"N.M.\",M1128/(-L1128)))),IF(M1128=0,0,IF(OR(L1128=0,K1128=0),\"N.M.\",IF(ABS(M1128/L1128)>=10,\"N.M.\",M1128/L1128))))","v":"N.M."},null,null,0,54155.040000000001,{"$f":"+Q1128-R1128","v":-54155.040000000001},{"$f":"IF(R1128<0,IF(S1128=0,0,IF(OR(R1128=0,Q1128=0),\"N.M.\",IF(ABS(S1128/R1128)>=10,\"N.M.\",S1128/(-R1128)))),IF(S1128=0,0,IF(OR(R1128=0,Q1128=0),\"N.M.\",IF(ABS(S1128/R1128)>=10,\"N.M.\",S1128/R1128))))","v":"N.M."},null,36101.950000000004,216620.16000000003,{"$f":"+V1128-W1128","v":-180518.21000000002},{"$f":"IF(W1128<0,IF(X1128=0,0,IF(OR(W1128=0,V1128=0),\"N.M.\",IF(ABS(X1128/W1128)>=10,\"N.M.\",X1128/(-W1128)))),IF(X1128=0,0,IF(OR(W1128=0,V1128=0),\"N.M.\",IF(ABS(X1128/W1128)>=10,\"N.M.\",X1128/W1128))))","v":-0.83333984242279202}]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,{"$f":"+F1129-G1129","v":132564.25},{"$f":"IF(G1129<0,IF(H1129=0,0,IF(OR(G1129=0,F1129=0),\"N.M.\",IF(ABS(H1129/G1129)>=10,\"N.M.\",H1129/(-G1129)))),IF(H1129=0,0,IF(OR(G1129=0,F1129=0),\"N.M.\",IF(ABS(H1129/G1129)>=10,\"N.M.\",H1129/G1129))))","v":0.38765174035020533},null,-2094031.29,-3419673.79,{"$f":"+K1129-L1129","v":1325642.5},{"$f":"IF(L1129<0,IF(M1129=0,0,IF(OR(L1129=0,K1129=0),\"N.M.\",IF(ABS(M1129/L1129)>=10,\"N.M.\",M1129/(-L1129)))),IF(M1129=0,0,IF(OR(L1129=0,K1129=0),\"N.M.\",IF(ABS(M1129/L1129)>=10,\"N.M.\",M1129/L1129))))","v":0.38765174148379805},null,null,-628209.39,-1025902.14,{"$f":"+Q1129-R1129","v":397692.75},{"$f":"IF(R1129<0,IF(S1129=0,0,IF(OR(R1129=0,Q1129=0),\"N.M.\",IF(ABS(S1129/R1129)>=10,\"N.M.\",S1129/(-R1129)))),IF(S1129=0,0,IF(OR(R1129=0,Q1129=0),\"N.M.\",IF(ABS(S1129/R1129)>=10,\"N.M.\",S1129/R1129))))","v":0.38765174035020533},null,-2647629.79,-4052888.21,{"$f":"+V1129-W1129","v":1405258.42},{"$f":"IF(W1129<0,IF(X1129=0,0,IF(OR(W1129=0,V1129=0),\"N.M.\",IF(ABS(X1129/W1129)>=10,\"N.M.\",X1129/(-W1129)))),IF(X1129=0,0,IF(OR(W1129=0,V1129=0),\"N.M.\",IF(ABS(X1129/W1129)>=10,\"N.M.\",X1129/W1129))))","v":0.34673012113502139}]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F1130-G1130","v":0},{"$f":"IF(G1130<0,IF(H1130=0,0,IF(OR(G1130=0,F1130=0),\"N.M.\",IF(ABS(H1130/G1130)>=10,\"N.M.\",H1130/(-G1130)))),IF(H1130=0,0,IF(OR(G1130=0,F1130=0),\"N.M.\",IF(ABS(H1130/G1130)>=10,\"N.M.\",H1130/G1130))))","v":0},null,476,0,{"$f":"+K1130-L1130","v":476},{"$f":"IF(L1130<0,IF(M1130=0,0,IF(OR(L1130=0,K1130=0),\"N.M.\",IF(ABS(M1130/L1130)>=10,\"N.M.\",M1130/(-L1130)))),IF(M1130=0,0,IF(OR(L1130=0,K1130=0),\"N.M.\",IF(ABS(M1130/L1130)>=10,\"N.M.\",M1130/L1130))))","v":"N.M."},null,null,0,0,{"$f":"+Q1130-R1130","v":0},{"$f":"IF(R1130<0,IF(S1130=0,0,IF(OR(R1130=0,Q1130=0),\"N.M.\",IF(ABS(S1130/R1130)>=10,\"N.M.\",S1130/(-R1130)))),IF(S1130=0,0,IF(OR(R1130=0,Q1130=0),\"N.M.\",IF(ABS(S1130/R1130)>=10,\"N.M.\",S1130/R1130))))","v":0},null,1689276,0,{"$f":"+V1130-W1130","v":1689276},{"$f":"IF(W1130<0,IF(X1130=0,0,IF(OR(W1130=0,V1130=0),\"N.M.\",IF(ABS(X1130/W1130)>=10,\"N.M.\",X1130/(-W1130)))),IF(X1130=0,0,IF(OR(W1130=0,V1130=0),\"N.M.\",IF(ABS(X1130/W1130)>=10,\"N.M.\",X1130/W1130))))","v":"N.M."}]
["%,V9270000","9270000","Franchise Requirements",null,null,13510.11,13347.89,{"$f":"+F1131-G1131","v":162.22000000000116},{"$f":"IF(G1131<0,IF(H1131=0,0,IF(OR(G1131=0,F1131=0),\"N.M.\",IF(ABS(H1131/G1131)>=10,\"N.M.\",H1131/(-G1131)))),IF(H1131=0,0,IF(OR(G1131=0,F1131=0),\"N.M.\",IF(ABS(H1131/G1131)>=10,\"N.M.\",H1131/G1131))))","v":1.2153231709281479E-2},null,136592.57,135618.47,{"$f":"+K1131-L1131","v":974.10000000000582},{"$f":"IF(L1131<0,IF(M1131=0,0,IF(OR(L1131=0,K1131=0),\"N.M.\",IF(ABS(M1131/L1131)>=10,\"N.M.\",M1131/(-L1131)))),IF(M1131=0,0,IF(OR(L1131=0,K1131=0),\"N.M.\",IF(ABS(M1131/L1131)>=10,\"N.M.\",M1131/L1131))))","v":7.1826499738568486E-3},null,null,56299.840000000004,42402.62,{"$f":"+Q1131-R1131","v":13897.220000000001},{"$f":"IF(R1131<0,IF(S1131=0,0,IF(OR(R1131=0,Q1131=0),\"N.M.\",IF(ABS(S1131/R1131)>=10,\"N.M.\",S1131/(-R1131)))),IF(S1131=0,0,IF(OR(R1131=0,Q1131=0),\"N.M.\",IF(ABS(S1131/R1131)>=10,\"N.M.\",S1131/R1131))))","v":0.32774437051295419},null,163303.51,159039.13,{"$f":"+V1131-W1131","v":4264.3800000000047},{"$f":"IF(W1131<0,IF(X1131=0,0,IF(OR(W1131=0,V1131=0),\"N.M.\",IF(ABS(X1131/W1131)>=10,\"N.M.\",X1131/(-W1131)))),IF(X1131=0,0,IF(OR(W1131=0,V1131=0),\"N.M.\",IF(ABS(X1131/W1131)>=10,\"N.M.\",X1131/W1131))))","v":2.6813401205099677E-2}]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,-176.14000000000001,1601.13,{"$f":"+F1132-G1132","v":-1777.2700000000002},{"$f":"IF(G1132<0,IF(H1132=0,0,IF(OR(G1132=0,F1132=0),\"N.M.\",IF(ABS(H1132/G1132)>=10,\"N.M.\",H1132/(-G1132)))),IF(H1132=0,0,IF(OR(G1132=0,F1132=0),\"N.M.\",IF(ABS(H1132/G1132)>=10,\"N.M.\",H1132/G1132))))","v":-1.1100098055748129},null,9651.39,8815.51,{"$f":"+K1132-L1132","v":835.8799999999992},{"$f":"IF(L1132<0,IF(M1132=0,0,IF(OR(L1132=0,K1132=0),\"N.M.\",IF(ABS(M1132/L1132)>=10,\"N.M.\",M1132/(-L1132)))),IF(M1132=0,0,IF(OR(L1132=0,K1132=0),\"N.M.\",IF(ABS(M1132/L1132)>=10,\"N.M.\",M1132/L1132))))","v":9.4819244717548865E-2},null,null,645.1,2568.41,{"$f":"+Q1132-R1132","v":-1923.31},{"$f":"IF(R1132<0,IF(S1132=0,0,IF(OR(R1132=0,Q1132=0),\"N.M.\",IF(ABS(S1132/R1132)>=10,\"N.M.\",S1132/(-R1132)))),IF(S1132=0,0,IF(OR(R1132=0,Q1132=0),\"N.M.\",IF(ABS(S1132/R1132)>=10,\"N.M.\",S1132/R1132))))","v":-0.74883293555156694},null,14520.45,9331.89,{"$f":"+V1132-W1132","v":5188.5600000000013},{"$f":"IF(W1132<0,IF(X1132=0,0,IF(OR(W1132=0,V1132=0),\"N.M.\",IF(ABS(X1132/W1132)>=10,\"N.M.\",X1132/(-W1132)))),IF(X1132=0,0,IF(OR(W1132=0,V1132=0),\"N.M.\",IF(ABS(X1132/W1132)>=10,\"N.M.\",X1132/W1132))))","v":0.55600312476893765}]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0.83000000000000007,{"$f":"+F1133-G1133","v":-0.83000000000000007},{"$f":"IF(G1133<0,IF(H1133=0,0,IF(OR(G1133=0,F1133=0),\"N.M.\",IF(ABS(H1133/G1133)>=10,\"N.M.\",H1133/(-G1133)))),IF(H1133=0,0,IF(OR(G1133=0,F1133=0),\"N.M.\",IF(ABS(H1133/G1133)>=10,\"N.M.\",H1133/G1133))))","v":"N.M."},null,0,4350.8900000000003,{"$f":"+K1133-L1133","v":-4350.8900000000003},{"$f":"IF(L1133<0,IF(M1133=0,0,IF(OR(L1133=0,K1133=0),\"N.M.\",IF(ABS(M1133/L1133)>=10,\"N.M.\",M1133/(-L1133)))),IF(M1133=0,0,IF(OR(L1133=0,K1133=0),\"N.M.\",IF(ABS(M1133/L1133)>=10,\"N.M.\",M1133/L1133))))","v":"N.M."},null,null,0,4138.6900000000005,{"$f":"+Q1133-R1133","v":-4138.6900000000005},{"$f":"IF(R1133<0,IF(S1133=0,0,IF(OR(R1133=0,Q1133=0),\"N.M.\",IF(ABS(S1133/R1133)>=10,\"N.M.\",S1133/(-R1133)))),IF(S1133=0,0,IF(OR(R1133=0,Q1133=0),\"N.M.\",IF(ABS(S1133/R1133)>=10,\"N.M.\",S1133/R1133))))","v":"N.M."},null,-4.37,4350.8900000000003,{"$f":"+V1133-W1133","v":-4355.26},{"$f":"IF(W1133<0,IF(X1133=0,0,IF(OR(W1133=0,V1133=0),\"N.M.\",IF(ABS(X1133/W1133)>=10,\"N.M.\",X1133/(-W1133)))),IF(X1133=0,0,IF(OR(W1133=0,V1133=0),\"N.M.\",IF(ABS(X1133/W1133)>=10,\"N.M.\",X1133/W1133))))","v":-1.0010043922048133}]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,125754.54000000001,112548.29000000001,{"$f":"+F1134-G1134","v":13206.25},{"$f":"IF(G1134<0,IF(H1134=0,0,IF(OR(G1134=0,F1134=0),\"N.M.\",IF(ABS(H1134/G1134)>=10,\"N.M.\",H1134/(-G1134)))),IF(H1134=0,0,IF(OR(G1134=0,F1134=0),\"N.M.\",IF(ABS(H1134/G1134)>=10,\"N.M.\",H1134/G1134))))","v":0.11733852198020955},null,1803346.25,2341753.65,{"$f":"+K1134-L1134","v":-538407.39999999991},{"$f":"IF(L1134<0,IF(M1134=0,0,IF(OR(L1134=0,K1134=0),\"N.M.\",IF(ABS(M1134/L1134)>=10,\"N.M.\",M1134/(-L1134)))),IF(M1134=0,0,IF(OR(L1134=0,K1134=0),\"N.M.\",IF(ABS(M1134/L1134)>=10,\"N.M.\",M1134/L1134))))","v":-0.2299163278767602},null,null,751392.20000000007,452981.47000000003,{"$f":"+Q1134-R1134","v":298410.73000000004},{"$f":"IF(R1134<0,IF(S1134=0,0,IF(OR(R1134=0,Q1134=0),\"N.M.\",IF(ABS(S1134/R1134)>=10,\"N.M.\",S1134/(-R1134)))),IF(S1134=0,0,IF(OR(R1134=0,Q1134=0),\"N.M.\",IF(ABS(S1134/R1134)>=10,\"N.M.\",S1134/R1134))))","v":0.65877028038255081},null,2463605.15,2918287.88,{"$f":"+V1134-W1134","v":-454682.73},{"$f":"IF(W1134<0,IF(X1134=0,0,IF(OR(W1134=0,V1134=0),\"N.M.\",IF(ABS(X1134/W1134)>=10,\"N.M.\",X1134/(-W1134)))),IF(X1134=0,0,IF(OR(W1134=0,V1134=0),\"N.M.\",IF(ABS(X1134/W1134)>=10,\"N.M.\",X1134/W1134))))","v":-0.15580461856285405}]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,22571.8,2085.39,{"$f":"+F1135-G1135","v":20486.41},{"$f":"IF(G1135<0,IF(H1135=0,0,IF(OR(G1135=0,F1135=0),\"N.M.\",IF(ABS(H1135/G1135)>=10,\"N.M.\",H1135/(-G1135)))),IF(H1135=0,0,IF(OR(G1135=0,F1135=0),\"N.M.\",IF(ABS(H1135/G1135)>=10,\"N.M.\",H1135/G1135))))","v":9.8237787656025972},null,87418.2,19442.34,{"$f":"+K1135-L1135","v":67975.86},{"$f":"IF(L1135<0,IF(M1135=0,0,IF(OR(L1135=0,K1135=0),\"N.M.\",IF(ABS(M1135/L1135)>=10,\"N.M.\",M1135/(-L1135)))),IF(M1135=0,0,IF(OR(L1135=0,K1135=0),\"N.M.\",IF(ABS(M1135/L1135)>=10,\"N.M.\",M1135/L1135))))","v":3.4962797687932627},null,null,29485.54,9361.81,{"$f":"+Q1135-R1135","v":20123.730000000003},{"$f":"IF(R1135<0,IF(S1135=0,0,IF(OR(R1135=0,Q1135=0),\"N.M.\",IF(ABS(S1135/R1135)>=10,\"N.M.\",S1135/(-R1135)))),IF(S1135=0,0,IF(OR(R1135=0,Q1135=0),\"N.M.\",IF(ABS(S1135/R1135)>=10,\"N.M.\",S1135/R1135))))","v":2.1495554812584325},null,89558.05,20469.04,{"$f":"+V1135-W1135","v":69089.010000000009},{"$f":"IF(W1135<0,IF(X1135=0,0,IF(OR(W1135=0,V1135=0),\"N.M.\",IF(ABS(X1135/W1135)>=10,\"N.M.\",X1135/(-W1135)))),IF(X1135=0,0,IF(OR(W1135=0,V1135=0),\"N.M.\",IF(ABS(X1135/W1135)>=10,\"N.M.\",X1135/W1135))))","v":3.3752931256180068}]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,{"$f":"+F1136-G1136","v":9512.8300000000017},{"$f":"IF(G1136<0,IF(H1136=0,0,IF(OR(G1136=0,F1136=0),\"N.M.\",IF(ABS(H1136/G1136)>=10,\"N.M.\",H1136/(-G1136)))),IF(H1136=0,0,IF(OR(G1136=0,F1136=0),\"N.M.\",IF(ABS(H1136/G1136)>=10,\"N.M.\",H1136/G1136))))","v":0.11976052502703569},null,832372.3,792331.26,{"$f":"+K1136-L1136","v":40041.040000000037},{"$f":"IF(L1136<0,IF(M1136=0,0,IF(OR(L1136=0,K1136=0),\"N.M.\",IF(ABS(M1136/L1136)>=10,\"N.M.\",M1136/(-L1136)))),IF(M1136=0,0,IF(OR(L1136=0,K1136=0),\"N.M.\",IF(ABS(M1136/L1136)>=10,\"N.M.\",M1136/L1136))))","v":5.0535731734224439E-2},null,null,266834.78999999998,238296.30000000002,{"$f":"+Q1136-R1136","v":28538.489999999962},{"$f":"IF(R1136<0,IF(S1136=0,0,IF(OR(R1136=0,Q1136=0),\"N.M.\",IF(ABS(S1136/R1136)>=10,\"N.M.\",S1136/(-R1136)))),IF(S1136=0,0,IF(OR(R1136=0,Q1136=0),\"N.M.\",IF(ABS(S1136/R1136)>=10,\"N.M.\",S1136/R1136))))","v":0.11976052502703551},null,991236.5,950532.2,{"$f":"+V1136-W1136","v":40704.300000000047},{"$f":"IF(W1136<0,IF(X1136=0,0,IF(OR(W1136=0,V1136=0),\"N.M.\",IF(ABS(X1136/W1136)>=10,\"N.M.\",X1136/(-W1136)))),IF(X1136=0,0,IF(OR(W1136=0,V1136=0),\"N.M.\",IF(ABS(X1136/W1136)>=10,\"N.M.\",X1136/W1136))))","v":4.2822641884199243E-2}]
["%,V9301000","9301000","General Advertising Expenses",null,null,4354.24,7199.99,{"$f":"+F1137-G1137","v":-2845.75},{"$f":"IF(G1137<0,IF(H1137=0,0,IF(OR(G1137=0,F1137=0),\"N.M.\",IF(ABS(H1137/G1137)>=10,\"N.M.\",H1137/(-G1137)))),IF(H1137=0,0,IF(OR(G1137=0,F1137=0),\"N.M.\",IF(ABS(H1137/G1137)>=10,\"N.M.\",H1137/G1137))))","v":-0.39524360450500629},null,15218.26,24313.89,{"$f":"+K1137-L1137","v":-9095.6299999999992},{"$f":"IF(L1137<0,IF(M1137=0,0,IF(OR(L1137=0,K1137=0),\"N.M.\",IF(ABS(M1137/L1137)>=10,\"N.M.\",M1137/(-L1137)))),IF(M1137=0,0,IF(OR(L1137=0,K1137=0),\"N.M.\",IF(ABS(M1137/L1137)>=10,\"N.M.\",M1137/L1137))))","v":-0.37409192852316103},null,null,3473.75,7099.99,{"$f":"+Q1137-R1137","v":-3626.24},{"$f":"IF(R1137<0,IF(S1137=0,0,IF(OR(R1137=0,Q1137=0),\"N.M.\",IF(ABS(S1137/R1137)>=10,\"N.M.\",S1137/(-R1137)))),IF(S1137=0,0,IF(OR(R1137=0,Q1137=0),\"N.M.\",IF(ABS(S1137/R1137)>=10,\"N.M.\",S1137/R1137))))","v":-0.51073874751936266},null,22418.27,46901.020000000004,{"$f":"+V1137-W1137","v":-24482.750000000004},{"$f":"IF(W1137<0,IF(X1137=0,0,IF(OR(W1137=0,V1137=0),\"N.M.\",IF(ABS(X1137/W1137)>=10,\"N.M.\",X1137/(-W1137)))),IF(X1137=0,0,IF(OR(W1137=0,V1137=0),\"N.M.\",IF(ABS(X1137/W1137)>=10,\"N.M.\",X1137/W1137))))","v":-0.52200890300466818}]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,6350.01,6.19,{"$f":"+F1138-G1138","v":6343.8200000000006},{"$f":"IF(G1138<0,IF(H1138=0,0,IF(OR(G1138=0,F1138=0),\"N.M.\",IF(ABS(H1138/G1138)>=10,\"N.M.\",H1138/(-G1138)))),IF(H1138=0,0,IF(OR(G1138=0,F1138=0),\"N.M.\",IF(ABS(H1138/G1138)>=10,\"N.M.\",H1138/G1138))))","v":"N.M."},null,25536.52,20261.61,{"$f":"+K1138-L1138","v":5274.91},{"$f":"IF(L1138<0,IF(M1138=0,0,IF(OR(L1138=0,K1138=0),\"N.M.\",IF(ABS(M1138/L1138)>=10,\"N.M.\",M1138/(-L1138)))),IF(M1138=0,0,IF(OR(L1138=0,K1138=0),\"N.M.\",IF(ABS(M1138/L1138)>=10,\"N.M.\",M1138/L1138))))","v":0.26034012104664928},null,null,12725.02,261.61,{"$f":"+Q1138-R1138","v":12463.41},{"$f":"IF(R1138<0,IF(S1138=0,0,IF(OR(R1138=0,Q1138=0),\"N.M.\",IF(ABS(S1138/R1138)>=10,\"N.M.\",S1138/(-R1138)))),IF(S1138=0,0,IF(OR(R1138=0,Q1138=0),\"N.M.\",IF(ABS(S1138/R1138)>=10,\"N.M.\",S1138/R1138))))","v":"N.M."},null,30940.22,28261.620000000003,{"$f":"+V1138-W1138","v":2678.5999999999985},{"$f":"IF(W1138<0,IF(X1138=0,0,IF(OR(W1138=0,V1138=0),\"N.M.\",IF(ABS(X1138/W1138)>=10,\"N.M.\",X1138/(-W1138)))),IF(X1138=0,0,IF(OR(W1138=0,V1138=0),\"N.M.\",IF(ABS(X1138/W1138)>=10,\"N.M.\",X1138/W1138))))","v":9.47787140298397E-2}]
["%,V9301003","9301003","TV Station Advertising Time",null,null,240.70000000000002,4860.9400000000005,{"$f":"+F1139-G1139","v":-4620.2400000000007},{"$f":"IF(G1139<0,IF(H1139=0,0,IF(OR(G1139=0,F1139=0),\"N.M.\",IF(ABS(H1139/G1139)>=10,\"N.M.\",H1139/(-G1139)))),IF(H1139=0,0,IF(OR(G1139=0,F1139=0),\"N.M.\",IF(ABS(H1139/G1139)>=10,\"N.M.\",H1139/G1139))))","v":-0.95048282842413201},null,2569.84,24302.33,{"$f":"+K1139-L1139","v":-21732.49},{"$f":"IF(L1139<0,IF(M1139=0,0,IF(OR(L1139=0,K1139=0),\"N.M.\",IF(ABS(M1139/L1139)>=10,\"N.M.\",M1139/(-L1139)))),IF(M1139=0,0,IF(OR(L1139=0,K1139=0),\"N.M.\",IF(ABS(M1139/L1139)>=10,\"N.M.\",M1139/L1139))))","v":-0.89425540678609827},null,null,1489.54,4582.2,{"$f":"+Q1139-R1139","v":-3092.66},{"$f":"IF(R1139<0,IF(S1139=0,0,IF(OR(R1139=0,Q1139=0),\"N.M.\",IF(ABS(S1139/R1139)>=10,\"N.M.\",S1139/(-R1139)))),IF(S1139=0,0,IF(OR(R1139=0,Q1139=0),\"N.M.\",IF(ABS(S1139/R1139)>=10,\"N.M.\",S1139/R1139))))","v":-0.67492907337086994},null,17765.11,28240.340000000004,{"$f":"+V1139-W1139","v":-10475.230000000003},{"$f":"IF(W1139<0,IF(X1139=0,0,IF(OR(W1139=0,V1139=0),\"N.M.\",IF(ABS(X1139/W1139)>=10,\"N.M.\",X1139/(-W1139)))),IF(X1139=0,0,IF(OR(W1139=0,V1139=0),\"N.M.\",IF(ABS(X1139/W1139)>=10,\"N.M.\",X1139/W1139))))","v":-0.37093144062713135}]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,{"$f":"+F1140-G1140","v":0},{"$f":"IF(G1140<0,IF(H1140=0,0,IF(OR(G1140=0,F1140=0),\"N.M.\",IF(ABS(H1140/G1140)>=10,\"N.M.\",H1140/(-G1140)))),IF(H1140=0,0,IF(OR(G1140=0,F1140=0),\"N.M.\",IF(ABS(H1140/G1140)>=10,\"N.M.\",H1140/G1140))))","v":0},null,-1682.5900000000001,0,{"$f":"+K1140-L1140","v":-1682.5900000000001},{"$f":"IF(L1140<0,IF(M1140=0,0,IF(OR(L1140=0,K1140=0),\"N.M.\",IF(ABS(M1140/L1140)>=10,\"N.M.\",M1140/(-L1140)))),IF(M1140=0,0,IF(OR(L1140=0,K1140=0),\"N.M.\",IF(ABS(M1140/L1140)>=10,\"N.M.\",M1140/L1140))))","v":"N.M."},null,null,0,0,{"$f":"+Q1140-R1140","v":0},{"$f":"IF(R1140<0,IF(S1140=0,0,IF(OR(R1140=0,Q1140=0),\"N.M.\",IF(ABS(S1140/R1140)>=10,\"N.M.\",S1140/(-R1140)))),IF(S1140=0,0,IF(OR(R1140=0,Q1140=0),\"N.M.\",IF(ABS(S1140/R1140)>=10,\"N.M.\",S1140/R1140))))","v":0},null,-1682.5900000000001,0,{"$f":"+V1140-W1140","v":-1682.5900000000001},{"$f":"IF(W1140<0,IF(X1140=0,0,IF(OR(W1140=0,V1140=0),\"N.M.\",IF(ABS(X1140/W1140)>=10,\"N.M.\",X1140/(-W1140)))),IF(X1140=0,0,IF(OR(W1140=0,V1140=0),\"N.M.\",IF(ABS(X1140/W1140)>=10,\"N.M.\",X1140/W1140))))","v":"N.M."}]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,{"$f":"+F1141-G1141","v":0},{"$f":"IF(G1141<0,IF(H1141=0,0,IF(OR(G1141=0,F1141=0),\"N.M.\",IF(ABS(H1141/G1141)>=10,\"N.M.\",H1141/(-G1141)))),IF(H1141=0,0,IF(OR(G1141=0,F1141=0),\"N.M.\",IF(ABS(H1141/G1141)>=10,\"N.M.\",H1141/G1141))))","v":0},null,625,0,{"$f":"+K1141-L1141","v":625},{"$f":"IF(L1141<0,IF(M1141=0,0,IF(OR(L1141=0,K1141=0),\"N.M.\",IF(ABS(M1141/L1141)>=10,\"N.M.\",M1141/(-L1141)))),IF(M1141=0,0,IF(OR(L1141=0,K1141=0),\"N.M.\",IF(ABS(M1141/L1141)>=10,\"N.M.\",M1141/L1141))))","v":"N.M."},null,null,0,0,{"$f":"+Q1141-R1141","v":0},{"$f":"IF(R1141<0,IF(S1141=0,0,IF(OR(R1141=0,Q1141=0),\"N.M.\",IF(ABS(S1141/R1141)>=10,\"N.M.\",S1141/(-R1141)))),IF(S1141=0,0,IF(OR(R1141=0,Q1141=0),\"N.M.\",IF(ABS(S1141/R1141)>=10,\"N.M.\",S1141/R1141))))","v":0},null,625,0,{"$f":"+V1141-W1141","v":625},{"$f":"IF(W1141<0,IF(X1141=0,0,IF(OR(W1141=0,V1141=0),\"N.M.\",IF(ABS(X1141/W1141)>=10,\"N.M.\",X1141/(-W1141)))),IF(X1141=0,0,IF(OR(W1141=0,V1141=0),\"N.M.\",IF(ABS(X1141/W1141)>=10,\"N.M.\",X1141/W1141))))","v":"N.M."}]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,203.36,0,{"$f":"+F1142-G1142","v":203.36},{"$f":"IF(G1142<0,IF(H1142=0,0,IF(OR(G1142=0,F1142=0),\"N.M.\",IF(ABS(H1142/G1142)>=10,\"N.M.\",H1142/(-G1142)))),IF(H1142=0,0,IF(OR(G1142=0,F1142=0),\"N.M.\",IF(ABS(H1142/G1142)>=10,\"N.M.\",H1142/G1142))))","v":"N.M."},null,203.36,0,{"$f":"+K1142-L1142","v":203.36},{"$f":"IF(L1142<0,IF(M1142=0,0,IF(OR(L1142=0,K1142=0),\"N.M.\",IF(ABS(M1142/L1142)>=10,\"N.M.\",M1142/(-L1142)))),IF(M1142=0,0,IF(OR(L1142=0,K1142=0),\"N.M.\",IF(ABS(M1142/L1142)>=10,\"N.M.\",M1142/L1142))))","v":"N.M."},null,null,203.36,0,{"$f":"+Q1142-R1142","v":203.36},{"$f":"IF(R1142<0,IF(S1142=0,0,IF(OR(R1142=0,Q1142=0),\"N.M.\",IF(ABS(S1142/R1142)>=10,\"N.M.\",S1142/(-R1142)))),IF(S1142=0,0,IF(OR(R1142=0,Q1142=0),\"N.M.\",IF(ABS(S1142/R1142)>=10,\"N.M.\",S1142/R1142))))","v":"N.M."},null,203.36,0,{"$f":"+V1142-W1142","v":203.36},{"$f":"IF(W1142<0,IF(X1142=0,0,IF(OR(W1142=0,V1142=0),\"N.M.\",IF(ABS(X1142/W1142)>=10,\"N.M.\",X1142/(-W1142)))),IF(X1142=0,0,IF(OR(W1142=0,V1142=0),\"N.M.\",IF(ABS(X1142/W1142)>=10,\"N.M.\",X1142/W1142))))","v":"N.M."}]
["%,V9301010","9301010","Publicity",null,null,0,0,{"$f":"+F1143-G1143","v":0},{"$f":"IF(G1143<0,IF(H1143=0,0,IF(OR(G1143=0,F1143=0),\"N.M.\",IF(ABS(H1143/G1143)>=10,\"N.M.\",H1143/(-G1143)))),IF(H1143=0,0,IF(OR(G1143=0,F1143=0),\"N.M.\",IF(ABS(H1143/G1143)>=10,\"N.M.\",H1143/G1143))))","v":0},null,0,0,{"$f":"+K1143-L1143","v":0},{"$f":"IF(L1143<0,IF(M1143=0,0,IF(OR(L1143=0,K1143=0),\"N.M.\",IF(ABS(M1143/L1143)>=10,\"N.M.\",M1143/(-L1143)))),IF(M1143=0,0,IF(OR(L1143=0,K1143=0),\"N.M.\",IF(ABS(M1143/L1143)>=10,\"N.M.\",M1143/L1143))))","v":0},null,null,0,0,{"$f":"+Q1143-R1143","v":0},{"$f":"IF(R1143<0,IF(S1143=0,0,IF(OR(R1143=0,Q1143=0),\"N.M.\",IF(ABS(S1143/R1143)>=10,\"N.M.\",S1143/(-R1143)))),IF(S1143=0,0,IF(OR(R1143=0,Q1143=0),\"N.M.\",IF(ABS(S1143/R1143)>=10,\"N.M.\",S1143/R1143))))","v":0},null,0,1.35,{"$f":"+V1143-W1143","v":-1.35},{"$f":"IF(W1143<0,IF(X1143=0,0,IF(OR(W1143=0,V1143=0),\"N.M.\",IF(ABS(X1143/W1143)>=10,\"N.M.\",X1143/(-W1143)))),IF(X1143=0,0,IF(OR(W1143=0,V1143=0),\"N.M.\",IF(ABS(X1143/W1143)>=10,\"N.M.\",X1143/W1143))))","v":"N.M."}]
["%,V9301012","9301012","Public Opinion Surveys",null,null,6644.85,0,{"$f":"+F1144-G1144","v":6644.85},{"$f":"IF(G1144<0,IF(H1144=0,0,IF(OR(G1144=0,F1144=0),\"N.M.\",IF(ABS(H1144/G1144)>=10,\"N.M.\",H1144/(-G1144)))),IF(H1144=0,0,IF(OR(G1144=0,F1144=0),\"N.M.\",IF(ABS(H1144/G1144)>=10,\"N.M.\",H1144/G1144))))","v":"N.M."},null,22490.04,12539.43,{"$f":"+K1144-L1144","v":9950.61},{"$f":"IF(L1144<0,IF(M1144=0,0,IF(OR(L1144=0,K1144=0),\"N.M.\",IF(ABS(M1144/L1144)>=10,\"N.M.\",M1144/(-L1144)))),IF(M1144=0,0,IF(OR(L1144=0,K1144=0),\"N.M.\",IF(ABS(M1144/L1144)>=10,\"N.M.\",M1144/L1144))))","v":0.79354563963433744},null,null,6644.85,0,{"$f":"+Q1144-R1144","v":6644.85},{"$f":"IF(R1144<0,IF(S1144=0,0,IF(OR(R1144=0,Q1144=0),\"N.M.\",IF(ABS(S1144/R1144)>=10,\"N.M.\",S1144/(-R1144)))),IF(S1144=0,0,IF(OR(R1144=0,Q1144=0),\"N.M.\",IF(ABS(S1144/R1144)>=10,\"N.M.\",S1144/R1144))))","v":"N.M."},null,26816.54,23060.989999999998,{"$f":"+V1144-W1144","v":3755.5500000000029},{"$f":"IF(W1144<0,IF(X1144=0,0,IF(OR(W1144=0,V1144=0),\"N.M.\",IF(ABS(X1144/W1144)>=10,\"N.M.\",X1144/(-W1144)))),IF(X1144=0,0,IF(OR(W1144=0,V1144=0),\"N.M.\",IF(ABS(X1144/W1144)>=10,\"N.M.\",X1144/W1144))))","v":0.16285293909758441}]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,227.23000000000002,211.33,{"$f":"+F1145-G1145","v":15.900000000000006},{"$f":"IF(G1145<0,IF(H1145=0,0,IF(OR(G1145=0,F1145=0),\"N.M.\",IF(ABS(H1145/G1145)>=10,\"N.M.\",H1145/(-G1145)))),IF(H1145=0,0,IF(OR(G1145=0,F1145=0),\"N.M.\",IF(ABS(H1145/G1145)>=10,\"N.M.\",H1145/G1145))))","v":7.5237779775706268E-2},null,8677.91,5508.32,{"$f":"+K1145-L1145","v":3169.59},{"$f":"IF(L1145<0,IF(M1145=0,0,IF(OR(L1145=0,K1145=0),\"N.M.\",IF(ABS(M1145/L1145)>=10,\"N.M.\",M1145/(-L1145)))),IF(M1145=0,0,IF(OR(L1145=0,K1145=0),\"N.M.\",IF(ABS(M1145/L1145)>=10,\"N.M.\",M1145/L1145))))","v":0.57541863943997451},null,null,4168.57,344.53000000000003,{"$f":"+Q1145-R1145","v":3824.0399999999995},{"$f":"IF(R1145<0,IF(S1145=0,0,IF(OR(R1145=0,Q1145=0),\"N.M.\",IF(ABS(S1145/R1145)>=10,\"N.M.\",S1145/(-R1145)))),IF(S1145=0,0,IF(OR(R1145=0,Q1145=0),\"N.M.\",IF(ABS(S1145/R1145)>=10,\"N.M.\",S1145/R1145))))","v":"N.M."},null,9487.39,8925.619999999999,{"$f":"+V1145-W1145","v":561.77000000000044},{"$f":"IF(W1145<0,IF(X1145=0,0,IF(OR(W1145=0,V1145=0),\"N.M.\",IF(ABS(X1145/W1145)>=10,\"N.M.\",X1145/(-W1145)))),IF(X1145=0,0,IF(OR(W1145=0,V1145=0),\"N.M.\",IF(ABS(X1145/W1145)>=10,\"N.M.\",X1145/W1145))))","v":6.2939045130758486E-2}]
["%,V9302000","9302000","Misc General Expenses",null,null,77681.13,10996.14,{"$f":"+F1146-G1146","v":66684.990000000005},{"$f":"IF(G1146<0,IF(H1146=0,0,IF(OR(G1146=0,F1146=0),\"N.M.\",IF(ABS(H1146/G1146)>=10,\"N.M.\",H1146/(-G1146)))),IF(H1146=0,0,IF(OR(G1146=0,F1146=0),\"N.M.\",IF(ABS(H1146/G1146)>=10,\"N.M.\",H1146/G1146))))","v":6.0643998712275407},null,276010.40700000001,232609.16,{"$f":"+K1146-L1146","v":43401.247000000003},{"$f":"IF(L1146<0,IF(M1146=0,0,IF(OR(L1146=0,K1146=0),\"N.M.\",IF(ABS(M1146/L1146)>=10,\"N.M.\",M1146/(-L1146)))),IF(M1146=0,0,IF(OR(L1146=0,K1146=0),\"N.M.\",IF(ABS(M1146/L1146)>=10,\"N.M.\",M1146/L1146))))","v":0.18658442771557235},null,null,118685.76000000001,41242.629999999997,{"$f":"+Q1146-R1146","v":77443.13},{"$f":"IF(R1146<0,IF(S1146=0,0,IF(OR(R1146=0,Q1146=0),\"N.M.\",IF(ABS(S1146/R1146)>=10,\"N.M.\",S1146/(-R1146)))),IF(S1146=0,0,IF(OR(R1146=0,Q1146=0),\"N.M.\",IF(ABS(S1146/R1146)>=10,\"N.M.\",S1146/R1146))))","v":1.8777447025080605},null,336797.15700000001,277988.16000000003,{"$f":"+V1146-W1146","v":58808.996999999974},{"$f":"IF(W1146<0,IF(X1146=0,0,IF(OR(W1146=0,V1146=0),\"N.M.\",IF(ABS(X1146/W1146)>=10,\"N.M.\",X1146/(-W1146)))),IF(X1146=0,0,IF(OR(W1146=0,V1146=0),\"N.M.\",IF(ABS(X1146/W1146)>=10,\"N.M.\",X1146/W1146))))","v":0.2115521646677325}]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,18691.021000000001,3536.4450000000002,{"$f":"+F1147-G1147","v":15154.576000000001},{"$f":"IF(G1147<0,IF(H1147=0,0,IF(OR(G1147=0,F1147=0),\"N.M.\",IF(ABS(H1147/G1147)>=10,\"N.M.\",H1147/(-G1147)))),IF(H1147=0,0,IF(OR(G1147=0,F1147=0),\"N.M.\",IF(ABS(H1147/G1147)>=10,\"N.M.\",H1147/G1147))))","v":4.2852570872726705},null,76496.432000000001,83336.229000000007,{"$f":"+K1147-L1147","v":-6839.7970000000059},{"$f":"IF(L1147<0,IF(M1147=0,0,IF(OR(L1147=0,K1147=0),\"N.M.\",IF(ABS(M1147/L1147)>=10,\"N.M.\",M1147/(-L1147)))),IF(M1147=0,0,IF(OR(L1147=0,K1147=0),\"N.M.\",IF(ABS(M1147/L1147)>=10,\"N.M.\",M1147/L1147))))","v":-8.2074712067905134E-2},null,null,33128.324000000001,35808.6,{"$f":"+Q1147-R1147","v":-2680.275999999998},{"$f":"IF(R1147<0,IF(S1147=0,0,IF(OR(R1147=0,Q1147=0),\"N.M.\",IF(ABS(S1147/R1147)>=10,\"N.M.\",S1147/(-R1147)))),IF(S1147=0,0,IF(OR(R1147=0,Q1147=0),\"N.M.\",IF(ABS(S1147/R1147)>=10,\"N.M.\",S1147/R1147))))","v":-7.4850063951117832E-2},null,81616.012000000002,78032.159000000014,{"$f":"+V1147-W1147","v":3583.8529999999882},{"$f":"IF(W1147<0,IF(X1147=0,0,IF(OR(W1147=0,V1147=0),\"N.M.\",IF(ABS(X1147/W1147)>=10,\"N.M.\",X1147/(-W1147)))),IF(X1147=0,0,IF(OR(W1147=0,V1147=0),\"N.M.\",IF(ABS(X1147/W1147)>=10,\"N.M.\",X1147/W1147))))","v":4.5927897496722957E-2}]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,{"$f":"+F1148-G1148","v":0},{"$f":"IF(G1148<0,IF(H1148=0,0,IF(OR(G1148=0,F1148=0),\"N.M.\",IF(ABS(H1148/G1148)>=10,\"N.M.\",H1148/(-G1148)))),IF(H1148=0,0,IF(OR(G1148=0,F1148=0),\"N.M.\",IF(ABS(H1148/G1148)>=10,\"N.M.\",H1148/G1148))))","v":0},null,17.89,584.32000000000005,{"$f":"+K1148-L1148","v":-566.43000000000006},{"$f":"IF(L1148<0,IF(M1148=0,0,IF(OR(L1148=0,K1148=0),\"N.M.\",IF(ABS(M1148/L1148)>=10,\"N.M.\",M1148/(-L1148)))),IF(M1148=0,0,IF(OR(L1148=0,K1148=0),\"N.M.\",IF(ABS(M1148/L1148)>=10,\"N.M.\",M1148/L1148))))","v":-0.96938321467688937},null,null,0,27.63,{"$f":"+Q1148-R1148","v":-27.63},{"$f":"IF(R1148<0,IF(S1148=0,0,IF(OR(R1148=0,Q1148=0),\"N.M.\",IF(ABS(S1148/R1148)>=10,\"N.M.\",S1148/(-R1148)))),IF(S1148=0,0,IF(OR(R1148=0,Q1148=0),\"N.M.\",IF(ABS(S1148/R1148)>=10,\"N.M.\",S1148/R1148))))","v":"N.M."},null,59.18,977.15000000000009,{"$f":"+V1148-W1148","v":-917.97000000000014},{"$f":"IF(W1148<0,IF(X1148=0,0,IF(OR(W1148=0,V1148=0),\"N.M.\",IF(ABS(X1148/W1148)>=10,\"N.M.\",X1148/(-W1148)))),IF(X1148=0,0,IF(OR(W1148=0,V1148=0),\"N.M.\",IF(ABS(X1148/W1148)>=10,\"N.M.\",X1148/W1148))))","v":-0.9394361152330758}]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,66.19,4269.9800000000005,{"$f":"+F1149-G1149","v":-4203.7900000000009},{"$f":"IF(G1149<0,IF(H1149=0,0,IF(OR(G1149=0,F1149=0),\"N.M.\",IF(ABS(H1149/G1149)>=10,\"N.M.\",H1149/(-G1149)))),IF(H1149=0,0,IF(OR(G1149=0,F1149=0),\"N.M.\",IF(ABS(H1149/G1149)>=10,\"N.M.\",H1149/G1149))))","v":-0.9844987564344565},null,32743.88,120525.32,{"$f":"+K1149-L1149","v":-87781.440000000002},{"$f":"IF(L1149<0,IF(M1149=0,0,IF(OR(L1149=0,K1149=0),\"N.M.\",IF(ABS(M1149/L1149)>=10,\"N.M.\",M1149/(-L1149)))),IF(M1149=0,0,IF(OR(L1149=0,K1149=0),\"N.M.\",IF(ABS(M1149/L1149)>=10,\"N.M.\",M1149/L1149))))","v":-0.72832364187043852},null,null,9346.35,4461.96,{"$f":"+Q1149-R1149","v":4884.3900000000003},{"$f":"IF(R1149<0,IF(S1149=0,0,IF(OR(R1149=0,Q1149=0),\"N.M.\",IF(ABS(S1149/R1149)>=10,\"N.M.\",S1149/(-R1149)))),IF(S1149=0,0,IF(OR(R1149=0,Q1149=0),\"N.M.\",IF(ABS(S1149/R1149)>=10,\"N.M.\",S1149/R1149))))","v":1.0946736411801092},null,32743.88,121863.19,{"$f":"+V1149-W1149","v":-89119.31},{"$f":"IF(W1149<0,IF(X1149=0,0,IF(OR(W1149=0,V1149=0),\"N.M.\",IF(ABS(X1149/W1149)>=10,\"N.M.\",X1149/(-W1149)))),IF(X1149=0,0,IF(OR(W1149=0,V1149=0),\"N.M.\",IF(ABS(X1149/W1149)>=10,\"N.M.\",X1149/W1149))))","v":-0.73130622955135183}]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,22373.920000000002,10407.81,{"$f":"+F1150-G1150","v":11966.110000000002},{"$f":"IF(G1150<0,IF(H1150=0,0,IF(OR(G1150=0,F1150=0),\"N.M.\",IF(ABS(H1150/G1150)>=10,\"N.M.\",H1150/(-G1150)))),IF(H1150=0,0,IF(OR(G1150=0,F1150=0),\"N.M.\",IF(ABS(H1150/G1150)>=10,\"N.M.\",H1150/G1150))))","v":1.1497241014199917},null,208305.04,164622.70000000001,{"$f":"+K1150-L1150","v":43682.34},{"$f":"IF(L1150<0,IF(M1150=0,0,IF(OR(L1150=0,K1150=0),\"N.M.\",IF(ABS(M1150/L1150)>=10,\"N.M.\",M1150/(-L1150)))),IF(M1150=0,0,IF(OR(L1150=0,K1150=0),\"N.M.\",IF(ABS(M1150/L1150)>=10,\"N.M.\",M1150/L1150))))","v":0.26534821746940118},null,null,79722.7,39831.24,{"$f":"+Q1150-R1150","v":39891.46},{"$f":"IF(R1150<0,IF(S1150=0,0,IF(OR(R1150=0,Q1150=0),\"N.M.\",IF(ABS(S1150/R1150)>=10,\"N.M.\",S1150/(-R1150)))),IF(S1150=0,0,IF(OR(R1150=0,Q1150=0),\"N.M.\",IF(ABS(S1150/R1150)>=10,\"N.M.\",S1150/R1150))))","v":1.0015118786158805},null,301272.73,213112.65000000002,{"$f":"+V1150-W1150","v":88160.079999999958},{"$f":"IF(W1150<0,IF(X1150=0,0,IF(OR(W1150=0,V1150=0),\"N.M.\",IF(ABS(X1150/W1150)>=10,\"N.M.\",X1150/(-W1150)))),IF(X1150=0,0,IF(OR(W1150=0,V1150=0),\"N.M.\",IF(ABS(X1150/W1150)>=10,\"N.M.\",X1150/W1150))))","v":0.41367830581619602}]
["%,V9310001","9310001","Rents - Real Property",null,null,800,800,{"$f":"+F1151-G1151","v":0},{"$f":"IF(G1151<0,IF(H1151=0,0,IF(OR(G1151=0,F1151=0),\"N.M.\",IF(ABS(H1151/G1151)>=10,\"N.M.\",H1151/(-G1151)))),IF(H1151=0,0,IF(OR(G1151=0,F1151=0),\"N.M.\",IF(ABS(H1151/G1151)>=10,\"N.M.\",H1151/G1151))))","v":0},null,8800,8000,{"$f":"+K1151-L1151","v":800},{"$f":"IF(L1151<0,IF(M1151=0,0,IF(OR(L1151=0,K1151=0),\"N.M.\",IF(ABS(M1151/L1151)>=10,\"N.M.\",M1151/(-L1151)))),IF(M1151=0,0,IF(OR(L1151=0,K1151=0),\"N.M.\",IF(ABS(M1151/L1151)>=10,\"N.M.\",M1151/L1151))))","v":0.1},null,null,2400,2400,{"$f":"+Q1151-R1151","v":0},{"$f":"IF(R1151<0,IF(S1151=0,0,IF(OR(R1151=0,Q1151=0),\"N.M.\",IF(ABS(S1151/R1151)>=10,\"N.M.\",S1151/(-R1151)))),IF(S1151=0,0,IF(OR(R1151=0,Q1151=0),\"N.M.\",IF(ABS(S1151/R1151)>=10,\"N.M.\",S1151/R1151))))","v":0},null,18233.71,19180.11,{"$f":"+V1151-W1151","v":-946.40000000000146},{"$f":"IF(W1151<0,IF(X1151=0,0,IF(OR(W1151=0,V1151=0),\"N.M.\",IF(ABS(X1151/W1151)>=10,\"N.M.\",X1151/(-W1151)))),IF(X1151=0,0,IF(OR(W1151=0,V1151=0),\"N.M.\",IF(ABS(X1151/W1151)>=10,\"N.M.\",X1151/W1151))))","v":-4.9342782705625851E-2}]
["%,V9310002","9310002","Rents - Personal Property",null,null,3496.41,4288.21,{"$f":"+F1152-G1152","v":-791.80000000000018},{"$f":"IF(G1152<0,IF(H1152=0,0,IF(OR(G1152=0,F1152=0),\"N.M.\",IF(ABS(H1152/G1152)>=10,\"N.M.\",H1152/(-G1152)))),IF(H1152=0,0,IF(OR(G1152=0,F1152=0),\"N.M.\",IF(ABS(H1152/G1152)>=10,\"N.M.\",H1152/G1152))))","v":-0.18464580792451865},null,39897.75,44011.11,{"$f":"+K1152-L1152","v":-4113.3600000000006},{"$f":"IF(L1152<0,IF(M1152=0,0,IF(OR(L1152=0,K1152=0),\"N.M.\",IF(ABS(M1152/L1152)>=10,\"N.M.\",M1152/(-L1152)))),IF(M1152=0,0,IF(OR(L1152=0,K1152=0),\"N.M.\",IF(ABS(M1152/L1152)>=10,\"N.M.\",M1152/L1152))))","v":-9.3461855426959256E-2},null,null,10994.69,12993.98,{"$f":"+Q1152-R1152","v":-1999.2899999999991},{"$f":"IF(R1152<0,IF(S1152=0,0,IF(OR(R1152=0,Q1152=0),\"N.M.\",IF(ABS(S1152/R1152)>=10,\"N.M.\",S1152/(-R1152)))),IF(S1152=0,0,IF(OR(R1152=0,Q1152=0),\"N.M.\",IF(ABS(S1152/R1152)>=10,\"N.M.\",S1152/R1152))))","v":-0.15386278876833728},null,48451.95,53082.98,{"$f":"+V1152-W1152","v":-4631.0300000000061},{"$f":"IF(W1152<0,IF(X1152=0,0,IF(OR(W1152=0,V1152=0),\"N.M.\",IF(ABS(X1152/W1152)>=10,\"N.M.\",X1152/(-W1152)))),IF(X1152=0,0,IF(OR(W1152=0,V1152=0),\"N.M.\",IF(ABS(X1152/W1152)>=10,\"N.M.\",X1152/W1152))))","v":-8.7241334228033277E-2}]
["%,V9350000","9350000","Maintenance of General Plant",null,null,770.46,1725.98,{"$f":"+F1153-G1153","v":-955.52},{"$f":"IF(G1153<0,IF(H1153=0,0,IF(OR(G1153=0,F1153=0),\"N.M.\",IF(ABS(H1153/G1153)>=10,\"N.M.\",H1153/(-G1153)))),IF(H1153=0,0,IF(OR(G1153=0,F1153=0),\"N.M.\",IF(ABS(H1153/G1153)>=10,\"N.M.\",H1153/G1153))))","v":-0.55361012294464595},null,3563.42,21702.240000000002,{"$f":"+K1153-L1153","v":-18138.82},{"$f":"IF(L1153<0,IF(M1153=0,0,IF(OR(L1153=0,K1153=0),\"N.M.\",IF(ABS(M1153/L1153)>=10,\"N.M.\",M1153/(-L1153)))),IF(M1153=0,0,IF(OR(L1153=0,K1153=0),\"N.M.\",IF(ABS(M1153/L1153)>=10,\"N.M.\",M1153/L1153))))","v":-0.83580404603395775},null,null,1324.7,-9139.93,{"$f":"+Q1153-R1153","v":10464.630000000001},{"$f":"IF(R1153<0,IF(S1153=0,0,IF(OR(R1153=0,Q1153=0),\"N.M.\",IF(ABS(S1153/R1153)>=10,\"N.M.\",S1153/(-R1153)))),IF(S1153=0,0,IF(OR(R1153=0,Q1153=0),\"N.M.\",IF(ABS(S1153/R1153)>=10,\"N.M.\",S1153/R1153))))","v":1.1449354644948047},null,6998.76,25190.390000000003,{"$f":"+V1153-W1153","v":-18191.630000000005},{"$f":"IF(W1153<0,IF(X1153=0,0,IF(OR(W1153=0,V1153=0),\"N.M.\",IF(ABS(X1153/W1153)>=10,\"N.M.\",X1153/(-W1153)))),IF(X1153=0,0,IF(OR(W1153=0,V1153=0),\"N.M.\",IF(ABS(X1153/W1153)>=10,\"N.M.\",X1153/W1153))))","v":-0.72216547659643227}]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,30397.47,122038.47,{"$f":"+F1154-G1154","v":-91641},{"$f":"IF(G1154<0,IF(H1154=0,0,IF(OR(G1154=0,F1154=0),\"N.M.\",IF(ABS(H1154/G1154)>=10,\"N.M.\",H1154/(-G1154)))),IF(H1154=0,0,IF(OR(G1154=0,F1154=0),\"N.M.\",IF(ABS(H1154/G1154)>=10,\"N.M.\",H1154/G1154))))","v":-0.7509189520320928},null,187013.32,759928.87,{"$f":"+K1154-L1154","v":-572915.55000000005},{"$f":"IF(L1154<0,IF(M1154=0,0,IF(OR(L1154=0,K1154=0),\"N.M.\",IF(ABS(M1154/L1154)>=10,\"N.M.\",M1154/(-L1154)))),IF(M1154=0,0,IF(OR(L1154=0,K1154=0),\"N.M.\",IF(ABS(M1154/L1154)>=10,\"N.M.\",M1154/L1154))))","v":-0.75390680972549451},null,null,100449.41,273131.53000000003,{"$f":"+Q1154-R1154","v":-172682.12000000002},{"$f":"IF(R1154<0,IF(S1154=0,0,IF(OR(R1154=0,Q1154=0),\"N.M.\",IF(ABS(S1154/R1154)>=10,\"N.M.\",S1154/(-R1154)))),IF(S1154=0,0,IF(OR(R1154=0,Q1154=0),\"N.M.\",IF(ABS(S1154/R1154)>=10,\"N.M.\",S1154/R1154))))","v":-0.63223063261865087},null,477945.09,955079.54,{"$f":"+V1154-W1154","v":-477134.45},{"$f":"IF(W1154<0,IF(X1154=0,0,IF(OR(W1154=0,V1154=0),\"N.M.\",IF(ABS(X1154/W1154)>=10,\"N.M.\",X1154/(-W1154)))),IF(X1154=0,0,IF(OR(W1154=0,V1154=0),\"N.M.\",IF(ABS(X1154/W1154)>=10,\"N.M.\",X1154/W1154))))","v":-0.4995756164978678}]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1457.3,5596.62,{"$f":"+F1155-G1155","v":-4139.32},{"$f":"IF(G1155<0,IF(H1155=0,0,IF(OR(G1155=0,F1155=0),\"N.M.\",IF(ABS(H1155/G1155)>=10,\"N.M.\",H1155/(-G1155)))),IF(H1155=0,0,IF(OR(G1155=0,F1155=0),\"N.M.\",IF(ABS(H1155/G1155)>=10,\"N.M.\",H1155/G1155))))","v":-0.73961069359720688},null,16147.24,8111.16,{"$f":"+K1155-L1155","v":8036.08},{"$f":"IF(L1155<0,IF(M1155=0,0,IF(OR(L1155=0,K1155=0),\"N.M.\",IF(ABS(M1155/L1155)>=10,\"N.M.\",M1155/(-L1155)))),IF(M1155=0,0,IF(OR(L1155=0,K1155=0),\"N.M.\",IF(ABS(M1155/L1155)>=10,\"N.M.\",M1155/L1155))))","v":0.99074361743573058},null,null,4485.29,6599.1100000000006,{"$f":"+Q1155-R1155","v":-2113.8200000000006},{"$f":"IF(R1155<0,IF(S1155=0,0,IF(OR(R1155=0,Q1155=0),\"N.M.\",IF(ABS(S1155/R1155)>=10,\"N.M.\",S1155/(-R1155)))),IF(S1155=0,0,IF(OR(R1155=0,Q1155=0),\"N.M.\",IF(ABS(S1155/R1155)>=10,\"N.M.\",S1155/R1155))))","v":-0.32031895210111672},null,22141.739999999998,8109.65,{"$f":"+V1155-W1155","v":14032.089999999998},{"$f":"IF(W1155<0,IF(X1155=0,0,IF(OR(W1155=0,V1155=0),\"N.M.\",IF(ABS(X1155/W1155)>=10,\"N.M.\",X1155/(-W1155)))),IF(X1155=0,0,IF(OR(W1155=0,V1155=0),\"N.M.\",IF(ABS(X1155/W1155)>=10,\"N.M.\",X1155/W1155))))","v":1.7302953888268913}]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,385.15000000000003,{"$f":"+F1156-G1156","v":-385.15000000000003},{"$f":"IF(G1156<0,IF(H1156=0,0,IF(OR(G1156=0,F1156=0),\"N.M.\",IF(ABS(H1156/G1156)>=10,\"N.M.\",H1156/(-G1156)))),IF(H1156=0,0,IF(OR(G1156=0,F1156=0),\"N.M.\",IF(ABS(H1156/G1156)>=10,\"N.M.\",H1156/G1156))))","v":"N.M."},null,0,3789.14,{"$f":"+K1156-L1156","v":-3789.14},{"$f":"IF(L1156<0,IF(M1156=0,0,IF(OR(L1156=0,K1156=0),\"N.M.\",IF(ABS(M1156/L1156)>=10,\"N.M.\",M1156/(-L1156)))),IF(M1156=0,0,IF(OR(L1156=0,K1156=0),\"N.M.\",IF(ABS(M1156/L1156)>=10,\"N.M.\",M1156/L1156))))","v":"N.M."},null,null,0,1130.1000000000001,{"$f":"+Q1156-R1156","v":-1130.1000000000001},{"$f":"IF(R1156<0,IF(S1156=0,0,IF(OR(R1156=0,Q1156=0),\"N.M.\",IF(ABS(S1156/R1156)>=10,\"N.M.\",S1156/(-R1156)))),IF(S1156=0,0,IF(OR(R1156=0,Q1156=0),\"N.M.\",IF(ABS(S1156/R1156)>=10,\"N.M.\",S1156/R1156))))","v":"N.M."},null,753.09,4624.24,{"$f":"+V1156-W1156","v":-3871.1499999999996},{"$f":"IF(W1156<0,IF(X1156=0,0,IF(OR(W1156=0,V1156=0),\"N.M.\",IF(ABS(X1156/W1156)>=10,\"N.M.\",X1156/(-W1156)))),IF(X1156=0,0,IF(OR(W1156=0,V1156=0),\"N.M.\",IF(ABS(X1156/W1156)>=10,\"N.M.\",X1156/W1156))))","v":-0.83714296835804369}]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,74113.58,{"$f":"+F1157-G1157","v":-74113.58},{"$f":"IF(G1157<0,IF(H1157=0,0,IF(OR(G1157=0,F1157=0),\"N.M.\",IF(ABS(H1157/G1157)>=10,\"N.M.\",H1157/(-G1157)))),IF(H1157=0,0,IF(OR(G1157=0,F1157=0),\"N.M.\",IF(ABS(H1157/G1157)>=10,\"N.M.\",H1157/G1157))))","v":"N.M."},null,0,940368.62,{"$f":"+K1157-L1157","v":-940368.62},{"$f":"IF(L1157<0,IF(M1157=0,0,IF(OR(L1157=0,K1157=0),\"N.M.\",IF(ABS(M1157/L1157)>=10,\"N.M.\",M1157/(-L1157)))),IF(M1157=0,0,IF(OR(L1157=0,K1157=0),\"N.M.\",IF(ABS(M1157/L1157)>=10,\"N.M.\",M1157/L1157))))","v":"N.M."},null,null,0,221068.5,{"$f":"+Q1157-R1157","v":-221068.5},{"$f":"IF(R1157<0,IF(S1157=0,0,IF(OR(R1157=0,Q1157=0),\"N.M.\",IF(ABS(S1157/R1157)>=10,\"N.M.\",S1157/(-R1157)))),IF(S1157=0,0,IF(OR(R1157=0,Q1157=0),\"N.M.\",IF(ABS(S1157/R1157)>=10,\"N.M.\",S1157/R1157))))","v":"N.M."},null,177835.11000000002,1105371.5,{"$f":"+V1157-W1157","v":-927536.39},{"$f":"IF(W1157<0,IF(X1157=0,0,IF(OR(W1157=0,V1157=0),\"N.M.\",IF(ABS(X1157/W1157)>=10,\"N.M.\",X1157/(-W1157)))),IF(X1157=0,0,IF(OR(W1157=0,V1157=0),\"N.M.\",IF(ABS(X1157/W1157)>=10,\"N.M.\",X1157/W1157))))","v":-0.83911733747432427}]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,59939.46,{"$f":"+F1158-G1158","v":-59939.46},{"$f":"IF(G1158<0,IF(H1158=0,0,IF(OR(G1158=0,F1158=0),\"N.M.\",IF(ABS(H1158/G1158)>=10,\"N.M.\",H1158/(-G1158)))),IF(H1158=0,0,IF(OR(G1158=0,F1158=0),\"N.M.\",IF(ABS(H1158/G1158)>=10,\"N.M.\",H1158/G1158))))","v":"N.M."},null,0,812103.74,{"$f":"+K1158-L1158","v":-812103.74},{"$f":"IF(L1158<0,IF(M1158=0,0,IF(OR(L1158=0,K1158=0),\"N.M.\",IF(ABS(M1158/L1158)>=10,\"N.M.\",M1158/(-L1158)))),IF(M1158=0,0,IF(OR(L1158=0,K1158=0),\"N.M.\",IF(ABS(M1158/L1158)>=10,\"N.M.\",M1158/L1158))))","v":"N.M."},null,null,0,255145.02000000002,{"$f":"+Q1158-R1158","v":-255145.02000000002},{"$f":"IF(R1158<0,IF(S1158=0,0,IF(OR(R1158=0,Q1158=0),\"N.M.\",IF(ABS(S1158/R1158)>=10,\"N.M.\",S1158/(-R1158)))),IF(S1158=0,0,IF(OR(R1158=0,Q1158=0),\"N.M.\",IF(ABS(S1158/R1158)>=10,\"N.M.\",S1158/R1158))))","v":"N.M."},null,127581.96,973087.19,{"$f":"+V1158-W1158","v":-845505.23},{"$f":"IF(W1158<0,IF(X1158=0,0,IF(OR(W1158=0,V1158=0),\"N.M.\",IF(ABS(X1158/W1158)>=10,\"N.M.\",X1158/(-W1158)))),IF(X1158=0,0,IF(OR(W1158=0,V1158=0),\"N.M.\",IF(ABS(X1158/W1158)>=10,\"N.M.\",X1158/W1158))))","v":-0.86888948769328678}]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,{"$f":"+F1159-G1159","v":0},{"$f":"IF(G1159<0,IF(H1159=0,0,IF(OR(G1159=0,F1159=0),\"N.M.\",IF(ABS(H1159/G1159)>=10,\"N.M.\",H1159/(-G1159)))),IF(H1159=0,0,IF(OR(G1159=0,F1159=0),\"N.M.\",IF(ABS(H1159/G1159)>=10,\"N.M.\",H1159/G1159))))","v":0},null,0,0,{"$f":"+K1159-L1159","v":0},{"$f":"IF(L1159<0,IF(M1159=0,0,IF(OR(L1159=0,K1159=0),\"N.M.\",IF(ABS(M1159/L1159)>=10,\"N.M.\",M1159/(-L1159)))),IF(M1159=0,0,IF(OR(L1159=0,K1159=0),\"N.M.\",IF(ABS(M1159/L1159)>=10,\"N.M.\",M1159/L1159))))","v":0},null,null,0,0,{"$f":"+Q1159-R1159","v":0},{"$f":"IF(R1159<0,IF(S1159=0,0,IF(OR(R1159=0,Q1159=0),\"N.M.\",IF(ABS(S1159/R1159)>=10,\"N.M.\",S1159/(-R1159)))),IF(S1159=0,0,IF(OR(R1159=0,Q1159=0),\"N.M.\",IF(ABS(S1159/R1159)>=10,\"N.M.\",S1159/R1159))))","v":0},null,0,3.72,{"$f":"+V1159-W1159","v":-3.72},{"$f":"IF(W1159<0,IF(X1159=0,0,IF(OR(W1159=0,V1159=0),\"N.M.\",IF(ABS(X1159/W1159)>=10,\"N.M.\",X1159/(-W1159)))),IF(X1159=0,0,IF(OR(W1159=0,V1159=0),\"N.M.\",IF(ABS(X1159/W1159)>=10,\"N.M.\",X1159/W1159))))","v":"N.M."}]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,{"$f":"+F1160-G1160","v":0},{"$f":"IF(G1160<0,IF(H1160=0,0,IF(OR(G1160=0,F1160=0),\"N.M.\",IF(ABS(H1160/G1160)>=10,\"N.M.\",H1160/(-G1160)))),IF(H1160=0,0,IF(OR(G1160=0,F1160=0),\"N.M.\",IF(ABS(H1160/G1160)>=10,\"N.M.\",H1160/G1160))))","v":0},null,0,98.31,{"$f":"+K1160-L1160","v":-98.31},{"$f":"IF(L1160<0,IF(M1160=0,0,IF(OR(L1160=0,K1160=0),\"N.M.\",IF(ABS(M1160/L1160)>=10,\"N.M.\",M1160/(-L1160)))),IF(M1160=0,0,IF(OR(L1160=0,K1160=0),\"N.M.\",IF(ABS(M1160/L1160)>=10,\"N.M.\",M1160/L1160))))","v":"N.M."},null,null,0,0,{"$f":"+Q1160-R1160","v":0},{"$f":"IF(R1160<0,IF(S1160=0,0,IF(OR(R1160=0,Q1160=0),\"N.M.\",IF(ABS(S1160/R1160)>=10,\"N.M.\",S1160/(-R1160)))),IF(S1160=0,0,IF(OR(R1160=0,Q1160=0),\"N.M.\",IF(ABS(S1160/R1160)>=10,\"N.M.\",S1160/R1160))))","v":0},null,0,98.31,{"$f":"+V1160-W1160","v":-98.31},{"$f":"IF(W1160<0,IF(X1160=0,0,IF(OR(W1160=0,V1160=0),\"N.M.\",IF(ABS(X1160/W1160)>=10,\"N.M.\",X1160/(-W1160)))),IF(X1160=0,0,IF(OR(W1160=0,V1160=0),\"N.M.\",IF(ABS(X1160/W1160)>=10,\"N.M.\",X1160/W1160))))","v":"N.M."}]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,63.32,{"$f":"+F1161-G1161","v":-63.32},{"$f":"IF(G1161<0,IF(H1161=0,0,IF(OR(G1161=0,F1161=0),\"N.M.\",IF(ABS(H1161/G1161)>=10,\"N.M.\",H1161/(-G1161)))),IF(H1161=0,0,IF(OR(G1161=0,F1161=0),\"N.M.\",IF(ABS(H1161/G1161)>=10,\"N.M.\",H1161/G1161))))","v":"N.M."},null,0,4718.55,{"$f":"+K1161-L1161","v":-4718.55},{"$f":"IF(L1161<0,IF(M1161=0,0,IF(OR(L1161=0,K1161=0),\"N.M.\",IF(ABS(M1161/L1161)>=10,\"N.M.\",M1161/(-L1161)))),IF(M1161=0,0,IF(OR(L1161=0,K1161=0),\"N.M.\",IF(ABS(M1161/L1161)>=10,\"N.M.\",M1161/L1161))))","v":"N.M."},null,null,0,3498.04,{"$f":"+Q1161-R1161","v":-3498.04},{"$f":"IF(R1161<0,IF(S1161=0,0,IF(OR(R1161=0,Q1161=0),\"N.M.\",IF(ABS(S1161/R1161)>=10,\"N.M.\",S1161/(-R1161)))),IF(S1161=0,0,IF(OR(R1161=0,Q1161=0),\"N.M.\",IF(ABS(S1161/R1161)>=10,\"N.M.\",S1161/R1161))))","v":"N.M."},null,394.16,6162.12,{"$f":"+V1161-W1161","v":-5767.96},{"$f":"IF(W1161<0,IF(X1161=0,0,IF(OR(W1161=0,V1161=0),\"N.M.\",IF(ABS(X1161/W1161)>=10,\"N.M.\",X1161/(-W1161)))),IF(X1161=0,0,IF(OR(W1161=0,V1161=0),\"N.M.\",IF(ABS(X1161/W1161)>=10,\"N.M.\",X1161/W1161))))","v":-0.93603500094123449}]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1852.16,0,{"$f":"+F1162-G1162","v":1852.16},{"$f":"IF(G1162<0,IF(H1162=0,0,IF(OR(G1162=0,F1162=0),\"N.M.\",IF(ABS(H1162/G1162)>=10,\"N.M.\",H1162/(-G1162)))),IF(H1162=0,0,IF(OR(G1162=0,F1162=0),\"N.M.\",IF(ABS(H1162/G1162)>=10,\"N.M.\",H1162/G1162))))","v":"N.M."},null,12445.75,0,{"$f":"+K1162-L1162","v":12445.75},{"$f":"IF(L1162<0,IF(M1162=0,0,IF(OR(L1162=0,K1162=0),\"N.M.\",IF(ABS(M1162/L1162)>=10,\"N.M.\",M1162/(-L1162)))),IF(M1162=0,0,IF(OR(L1162=0,K1162=0),\"N.M.\",IF(ABS(M1162/L1162)>=10,\"N.M.\",M1162/L1162))))","v":"N.M."},null,null,6189.4400000000005,0,{"$f":"+Q1162-R1162","v":6189.4400000000005},{"$f":"IF(R1162<0,IF(S1162=0,0,IF(OR(R1162=0,Q1162=0),\"N.M.\",IF(ABS(S1162/R1162)>=10,\"N.M.\",S1162/(-R1162)))),IF(S1162=0,0,IF(OR(R1162=0,Q1162=0),\"N.M.\",IF(ABS(S1162/R1162)>=10,\"N.M.\",S1162/R1162))))","v":"N.M."},null,12445.75,0,{"$f":"+V1162-W1162","v":12445.75},{"$f":"IF(W1162<0,IF(X1162=0,0,IF(OR(W1162=0,V1162=0),\"N.M.\",IF(ABS(X1162/W1162)>=10,\"N.M.\",X1162/(-W1162)))),IF(X1162=0,0,IF(OR(W1162=0,V1162=0),\"N.M.\",IF(ABS(X1162/W1162)>=10,\"N.M.\",X1162/W1162))))","v":"N.M."}]
["%,V9352000","9352000","Maint of Computer Software",null,null,78786.710000000006,0,{"$f":"+F1163-G1163","v":78786.710000000006},{"$f":"IF(G1163<0,IF(H1163=0,0,IF(OR(G1163=0,F1163=0),\"N.M.\",IF(ABS(H1163/G1163)>=10,\"N.M.\",H1163/(-G1163)))),IF(H1163=0,0,IF(OR(G1163=0,F1163=0),\"N.M.\",IF(ABS(H1163/G1163)>=10,\"N.M.\",H1163/G1163))))","v":"N.M."},null,694500.75,0,{"$f":"+K1163-L1163","v":694500.75},{"$f":"IF(L1163<0,IF(M1163=0,0,IF(OR(L1163=0,K1163=0),\"N.M.\",IF(ABS(M1163/L1163)>=10,\"N.M.\",M1163/(-L1163)))),IF(M1163=0,0,IF(OR(L1163=0,K1163=0),\"N.M.\",IF(ABS(M1163/L1163)>=10,\"N.M.\",M1163/L1163))))","v":"N.M."},null,null,228575.25,0,{"$f":"+Q1163-R1163","v":228575.25},{"$f":"IF(R1163<0,IF(S1163=0,0,IF(OR(R1163=0,Q1163=0),\"N.M.\",IF(ABS(S1163/R1163)>=10,\"N.M.\",S1163/(-R1163)))),IF(S1163=0,0,IF(OR(R1163=0,Q1163=0),\"N.M.\",IF(ABS(S1163/R1163)>=10,\"N.M.\",S1163/R1163))))","v":"N.M."},null,694500.75,0,{"$f":"+V1163-W1163","v":694500.75},{"$f":"IF(W1163<0,IF(X1163=0,0,IF(OR(W1163=0,V1163=0),\"N.M.\",IF(ABS(X1163/W1163)>=10,\"N.M.\",X1163/(-W1163)))),IF(X1163=0,0,IF(OR(W1163=0,V1163=0),\"N.M.\",IF(ABS(X1163/W1163)>=10,\"N.M.\",X1163/W1163))))","v":"N.M."}]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,12000.23,0,{"$f":"+F1164-G1164","v":12000.23},{"$f":"IF(G1164<0,IF(H1164=0,0,IF(OR(G1164=0,F1164=0),\"N.M.\",IF(ABS(H1164/G1164)>=10,\"N.M.\",H1164/(-G1164)))),IF(H1164=0,0,IF(OR(G1164=0,F1164=0),\"N.M.\",IF(ABS(H1164/G1164)>=10,\"N.M.\",H1164/G1164))))","v":"N.M."},null,95752.34,0,{"$f":"+K1164-L1164","v":95752.34},{"$f":"IF(L1164<0,IF(M1164=0,0,IF(OR(L1164=0,K1164=0),\"N.M.\",IF(ABS(M1164/L1164)>=10,\"N.M.\",M1164/(-L1164)))),IF(M1164=0,0,IF(OR(L1164=0,K1164=0),\"N.M.\",IF(ABS(M1164/L1164)>=10,\"N.M.\",M1164/L1164))))","v":"N.M."},null,null,25298.400000000001,0,{"$f":"+Q1164-R1164","v":25298.400000000001},{"$f":"IF(R1164<0,IF(S1164=0,0,IF(OR(R1164=0,Q1164=0),\"N.M.\",IF(ABS(S1164/R1164)>=10,\"N.M.\",S1164/(-R1164)))),IF(S1164=0,0,IF(OR(R1164=0,Q1164=0),\"N.M.\",IF(ABS(S1164/R1164)>=10,\"N.M.\",S1164/R1164))))","v":"N.M."},null,95752.34,0,{"$f":"+V1164-W1164","v":95752.34},{"$f":"IF(W1164<0,IF(X1164=0,0,IF(OR(W1164=0,V1164=0),\"N.M.\",IF(ABS(X1164/W1164)>=10,\"N.M.\",X1164/(-W1164)))),IF(X1164=0,0,IF(OR(W1164=0,V1164=0),\"N.M.\",IF(ABS(X1164/W1164)>=10,\"N.M.\",X1164/W1164))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-935","Line 197","TOTAL Administrative and General Expenses (Total of lines 194, 196 and 196.4)",null,null,2199272.8310000002,3260723.2550000004,{"$f":"+F1165-G1165","v":-1061450.4240000001},{"$f":"IF(G1165<0,IF(H1165=0,0,IF(OR(G1165=0,F1165=0),\"N.M.\",IF(ABS(H1165/G1165)>=10,\"N.M.\",H1165/(-G1165)))),IF(H1165=0,0,IF(OR(G1165=0,F1165=0),\"N.M.\",IF(ABS(H1165/G1165)>=10,\"N.M.\",H1165/G1165))))","v":-0.32552606921558574},null,18107180.840999998,21259198.468999997,{"$f":"+K1165-L1165","v":-3152017.6279999986},{"$f":"IF(L1165<0,IF(M1165=0,0,IF(OR(L1165=0,K1165=0),\"N.M.\",IF(ABS(M1165/L1165)>=10,\"N.M.\",M1165/(-L1165)))),IF(M1165=0,0,IF(OR(L1165=0,K1165=0),\"N.M.\",IF(ABS(M1165/L1165)>=10,\"N.M.\",M1165/L1165))))","v":-0.14826606151667698},null,null,5834150.739000001,6519182.0800000047,{"$f":"+Q1165-R1165","v":-685031.34100000374},{"$f":"IF(R1165<0,IF(S1165=0,0,IF(OR(R1165=0,Q1165=0),\"N.M.\",IF(ABS(S1165/R1165)>=10,\"N.M.\",S1165/(-R1165)))),IF(S1165=0,0,IF(OR(R1165=0,Q1165=0),\"N.M.\",IF(ABS(S1165/R1165)>=10,\"N.M.\",S1165/R1165))))","v":-0.10507933857248596},null,26262313.241000008,24640704.344999988,{"$f":"+V1165-W1165","v":1621608.8960000202},{"$f":"IF(W1165<0,IF(X1165=0,0,IF(OR(W1165=0,V1165=0),\"N.M.\",IF(ABS(X1165/W1165)>=10,\"N.M.\",X1165/(-W1165)))),IF(X1165=0,0,IF(OR(W1165=0,V1165=0),\"N.M.\",IF(ABS(X1165/W1165)>=10,\"N.M.\",X1165/W1165))))","v":6.5810168138682762E-2}]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F1166-G1166","v":118207.77000000002},{"$f":"IF(G1166<0,IF(H1166=0,0,IF(OR(G1166=0,F1166=0),\"N.M.\",IF(ABS(H1166/G1166)>=10,\"N.M.\",H1166/(-G1166)))),IF(H1166=0,0,IF(OR(G1166=0,F1166=0),\"N.M.\",IF(ABS(H1166/G1166)>=10,\"N.M.\",H1166/G1166))))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K1166-L1166","v":-240837.27000000002},{"$f":"IF(L1166<0,IF(M1166=0,0,IF(OR(L1166=0,K1166=0),\"N.M.\",IF(ABS(M1166/L1166)>=10,\"N.M.\",M1166/(-L1166)))),IF(M1166=0,0,IF(OR(L1166=0,K1166=0),\"N.M.\",IF(ABS(M1166/L1166)>=10,\"N.M.\",M1166/L1166))))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q1166-R1166","v":107578.06000000006},{"$f":"IF(R1166<0,IF(S1166=0,0,IF(OR(R1166=0,Q1166=0),\"N.M.\",IF(ABS(S1166/R1166)>=10,\"N.M.\",S1166/(-R1166)))),IF(S1166=0,0,IF(OR(R1166=0,Q1166=0),\"N.M.\",IF(ABS(S1166/R1166)>=10,\"N.M.\",S1166/R1166))))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V1166-W1166","v":-403223.14999999944},{"$f":"IF(W1166<0,IF(X1166=0,0,IF(OR(W1166=0,V1166=0),\"N.M.\",IF(ABS(X1166/W1166)>=10,\"N.M.\",X1166/(-W1166)))),IF(X1166=0,0,IF(OR(W1166=0,V1166=0),\"N.M.\",IF(ABS(X1166/W1166)>=10,\"N.M.\",X1166/W1166))))","v":-8.7861377262196963E-2}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F1167-G1167","v":0},{"$f":"IF(G1167<0,IF(H1167=0,0,IF(OR(G1167=0,F1167=0),\"N.M.\",IF(ABS(H1167/G1167)>=10,\"N.M.\",H1167/(-G1167)))),IF(H1167=0,0,IF(OR(G1167=0,F1167=0),\"N.M.\",IF(ABS(H1167/G1167)>=10,\"N.M.\",H1167/G1167))))","v":0},null,64.34,0,{"$f":"+K1167-L1167","v":64.34},{"$f":"IF(L1167<0,IF(M1167=0,0,IF(OR(L1167=0,K1167=0),\"N.M.\",IF(ABS(M1167/L1167)>=10,\"N.M.\",M1167/(-L1167)))),IF(M1167=0,0,IF(OR(L1167=0,K1167=0),\"N.M.\",IF(ABS(M1167/L1167)>=10,\"N.M.\",M1167/L1167))))","v":"N.M."},null,null,64.34,0,{"$f":"+Q1167-R1167","v":64.34},{"$f":"IF(R1167<0,IF(S1167=0,0,IF(OR(R1167=0,Q1167=0),\"N.M.\",IF(ABS(S1167/R1167)>=10,\"N.M.\",S1167/(-R1167)))),IF(S1167=0,0,IF(OR(R1167=0,Q1167=0),\"N.M.\",IF(ABS(S1167/R1167)>=10,\"N.M.\",S1167/R1167))))","v":"N.M."},null,64.34,0,{"$f":"+V1167-W1167","v":64.34},{"$f":"IF(W1167<0,IF(X1167=0,0,IF(OR(W1167=0,V1167=0),\"N.M.\",IF(ABS(X1167/W1167)>=10,\"N.M.\",X1167/(-W1167)))),IF(X1167=0,0,IF(OR(W1167=0,V1167=0),\"N.M.\",IF(ABS(X1167/W1167)>=10,\"N.M.\",X1167/W1167))))","v":"N.M."}]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F1168-G1168","v":0},{"$f":"IF(G1168<0,IF(H1168=0,0,IF(OR(G1168=0,F1168=0),\"N.M.\",IF(ABS(H1168/G1168)>=10,\"N.M.\",H1168/(-G1168)))),IF(H1168=0,0,IF(OR(G1168=0,F1168=0),\"N.M.\",IF(ABS(H1168/G1168)>=10,\"N.M.\",H1168/G1168))))","v":0},null,0,0,{"$f":"+K1168-L1168","v":0},{"$f":"IF(L1168<0,IF(M1168=0,0,IF(OR(L1168=0,K1168=0),\"N.M.\",IF(ABS(M1168/L1168)>=10,\"N.M.\",M1168/(-L1168)))),IF(M1168=0,0,IF(OR(L1168=0,K1168=0),\"N.M.\",IF(ABS(M1168/L1168)>=10,\"N.M.\",M1168/L1168))))","v":0},null,null,0,0,{"$f":"+Q1168-R1168","v":0},{"$f":"IF(R1168<0,IF(S1168=0,0,IF(OR(R1168=0,Q1168=0),\"N.M.\",IF(ABS(S1168/R1168)>=10,\"N.M.\",S1168/(-R1168)))),IF(S1168=0,0,IF(OR(R1168=0,Q1168=0),\"N.M.\",IF(ABS(S1168/R1168)>=10,\"N.M.\",S1168/R1168))))","v":0},null,0,0,{"$f":"+V1168-W1168","v":0},{"$f":"IF(W1168<0,IF(X1168=0,0,IF(OR(W1168=0,V1168=0),\"N.M.\",IF(ABS(X1168/W1168)>=10,\"N.M.\",X1168/(-W1168)))),IF(X1168=0,0,IF(OR(W1168=0,V1168=0),\"N.M.\",IF(ABS(X1168/W1168)>=10,\"N.M.\",X1168/W1168))))","v":0}]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F1169-G1169","v":326066.78999999998},{"$f":"IF(G1169<0,IF(H1169=0,0,IF(OR(G1169=0,F1169=0),\"N.M.\",IF(ABS(H1169/G1169)>=10,\"N.M.\",H1169/(-G1169)))),IF(H1169=0,0,IF(OR(G1169=0,F1169=0),\"N.M.\",IF(ABS(H1169/G1169)>=10,\"N.M.\",H1169/G1169))))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K1169-L1169","v":1097277.7199999997},{"$f":"IF(L1169<0,IF(M1169=0,0,IF(OR(L1169=0,K1169=0),\"N.M.\",IF(ABS(M1169/L1169)>=10,\"N.M.\",M1169/(-L1169)))),IF(M1169=0,0,IF(OR(L1169=0,K1169=0),\"N.M.\",IF(ABS(M1169/L1169)>=10,\"N.M.\",M1169/L1169))))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q1169-R1169","v":-124313.43999999994},{"$f":"IF(R1169<0,IF(S1169=0,0,IF(OR(R1169=0,Q1169=0),\"N.M.\",IF(ABS(S1169/R1169)>=10,\"N.M.\",S1169/(-R1169)))),IF(S1169=0,0,IF(OR(R1169=0,Q1169=0),\"N.M.\",IF(ABS(S1169/R1169)>=10,\"N.M.\",S1169/R1169))))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V1169-W1169","v":148659.76999999955},{"$f":"IF(W1169<0,IF(X1169=0,0,IF(OR(W1169=0,V1169=0),\"N.M.\",IF(ABS(X1169/W1169)>=10,\"N.M.\",X1169/(-W1169)))),IF(X1169=0,0,IF(OR(W1169=0,V1169=0),\"N.M.\",IF(ABS(X1169/W1169)>=10,\"N.M.\",X1169/W1169))))","v":2.037144589456457E-2}]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F1170-G1170","v":4027895.2199999997},{"$f":"IF(G1170<0,IF(H1170=0,0,IF(OR(G1170=0,F1170=0),\"N.M.\",IF(ABS(H1170/G1170)>=10,\"N.M.\",H1170/(-G1170)))),IF(H1170=0,0,IF(OR(G1170=0,F1170=0),\"N.M.\",IF(ABS(H1170/G1170)>=10,\"N.M.\",H1170/G1170))))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K1170-L1170","v":-6076761.3999999985},{"$f":"IF(L1170<0,IF(M1170=0,0,IF(OR(L1170=0,K1170=0),\"N.M.\",IF(ABS(M1170/L1170)>=10,\"N.M.\",M1170/(-L1170)))),IF(M1170=0,0,IF(OR(L1170=0,K1170=0),\"N.M.\",IF(ABS(M1170/L1170)>=10,\"N.M.\",M1170/L1170))))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q1170-R1170","v":3980802.5999999978},{"$f":"IF(R1170<0,IF(S1170=0,0,IF(OR(R1170=0,Q1170=0),\"N.M.\",IF(ABS(S1170/R1170)>=10,\"N.M.\",S1170/(-R1170)))),IF(S1170=0,0,IF(OR(R1170=0,Q1170=0),\"N.M.\",IF(ABS(S1170/R1170)>=10,\"N.M.\",S1170/R1170))))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V1170-W1170","v":3997906.6900000125},{"$f":"IF(W1170<0,IF(X1170=0,0,IF(OR(W1170=0,V1170=0),\"N.M.\",IF(ABS(X1170/W1170)>=10,\"N.M.\",X1170/(-W1170)))),IF(X1170=0,0,IF(OR(W1170=0,V1170=0),\"N.M.\",IF(ABS(X1170/W1170)>=10,\"N.M.\",X1170/W1170))))","v":5.5432357500841599E-2}]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F1171-G1171","v":184586.83000000002},{"$f":"IF(G1171<0,IF(H1171=0,0,IF(OR(G1171=0,F1171=0),\"N.M.\",IF(ABS(H1171/G1171)>=10,\"N.M.\",H1171/(-G1171)))),IF(H1171=0,0,IF(OR(G1171=0,F1171=0),\"N.M.\",IF(ABS(H1171/G1171)>=10,\"N.M.\",H1171/G1171))))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K1171-L1171","v":583619.10999999987},{"$f":"IF(L1171<0,IF(M1171=0,0,IF(OR(L1171=0,K1171=0),\"N.M.\",IF(ABS(M1171/L1171)>=10,\"N.M.\",M1171/(-L1171)))),IF(M1171=0,0,IF(OR(L1171=0,K1171=0),\"N.M.\",IF(ABS(M1171/L1171)>=10,\"N.M.\",M1171/L1171))))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q1171-R1171","v":258196.29999999993},{"$f":"IF(R1171<0,IF(S1171=0,0,IF(OR(R1171=0,Q1171=0),\"N.M.\",IF(ABS(S1171/R1171)>=10,\"N.M.\",S1171/(-R1171)))),IF(S1171=0,0,IF(OR(R1171=0,Q1171=0),\"N.M.\",IF(ABS(S1171/R1171)>=10,\"N.M.\",S1171/R1171))))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V1171-W1171","v":1200131.92},{"$f":"IF(W1171<0,IF(X1171=0,0,IF(OR(W1171=0,V1171=0),\"N.M.\",IF(ABS(X1171/W1171)>=10,\"N.M.\",X1171/(-W1171)))),IF(X1171=0,0,IF(OR(W1171=0,V1171=0),\"N.M.\",IF(ABS(X1171/W1171)>=10,\"N.M.\",X1171/W1171))))","v":0.40900426563983161}]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F1172-G1172","v":-4832659.551},{"$f":"IF(G1172<0,IF(H1172=0,0,IF(OR(G1172=0,F1172=0),\"N.M.\",IF(ABS(H1172/G1172)>=10,\"N.M.\",H1172/(-G1172)))),IF(H1172=0,0,IF(OR(G1172=0,F1172=0),\"N.M.\",IF(ABS(H1172/G1172)>=10,\"N.M.\",H1172/G1172))))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K1172-L1172","v":406514.93000000017},{"$f":"IF(L1172<0,IF(M1172=0,0,IF(OR(L1172=0,K1172=0),\"N.M.\",IF(ABS(M1172/L1172)>=10,\"N.M.\",M1172/(-L1172)))),IF(M1172=0,0,IF(OR(L1172=0,K1172=0),\"N.M.\",IF(ABS(M1172/L1172)>=10,\"N.M.\",M1172/L1172))))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q1172-R1172","v":642314},{"$f":"IF(R1172<0,IF(S1172=0,0,IF(OR(R1172=0,Q1172=0),\"N.M.\",IF(ABS(S1172/R1172)>=10,\"N.M.\",S1172/(-R1172)))),IF(S1172=0,0,IF(OR(R1172=0,Q1172=0),\"N.M.\",IF(ABS(S1172/R1172)>=10,\"N.M.\",S1172/R1172))))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V1172-W1172","v":5247813},{"$f":"IF(W1172<0,IF(X1172=0,0,IF(OR(W1172=0,V1172=0),\"N.M.\",IF(ABS(X1172/W1172)>=10,\"N.M.\",X1172/(-W1172)))),IF(X1172=0,0,IF(OR(W1172=0,V1172=0),\"N.M.\",IF(ABS(X1172/W1172)>=10,\"N.M.\",X1172/W1172))))","v":1.8822359090899305}]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F1173-G1173","v":296.13},{"$f":"IF(G1173<0,IF(H1173=0,0,IF(OR(G1173=0,F1173=0),\"N.M.\",IF(ABS(H1173/G1173)>=10,\"N.M.\",H1173/(-G1173)))),IF(H1173=0,0,IF(OR(G1173=0,F1173=0),\"N.M.\",IF(ABS(H1173/G1173)>=10,\"N.M.\",H1173/G1173))))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K1173-L1173","v":-10563.79},{"$f":"IF(L1173<0,IF(M1173=0,0,IF(OR(L1173=0,K1173=0),\"N.M.\",IF(ABS(M1173/L1173)>=10,\"N.M.\",M1173/(-L1173)))),IF(M1173=0,0,IF(OR(L1173=0,K1173=0),\"N.M.\",IF(ABS(M1173/L1173)>=10,\"N.M.\",M1173/L1173))))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q1173-R1173","v":-2909.5},{"$f":"IF(R1173<0,IF(S1173=0,0,IF(OR(R1173=0,Q1173=0),\"N.M.\",IF(ABS(S1173/R1173)>=10,\"N.M.\",S1173/(-R1173)))),IF(S1173=0,0,IF(OR(R1173=0,Q1173=0),\"N.M.\",IF(ABS(S1173/R1173)>=10,\"N.M.\",S1173/R1173))))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V1173-W1173","v":-7383.0300000000007},{"$f":"IF(W1173<0,IF(X1173=0,0,IF(OR(W1173=0,V1173=0),\"N.M.\",IF(ABS(X1173/W1173)>=10,\"N.M.\",X1173/(-W1173)))),IF(X1173=0,0,IF(OR(W1173=0,V1173=0),\"N.M.\",IF(ABS(X1173/W1173)>=10,\"N.M.\",X1173/W1173))))","v":-0.47105808671950816}]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F1174-G1174","v":0},{"$f":"IF(G1174<0,IF(H1174=0,0,IF(OR(G1174=0,F1174=0),\"N.M.\",IF(ABS(H1174/G1174)>=10,\"N.M.\",H1174/(-G1174)))),IF(H1174=0,0,IF(OR(G1174=0,F1174=0),\"N.M.\",IF(ABS(H1174/G1174)>=10,\"N.M.\",H1174/G1174))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+K1174-L1174","v":4086757.3000000003},{"$f":"IF(L1174<0,IF(M1174=0,0,IF(OR(L1174=0,K1174=0),\"N.M.\",IF(ABS(M1174/L1174)>=10,\"N.M.\",M1174/(-L1174)))),IF(M1174=0,0,IF(OR(L1174=0,K1174=0),\"N.M.\",IF(ABS(M1174/L1174)>=10,\"N.M.\",M1174/L1174))))","v":"N.M."},null,null,0,0,{"$f":"+Q1174-R1174","v":0},{"$f":"IF(R1174<0,IF(S1174=0,0,IF(OR(R1174=0,Q1174=0),\"N.M.\",IF(ABS(S1174/R1174)>=10,\"N.M.\",S1174/(-R1174)))),IF(S1174=0,0,IF(OR(R1174=0,Q1174=0),\"N.M.\",IF(ABS(S1174/R1174)>=10,\"N.M.\",S1174/R1174))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+V1174-W1174","v":4086757.3000000003},{"$f":"IF(W1174<0,IF(X1174=0,0,IF(OR(W1174=0,V1174=0),\"N.M.\",IF(ABS(X1174/W1174)>=10,\"N.M.\",X1174/(-W1174)))),IF(X1174=0,0,IF(OR(W1174=0,V1174=0),\"N.M.\",IF(ABS(X1174/W1174)>=10,\"N.M.\",X1174/W1174))))","v":"N.M."}]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F1175-G1175","v":-412912.23000000004},{"$f":"IF(G1175<0,IF(H1175=0,0,IF(OR(G1175=0,F1175=0),\"N.M.\",IF(ABS(H1175/G1175)>=10,\"N.M.\",H1175/(-G1175)))),IF(H1175=0,0,IF(OR(G1175=0,F1175=0),\"N.M.\",IF(ABS(H1175/G1175)>=10,\"N.M.\",H1175/G1175))))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K1175-L1175","v":-6165},{"$f":"IF(L1175<0,IF(M1175=0,0,IF(OR(L1175=0,K1175=0),\"N.M.\",IF(ABS(M1175/L1175)>=10,\"N.M.\",M1175/(-L1175)))),IF(M1175=0,0,IF(OR(L1175=0,K1175=0),\"N.M.\",IF(ABS(M1175/L1175)>=10,\"N.M.\",M1175/L1175))))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q1175-R1175","v":-544929.66999999993},{"$f":"IF(R1175<0,IF(S1175=0,0,IF(OR(R1175=0,Q1175=0),\"N.M.\",IF(ABS(S1175/R1175)>=10,\"N.M.\",S1175/(-R1175)))),IF(S1175=0,0,IF(OR(R1175=0,Q1175=0),\"N.M.\",IF(ABS(S1175/R1175)>=10,\"N.M.\",S1175/R1175))))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V1175-W1175","v":-474512.23},{"$f":"IF(W1175<0,IF(X1175=0,0,IF(OR(W1175=0,V1175=0),\"N.M.\",IF(ABS(X1175/W1175)>=10,\"N.M.\",X1175/(-W1175)))),IF(X1175=0,0,IF(OR(W1175=0,V1175=0),\"N.M.\",IF(ABS(X1175/W1175)>=10,\"N.M.\",X1175/W1175))))","v":-0.11304158342472413}]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F1176-G1176","v":10366.93},{"$f":"IF(G1176<0,IF(H1176=0,0,IF(OR(G1176=0,F1176=0),\"N.M.\",IF(ABS(H1176/G1176)>=10,\"N.M.\",H1176/(-G1176)))),IF(H1176=0,0,IF(OR(G1176=0,F1176=0),\"N.M.\",IF(ABS(H1176/G1176)>=10,\"N.M.\",H1176/G1176))))","v":"N.M."},null,30926113.949999999,24588025.920000002,{"$f":"+K1176-L1176","v":6338088.0299999975},{"$f":"IF(L1176<0,IF(M1176=0,0,IF(OR(L1176=0,K1176=0),\"N.M.\",IF(ABS(M1176/L1176)>=10,\"N.M.\",M1176/(-L1176)))),IF(M1176=0,0,IF(OR(L1176=0,K1176=0),\"N.M.\",IF(ABS(M1176/L1176)>=10,\"N.M.\",M1176/L1176))))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q1176-R1176","v":1185086.5099999998},{"$f":"IF(R1176<0,IF(S1176=0,0,IF(OR(R1176=0,Q1176=0),\"N.M.\",IF(ABS(S1176/R1176)>=10,\"N.M.\",S1176/(-R1176)))),IF(S1176=0,0,IF(OR(R1176=0,Q1176=0),\"N.M.\",IF(ABS(S1176/R1176)>=10,\"N.M.\",S1176/R1176))))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V1176-W1176","v":5395436.3999999948},{"$f":"IF(W1176<0,IF(X1176=0,0,IF(OR(W1176=0,V1176=0),\"N.M.\",IF(ABS(X1176/W1176)>=10,\"N.M.\",X1176/(-W1176)))),IF(X1176=0,0,IF(OR(W1176=0,V1176=0),\"N.M.\",IF(ABS(X1176/W1176)>=10,\"N.M.\",X1176/W1176))))","v":0.18794336241636847}]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F1177-G1177","v":39293.279999999999},{"$f":"IF(G1177<0,IF(H1177=0,0,IF(OR(G1177=0,F1177=0),\"N.M.\",IF(ABS(H1177/G1177)>=10,\"N.M.\",H1177/(-G1177)))),IF(H1177=0,0,IF(OR(G1177=0,F1177=0),\"N.M.\",IF(ABS(H1177/G1177)>=10,\"N.M.\",H1177/G1177))))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K1177-L1177","v":-122262.25},{"$f":"IF(L1177<0,IF(M1177=0,0,IF(OR(L1177=0,K1177=0),\"N.M.\",IF(ABS(M1177/L1177)>=10,\"N.M.\",M1177/(-L1177)))),IF(M1177=0,0,IF(OR(L1177=0,K1177=0),\"N.M.\",IF(ABS(M1177/L1177)>=10,\"N.M.\",M1177/L1177))))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q1177-R1177","v":137682.88},{"$f":"IF(R1177<0,IF(S1177=0,0,IF(OR(R1177=0,Q1177=0),\"N.M.\",IF(ABS(S1177/R1177)>=10,\"N.M.\",S1177/(-R1177)))),IF(S1177=0,0,IF(OR(R1177=0,Q1177=0),\"N.M.\",IF(ABS(S1177/R1177)>=10,\"N.M.\",S1177/R1177))))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V1177-W1177","v":-210868.39999999997},{"$f":"IF(W1177<0,IF(X1177=0,0,IF(OR(W1177=0,V1177=0),\"N.M.\",IF(ABS(X1177/W1177)>=10,\"N.M.\",X1177/(-W1177)))),IF(X1177=0,0,IF(OR(W1177=0,V1177=0),\"N.M.\",IF(ABS(X1177/W1177)>=10,\"N.M.\",X1177/W1177))))","v":-0.29570577877730431}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F1178-G1178","v":14420.709999999992},{"$f":"IF(G1178<0,IF(H1178=0,0,IF(OR(G1178=0,F1178=0),\"N.M.\",IF(ABS(H1178/G1178)>=10,\"N.M.\",H1178/(-G1178)))),IF(H1178=0,0,IF(OR(G1178=0,F1178=0),\"N.M.\",IF(ABS(H1178/G1178)>=10,\"N.M.\",H1178/G1178))))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K1178-L1178","v":36724},{"$f":"IF(L1178<0,IF(M1178=0,0,IF(OR(L1178=0,K1178=0),\"N.M.\",IF(ABS(M1178/L1178)>=10,\"N.M.\",M1178/(-L1178)))),IF(M1178=0,0,IF(OR(L1178=0,K1178=0),\"N.M.\",IF(ABS(M1178/L1178)>=10,\"N.M.\",M1178/L1178))))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q1178-R1178","v":60076.760000000009},{"$f":"IF(R1178<0,IF(S1178=0,0,IF(OR(R1178=0,Q1178=0),\"N.M.\",IF(ABS(S1178/R1178)>=10,\"N.M.\",S1178/(-R1178)))),IF(S1178=0,0,IF(OR(R1178=0,Q1178=0),\"N.M.\",IF(ABS(S1178/R1178)>=10,\"N.M.\",S1178/R1178))))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V1178-W1178","v":53144.580000000075},{"$f":"IF(W1178<0,IF(X1178=0,0,IF(OR(W1178=0,V1178=0),\"N.M.\",IF(ABS(X1178/W1178)>=10,\"N.M.\",X1178/(-W1178)))),IF(X1178=0,0,IF(OR(W1178=0,V1178=0),\"N.M.\",IF(ABS(X1178/W1178)>=10,\"N.M.\",X1178/W1178))))","v":3.8682925682412071E-2}]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F1179-G1179","v":-41211.26},{"$f":"IF(G1179<0,IF(H1179=0,0,IF(OR(G1179=0,F1179=0),\"N.M.\",IF(ABS(H1179/G1179)>=10,\"N.M.\",H1179/(-G1179)))),IF(H1179=0,0,IF(OR(G1179=0,F1179=0),\"N.M.\",IF(ABS(H1179/G1179)>=10,\"N.M.\",H1179/G1179))))","v":-0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K1179-L1179","v":66221.749999999884},{"$f":"IF(L1179<0,IF(M1179=0,0,IF(OR(L1179=0,K1179=0),\"N.M.\",IF(ABS(M1179/L1179)>=10,\"N.M.\",M1179/(-L1179)))),IF(M1179=0,0,IF(OR(L1179=0,K1179=0),\"N.M.\",IF(ABS(M1179/L1179)>=10,\"N.M.\",M1179/L1179))))","v":5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q1179-R1179","v":-24097.809999999998},{"$f":"IF(R1179<0,IF(S1179=0,0,IF(OR(R1179=0,Q1179=0),\"N.M.\",IF(ABS(S1179/R1179)>=10,\"N.M.\",S1179/(-R1179)))),IF(S1179=0,0,IF(OR(R1179=0,Q1179=0),\"N.M.\",IF(ABS(S1179/R1179)>=10,\"N.M.\",S1179/R1179))))","v":-7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V1179-W1179","v":21837.75},{"$f":"IF(W1179<0,IF(X1179=0,0,IF(OR(W1179=0,V1179=0),\"N.M.\",IF(ABS(X1179/W1179)>=10,\"N.M.\",X1179/(-W1179)))),IF(X1179=0,0,IF(OR(W1179=0,V1179=0),\"N.M.\",IF(ABS(X1179/W1179)>=10,\"N.M.\",X1179/W1179))))","v":1.7592736789544643E-2}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F1180-G1180","v":-46720.839999999967},{"$f":"IF(G1180<0,IF(H1180=0,0,IF(OR(G1180=0,F1180=0),\"N.M.\",IF(ABS(H1180/G1180)>=10,\"N.M.\",H1180/(-G1180)))),IF(H1180=0,0,IF(OR(G1180=0,F1180=0),\"N.M.\",IF(ABS(H1180/G1180)>=10,\"N.M.\",H1180/G1180))))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K1180-L1180","v":-236494.85000000056},{"$f":"IF(L1180<0,IF(M1180=0,0,IF(OR(L1180=0,K1180=0),\"N.M.\",IF(ABS(M1180/L1180)>=10,\"N.M.\",M1180/(-L1180)))),IF(M1180=0,0,IF(OR(L1180=0,K1180=0),\"N.M.\",IF(ABS(M1180/L1180)>=10,\"N.M.\",M1180/L1180))))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q1180-R1180","v":-140184.04999999981},{"$f":"IF(R1180<0,IF(S1180=0,0,IF(OR(R1180=0,Q1180=0),\"N.M.\",IF(ABS(S1180/R1180)>=10,\"N.M.\",S1180/(-R1180)))),IF(S1180=0,0,IF(OR(R1180=0,Q1180=0),\"N.M.\",IF(ABS(S1180/R1180)>=10,\"N.M.\",S1180/R1180))))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V1180-W1180","v":-351171.25},{"$f":"IF(W1180<0,IF(X1180=0,0,IF(OR(W1180=0,V1180=0),\"N.M.\",IF(ABS(X1180/W1180)>=10,\"N.M.\",X1180/(-W1180)))),IF(X1180=0,0,IF(OR(W1180=0,V1180=0),\"N.M.\",IF(ABS(X1180/W1180)>=10,\"N.M.\",X1180/W1180))))","v":-5.5277872914643887E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F1181-G1181","v":-325352.06200000003},{"$f":"IF(G1181<0,IF(H1181=0,0,IF(OR(G1181=0,F1181=0),\"N.M.\",IF(ABS(H1181/G1181)>=10,\"N.M.\",H1181/(-G1181)))),IF(H1181=0,0,IF(OR(G1181=0,F1181=0),\"N.M.\",IF(ABS(H1181/G1181)>=10,\"N.M.\",H1181/G1181))))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K1181-L1181","v":-1119845.0499999998},{"$f":"IF(L1181<0,IF(M1181=0,0,IF(OR(L1181=0,K1181=0),\"N.M.\",IF(ABS(M1181/L1181)>=10,\"N.M.\",M1181/(-L1181)))),IF(M1181=0,0,IF(OR(L1181=0,K1181=0),\"N.M.\",IF(ABS(M1181/L1181)>=10,\"N.M.\",M1181/L1181))))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q1181-R1181","v":-217131.93999999994},{"$f":"IF(R1181<0,IF(S1181=0,0,IF(OR(R1181=0,Q1181=0),\"N.M.\",IF(ABS(S1181/R1181)>=10,\"N.M.\",S1181/(-R1181)))),IF(S1181=0,0,IF(OR(R1181=0,Q1181=0),\"N.M.\",IF(ABS(S1181/R1181)>=10,\"N.M.\",S1181/R1181))))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V1181-W1181","v":-286978.71999999997},{"$f":"IF(W1181<0,IF(X1181=0,0,IF(OR(W1181=0,V1181=0),\"N.M.\",IF(ABS(X1181/W1181)>=10,\"N.M.\",X1181/(-W1181)))),IF(X1181=0,0,IF(OR(W1181=0,V1181=0),\"N.M.\",IF(ABS(X1181/W1181)>=10,\"N.M.\",X1181/W1181))))","v":-0.15379877074800788}]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F1182-G1182","v":59682.810000000012},{"$f":"IF(G1182<0,IF(H1182=0,0,IF(OR(G1182=0,F1182=0),\"N.M.\",IF(ABS(H1182/G1182)>=10,\"N.M.\",H1182/(-G1182)))),IF(H1182=0,0,IF(OR(G1182=0,F1182=0),\"N.M.\",IF(ABS(H1182/G1182)>=10,\"N.M.\",H1182/G1182))))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K1182-L1182","v":417826.85999999987},{"$f":"IF(L1182<0,IF(M1182=0,0,IF(OR(L1182=0,K1182=0),\"N.M.\",IF(ABS(M1182/L1182)>=10,\"N.M.\",M1182/(-L1182)))),IF(M1182=0,0,IF(OR(L1182=0,K1182=0),\"N.M.\",IF(ABS(M1182/L1182)>=10,\"N.M.\",M1182/L1182))))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q1182-R1182","v":133790.76},{"$f":"IF(R1182<0,IF(S1182=0,0,IF(OR(R1182=0,Q1182=0),\"N.M.\",IF(ABS(S1182/R1182)>=10,\"N.M.\",S1182/(-R1182)))),IF(S1182=0,0,IF(OR(R1182=0,Q1182=0),\"N.M.\",IF(ABS(S1182/R1182)>=10,\"N.M.\",S1182/R1182))))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V1182-W1182","v":411964.84999999986},{"$f":"IF(W1182<0,IF(X1182=0,0,IF(OR(W1182=0,V1182=0),\"N.M.\",IF(ABS(X1182/W1182)>=10,\"N.M.\",X1182/(-W1182)))),IF(X1182=0,0,IF(OR(W1182=0,V1182=0),\"N.M.\",IF(ABS(X1182/W1182)>=10,\"N.M.\",X1182/W1182))))","v":0.27362286448522893}]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F1183-G1183","v":42160.729999999996},{"$f":"IF(G1183<0,IF(H1183=0,0,IF(OR(G1183=0,F1183=0),\"N.M.\",IF(ABS(H1183/G1183)>=10,\"N.M.\",H1183/(-G1183)))),IF(H1183=0,0,IF(OR(G1183=0,F1183=0),\"N.M.\",IF(ABS(H1183/G1183)>=10,\"N.M.\",H1183/G1183))))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K1183-L1183","v":-275603.49},{"$f":"IF(L1183<0,IF(M1183=0,0,IF(OR(L1183=0,K1183=0),\"N.M.\",IF(ABS(M1183/L1183)>=10,\"N.M.\",M1183/(-L1183)))),IF(M1183=0,0,IF(OR(L1183=0,K1183=0),\"N.M.\",IF(ABS(M1183/L1183)>=10,\"N.M.\",M1183/L1183))))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q1183-R1183","v":17376},{"$f":"IF(R1183<0,IF(S1183=0,0,IF(OR(R1183=0,Q1183=0),\"N.M.\",IF(ABS(S1183/R1183)>=10,\"N.M.\",S1183/(-R1183)))),IF(S1183=0,0,IF(OR(R1183=0,Q1183=0),\"N.M.\",IF(ABS(S1183/R1183)>=10,\"N.M.\",S1183/R1183))))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V1183-W1183","v":-308536.04000000015},{"$f":"IF(W1183<0,IF(X1183=0,0,IF(OR(W1183=0,V1183=0),\"N.M.\",IF(ABS(X1183/W1183)>=10,\"N.M.\",X1183/(-W1183)))),IF(X1183=0,0,IF(OR(W1183=0,V1183=0),\"N.M.\",IF(ABS(X1183/W1183)>=10,\"N.M.\",X1183/W1183))))","v":-0.23539304253341534}]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F1184-G1184","v":171454.81000000003},{"$f":"IF(G1184<0,IF(H1184=0,0,IF(OR(G1184=0,F1184=0),\"N.M.\",IF(ABS(H1184/G1184)>=10,\"N.M.\",H1184/(-G1184)))),IF(H1184=0,0,IF(OR(G1184=0,F1184=0),\"N.M.\",IF(ABS(H1184/G1184)>=10,\"N.M.\",H1184/G1184))))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K1184-L1184","v":199815.72999999998},{"$f":"IF(L1184<0,IF(M1184=0,0,IF(OR(L1184=0,K1184=0),\"N.M.\",IF(ABS(M1184/L1184)>=10,\"N.M.\",M1184/(-L1184)))),IF(M1184=0,0,IF(OR(L1184=0,K1184=0),\"N.M.\",IF(ABS(M1184/L1184)>=10,\"N.M.\",M1184/L1184))))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q1184-R1184","v":221456.24000000005},{"$f":"IF(R1184<0,IF(S1184=0,0,IF(OR(R1184=0,Q1184=0),\"N.M.\",IF(ABS(S1184/R1184)>=10,\"N.M.\",S1184/(-R1184)))),IF(S1184=0,0,IF(OR(R1184=0,Q1184=0),\"N.M.\",IF(ABS(S1184/R1184)>=10,\"N.M.\",S1184/R1184))))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V1184-W1184","v":510475.68000000017},{"$f":"IF(W1184<0,IF(X1184=0,0,IF(OR(W1184=0,V1184=0),\"N.M.\",IF(ABS(X1184/W1184)>=10,\"N.M.\",X1184/(-W1184)))),IF(X1184=0,0,IF(OR(W1184=0,V1184=0),\"N.M.\",IF(ABS(X1184/W1184)>=10,\"N.M.\",X1184/W1184))))","v":0.25977653349831187}]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F1185-G1185","v":0},{"$f":"IF(G1185<0,IF(H1185=0,0,IF(OR(G1185=0,F1185=0),\"N.M.\",IF(ABS(H1185/G1185)>=10,\"N.M.\",H1185/(-G1185)))),IF(H1185=0,0,IF(OR(G1185=0,F1185=0),\"N.M.\",IF(ABS(H1185/G1185)>=10,\"N.M.\",H1185/G1185))))","v":0},null,0,0,{"$f":"+K1185-L1185","v":0},{"$f":"IF(L1185<0,IF(M1185=0,0,IF(OR(L1185=0,K1185=0),\"N.M.\",IF(ABS(M1185/L1185)>=10,\"N.M.\",M1185/(-L1185)))),IF(M1185=0,0,IF(OR(L1185=0,K1185=0),\"N.M.\",IF(ABS(M1185/L1185)>=10,\"N.M.\",M1185/L1185))))","v":0},null,null,0,0,{"$f":"+Q1185-R1185","v":0},{"$f":"IF(R1185<0,IF(S1185=0,0,IF(OR(R1185=0,Q1185=0),\"N.M.\",IF(ABS(S1185/R1185)>=10,\"N.M.\",S1185/(-R1185)))),IF(S1185=0,0,IF(OR(R1185=0,Q1185=0),\"N.M.\",IF(ABS(S1185/R1185)>=10,\"N.M.\",S1185/R1185))))","v":0},null,0,-16103.08,{"$f":"+V1185-W1185","v":16103.08},{"$f":"IF(W1185<0,IF(X1185=0,0,IF(OR(W1185=0,V1185=0),\"N.M.\",IF(ABS(X1185/W1185)>=10,\"N.M.\",X1185/(-W1185)))),IF(X1185=0,0,IF(OR(W1185=0,V1185=0),\"N.M.\",IF(ABS(X1185/W1185)>=10,\"N.M.\",X1185/W1185))))","v":"N.M."}]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F1186-G1186","v":-516.42000000000007},{"$f":"IF(G1186<0,IF(H1186=0,0,IF(OR(G1186=0,F1186=0),\"N.M.\",IF(ABS(H1186/G1186)>=10,\"N.M.\",H1186/(-G1186)))),IF(H1186=0,0,IF(OR(G1186=0,F1186=0),\"N.M.\",IF(ABS(H1186/G1186)>=10,\"N.M.\",H1186/G1186))))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K1186-L1186","v":32388.86},{"$f":"IF(L1186<0,IF(M1186=0,0,IF(OR(L1186=0,K1186=0),\"N.M.\",IF(ABS(M1186/L1186)>=10,\"N.M.\",M1186/(-L1186)))),IF(M1186=0,0,IF(OR(L1186=0,K1186=0),\"N.M.\",IF(ABS(M1186/L1186)>=10,\"N.M.\",M1186/L1186))))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q1186-R1186","v":10914.18},{"$f":"IF(R1186<0,IF(S1186=0,0,IF(OR(R1186=0,Q1186=0),\"N.M.\",IF(ABS(S1186/R1186)>=10,\"N.M.\",S1186/(-R1186)))),IF(S1186=0,0,IF(OR(R1186=0,Q1186=0),\"N.M.\",IF(ABS(S1186/R1186)>=10,\"N.M.\",S1186/R1186))))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V1186-W1186","v":38164.710000000006},{"$f":"IF(W1186<0,IF(X1186=0,0,IF(OR(W1186=0,V1186=0),\"N.M.\",IF(ABS(X1186/W1186)>=10,\"N.M.\",X1186/(-W1186)))),IF(X1186=0,0,IF(OR(W1186=0,V1186=0),\"N.M.\",IF(ABS(X1186/W1186)>=10,\"N.M.\",X1186/W1186))))","v":0.9875880982373626}]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F1187-G1187","v":46920.061999999976},{"$f":"IF(G1187<0,IF(H1187=0,0,IF(OR(G1187=0,F1187=0),\"N.M.\",IF(ABS(H1187/G1187)>=10,\"N.M.\",H1187/(-G1187)))),IF(H1187=0,0,IF(OR(G1187=0,F1187=0),\"N.M.\",IF(ABS(H1187/G1187)>=10,\"N.M.\",H1187/G1187))))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K1187-L1187","v":-1532707.4440000001},{"$f":"IF(L1187<0,IF(M1187=0,0,IF(OR(L1187=0,K1187=0),\"N.M.\",IF(ABS(M1187/L1187)>=10,\"N.M.\",M1187/(-L1187)))),IF(M1187=0,0,IF(OR(L1187=0,K1187=0),\"N.M.\",IF(ABS(M1187/L1187)>=10,\"N.M.\",M1187/L1187))))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q1187-R1187","v":-387108.73999999987},{"$f":"IF(R1187<0,IF(S1187=0,0,IF(OR(R1187=0,Q1187=0),\"N.M.\",IF(ABS(S1187/R1187)>=10,\"N.M.\",S1187/(-R1187)))),IF(S1187=0,0,IF(OR(R1187=0,Q1187=0),\"N.M.\",IF(ABS(S1187/R1187)>=10,\"N.M.\",S1187/R1187))))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V1187-W1187","v":-1790357.0840000007},{"$f":"IF(W1187<0,IF(X1187=0,0,IF(OR(W1187=0,V1187=0),\"N.M.\",IF(ABS(X1187/W1187)>=10,\"N.M.\",X1187/(-W1187)))),IF(X1187=0,0,IF(OR(W1187=0,V1187=0),\"N.M.\",IF(ABS(X1187/W1187)>=10,\"N.M.\",X1187/W1187))))","v":-0.27710158666485502}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F1188-G1188","v":-455.59999999999991},{"$f":"IF(G1188<0,IF(H1188=0,0,IF(OR(G1188=0,F1188=0),\"N.M.\",IF(ABS(H1188/G1188)>=10,\"N.M.\",H1188/(-G1188)))),IF(H1188=0,0,IF(OR(G1188=0,F1188=0),\"N.M.\",IF(ABS(H1188/G1188)>=10,\"N.M.\",H1188/G1188))))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K1188-L1188","v":-2119.9300000000003},{"$f":"IF(L1188<0,IF(M1188=0,0,IF(OR(L1188=0,K1188=0),\"N.M.\",IF(ABS(M1188/L1188)>=10,\"N.M.\",M1188/(-L1188)))),IF(M1188=0,0,IF(OR(L1188=0,K1188=0),\"N.M.\",IF(ABS(M1188/L1188)>=10,\"N.M.\",M1188/L1188))))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q1188-R1188","v":-866.47000000000116},{"$f":"IF(R1188<0,IF(S1188=0,0,IF(OR(R1188=0,Q1188=0),\"N.M.\",IF(ABS(S1188/R1188)>=10,\"N.M.\",S1188/(-R1188)))),IF(S1188=0,0,IF(OR(R1188=0,Q1188=0),\"N.M.\",IF(ABS(S1188/R1188)>=10,\"N.M.\",S1188/R1188))))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V1188-W1188","v":-727.06999999999971},{"$f":"IF(W1188<0,IF(X1188=0,0,IF(OR(W1188=0,V1188=0),\"N.M.\",IF(ABS(X1188/W1188)>=10,\"N.M.\",X1188/(-W1188)))),IF(X1188=0,0,IF(OR(W1188=0,V1188=0),\"N.M.\",IF(ABS(X1188/W1188)>=10,\"N.M.\",X1188/W1188))))","v":-1.4368833187188498E-2}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F1189-G1189","v":0},{"$f":"IF(G1189<0,IF(H1189=0,0,IF(OR(G1189=0,F1189=0),\"N.M.\",IF(ABS(H1189/G1189)>=10,\"N.M.\",H1189/(-G1189)))),IF(H1189=0,0,IF(OR(G1189=0,F1189=0),\"N.M.\",IF(ABS(H1189/G1189)>=10,\"N.M.\",H1189/G1189))))","v":0},null,0,10130,{"$f":"+K1189-L1189","v":-10130},{"$f":"IF(L1189<0,IF(M1189=0,0,IF(OR(L1189=0,K1189=0),\"N.M.\",IF(ABS(M1189/L1189)>=10,\"N.M.\",M1189/(-L1189)))),IF(M1189=0,0,IF(OR(L1189=0,K1189=0),\"N.M.\",IF(ABS(M1189/L1189)>=10,\"N.M.\",M1189/L1189))))","v":"N.M."},null,null,0,0,{"$f":"+Q1189-R1189","v":0},{"$f":"IF(R1189<0,IF(S1189=0,0,IF(OR(R1189=0,Q1189=0),\"N.M.\",IF(ABS(S1189/R1189)>=10,\"N.M.\",S1189/(-R1189)))),IF(S1189=0,0,IF(OR(R1189=0,Q1189=0),\"N.M.\",IF(ABS(S1189/R1189)>=10,\"N.M.\",S1189/R1189))))","v":0},null,0,10130,{"$f":"+V1189-W1189","v":-10130},{"$f":"IF(W1189<0,IF(X1189=0,0,IF(OR(W1189=0,V1189=0),\"N.M.\",IF(ABS(X1189/W1189)>=10,\"N.M.\",X1189/(-W1189)))),IF(X1189=0,0,IF(OR(W1189=0,V1189=0),\"N.M.\",IF(ABS(X1189/W1189)>=10,\"N.M.\",X1189/W1189))))","v":"N.M."}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F1190-G1190","v":0},{"$f":"IF(G1190<0,IF(H1190=0,0,IF(OR(G1190=0,F1190=0),\"N.M.\",IF(ABS(H1190/G1190)>=10,\"N.M.\",H1190/(-G1190)))),IF(H1190=0,0,IF(OR(G1190=0,F1190=0),\"N.M.\",IF(ABS(H1190/G1190)>=10,\"N.M.\",H1190/G1190))))","v":0},null,0,367.46,{"$f":"+K1190-L1190","v":-367.46},{"$f":"IF(L1190<0,IF(M1190=0,0,IF(OR(L1190=0,K1190=0),\"N.M.\",IF(ABS(M1190/L1190)>=10,\"N.M.\",M1190/(-L1190)))),IF(M1190=0,0,IF(OR(L1190=0,K1190=0),\"N.M.\",IF(ABS(M1190/L1190)>=10,\"N.M.\",M1190/L1190))))","v":"N.M."},null,null,0,0,{"$f":"+Q1190-R1190","v":0},{"$f":"IF(R1190<0,IF(S1190=0,0,IF(OR(R1190=0,Q1190=0),\"N.M.\",IF(ABS(S1190/R1190)>=10,\"N.M.\",S1190/(-R1190)))),IF(S1190=0,0,IF(OR(R1190=0,Q1190=0),\"N.M.\",IF(ABS(S1190/R1190)>=10,\"N.M.\",S1190/R1190))))","v":0},null,0,489.34,{"$f":"+V1190-W1190","v":-489.34},{"$f":"IF(W1190<0,IF(X1190=0,0,IF(OR(W1190=0,V1190=0),\"N.M.\",IF(ABS(X1190/W1190)>=10,\"N.M.\",X1190/(-W1190)))),IF(X1190=0,0,IF(OR(W1190=0,V1190=0),\"N.M.\",IF(ABS(X1190/W1190)>=10,\"N.M.\",X1190/W1190))))","v":"N.M."}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F1191-G1191","v":193.17000000000002},{"$f":"IF(G1191<0,IF(H1191=0,0,IF(OR(G1191=0,F1191=0),\"N.M.\",IF(ABS(H1191/G1191)>=10,\"N.M.\",H1191/(-G1191)))),IF(H1191=0,0,IF(OR(G1191=0,F1191=0),\"N.M.\",IF(ABS(H1191/G1191)>=10,\"N.M.\",H1191/G1191))))","v":"N.M."},null,1931.7,0,{"$f":"+K1191-L1191","v":1931.7},{"$f":"IF(L1191<0,IF(M1191=0,0,IF(OR(L1191=0,K1191=0),\"N.M.\",IF(ABS(M1191/L1191)>=10,\"N.M.\",M1191/(-L1191)))),IF(M1191=0,0,IF(OR(L1191=0,K1191=0),\"N.M.\",IF(ABS(M1191/L1191)>=10,\"N.M.\",M1191/L1191))))","v":"N.M."},null,null,579.51,0,{"$f":"+Q1191-R1191","v":579.51},{"$f":"IF(R1191<0,IF(S1191=0,0,IF(OR(R1191=0,Q1191=0),\"N.M.\",IF(ABS(S1191/R1191)>=10,\"N.M.\",S1191/(-R1191)))),IF(S1191=0,0,IF(OR(R1191=0,Q1191=0),\"N.M.\",IF(ABS(S1191/R1191)>=10,\"N.M.\",S1191/R1191))))","v":"N.M."},null,1931.7,0,{"$f":"+V1191-W1191","v":1931.7},{"$f":"IF(W1191<0,IF(X1191=0,0,IF(OR(W1191=0,V1191=0),\"N.M.\",IF(ABS(X1191/W1191)>=10,\"N.M.\",X1191/(-W1191)))),IF(X1191=0,0,IF(OR(W1191=0,V1191=0),\"N.M.\",IF(ABS(X1191/W1191)>=10,\"N.M.\",X1191/W1191))))","v":"N.M."}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F1192-G1192","v":-2512.75},{"$f":"IF(G1192<0,IF(H1192=0,0,IF(OR(G1192=0,F1192=0),\"N.M.\",IF(ABS(H1192/G1192)>=10,\"N.M.\",H1192/(-G1192)))),IF(H1192=0,0,IF(OR(G1192=0,F1192=0),\"N.M.\",IF(ABS(H1192/G1192)>=10,\"N.M.\",H1192/G1192))))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K1192-L1192","v":-17769.949999999997},{"$f":"IF(L1192<0,IF(M1192=0,0,IF(OR(L1192=0,K1192=0),\"N.M.\",IF(ABS(M1192/L1192)>=10,\"N.M.\",M1192/(-L1192)))),IF(M1192=0,0,IF(OR(L1192=0,K1192=0),\"N.M.\",IF(ABS(M1192/L1192)>=10,\"N.M.\",M1192/L1192))))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q1192-R1192","v":-7966.9},{"$f":"IF(R1192<0,IF(S1192=0,0,IF(OR(R1192=0,Q1192=0),\"N.M.\",IF(ABS(S1192/R1192)>=10,\"N.M.\",S1192/(-R1192)))),IF(S1192=0,0,IF(OR(R1192=0,Q1192=0),\"N.M.\",IF(ABS(S1192/R1192)>=10,\"N.M.\",S1192/R1192))))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V1192-W1192","v":-13430.599999999999},{"$f":"IF(W1192<0,IF(X1192=0,0,IF(OR(W1192=0,V1192=0),\"N.M.\",IF(ABS(X1192/W1192)>=10,\"N.M.\",X1192/(-W1192)))),IF(X1192=0,0,IF(OR(W1192=0,V1192=0),\"N.M.\",IF(ABS(X1192/W1192)>=10,\"N.M.\",X1192/W1192))))","v":-0.39682037869686815}]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F1193-G1193","v":0},{"$f":"IF(G1193<0,IF(H1193=0,0,IF(OR(G1193=0,F1193=0),\"N.M.\",IF(ABS(H1193/G1193)>=10,\"N.M.\",H1193/(-G1193)))),IF(H1193=0,0,IF(OR(G1193=0,F1193=0),\"N.M.\",IF(ABS(H1193/G1193)>=10,\"N.M.\",H1193/G1193))))","v":0},null,-157142.86000000002,42857.15,{"$f":"+K1193-L1193","v":-200000.01},{"$f":"IF(L1193<0,IF(M1193=0,0,IF(OR(L1193=0,K1193=0),\"N.M.\",IF(ABS(M1193/L1193)>=10,\"N.M.\",M1193/(-L1193)))),IF(M1193=0,0,IF(OR(L1193=0,K1193=0),\"N.M.\",IF(ABS(M1193/L1193)>=10,\"N.M.\",M1193/L1193))))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q1193-R1193","v":-200000.01},{"$f":"IF(R1193<0,IF(S1193=0,0,IF(OR(R1193=0,Q1193=0),\"N.M.\",IF(ABS(S1193/R1193)>=10,\"N.M.\",S1193/(-R1193)))),IF(S1193=0,0,IF(OR(R1193=0,Q1193=0),\"N.M.\",IF(ABS(S1193/R1193)>=10,\"N.M.\",S1193/R1193))))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V1193-W1193","v":-200000.01},{"$f":"IF(W1193<0,IF(X1193=0,0,IF(OR(W1193=0,V1193=0),\"N.M.\",IF(ABS(X1193/W1193)>=10,\"N.M.\",X1193/(-W1193)))),IF(X1193=0,0,IF(OR(W1193=0,V1193=0),\"N.M.\",IF(ABS(X1193/W1193)>=10,\"N.M.\",X1193/W1193))))","v":-4.6666661222223134}]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F1194-G1194","v":-11.99},{"$f":"IF(G1194<0,IF(H1194=0,0,IF(OR(G1194=0,F1194=0),\"N.M.\",IF(ABS(H1194/G1194)>=10,\"N.M.\",H1194/(-G1194)))),IF(H1194=0,0,IF(OR(G1194=0,F1194=0),\"N.M.\",IF(ABS(H1194/G1194)>=10,\"N.M.\",H1194/G1194))))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K1194-L1194","v":-84.300000000000011},{"$f":"IF(L1194<0,IF(M1194=0,0,IF(OR(L1194=0,K1194=0),\"N.M.\",IF(ABS(M1194/L1194)>=10,\"N.M.\",M1194/(-L1194)))),IF(M1194=0,0,IF(OR(L1194=0,K1194=0),\"N.M.\",IF(ABS(M1194/L1194)>=10,\"N.M.\",M1194/L1194))))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q1194-R1194","v":-38.07},{"$f":"IF(R1194<0,IF(S1194=0,0,IF(OR(R1194=0,Q1194=0),\"N.M.\",IF(ABS(S1194/R1194)>=10,\"N.M.\",S1194/(-R1194)))),IF(S1194=0,0,IF(OR(R1194=0,Q1194=0),\"N.M.\",IF(ABS(S1194/R1194)>=10,\"N.M.\",S1194/R1194))))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V1194-W1194","v":-64.13},{"$f":"IF(W1194<0,IF(X1194=0,0,IF(OR(W1194=0,V1194=0),\"N.M.\",IF(ABS(X1194/W1194)>=10,\"N.M.\",X1194/(-W1194)))),IF(X1194=0,0,IF(OR(W1194=0,V1194=0),\"N.M.\",IF(ABS(X1194/W1194)>=10,\"N.M.\",X1194/W1194))))","v":-0.39374961625836552}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F1195-G1195","v":0},{"$f":"IF(G1195<0,IF(H1195=0,0,IF(OR(G1195=0,F1195=0),\"N.M.\",IF(ABS(H1195/G1195)>=10,\"N.M.\",H1195/(-G1195)))),IF(H1195=0,0,IF(OR(G1195=0,F1195=0),\"N.M.\",IF(ABS(H1195/G1195)>=10,\"N.M.\",H1195/G1195))))","v":0},null,0.01,0,{"$f":"+K1195-L1195","v":0.01},{"$f":"IF(L1195<0,IF(M1195=0,0,IF(OR(L1195=0,K1195=0),\"N.M.\",IF(ABS(M1195/L1195)>=10,\"N.M.\",M1195/(-L1195)))),IF(M1195=0,0,IF(OR(L1195=0,K1195=0),\"N.M.\",IF(ABS(M1195/L1195)>=10,\"N.M.\",M1195/L1195))))","v":"N.M."},null,null,0.01,0,{"$f":"+Q1195-R1195","v":0.01},{"$f":"IF(R1195<0,IF(S1195=0,0,IF(OR(R1195=0,Q1195=0),\"N.M.\",IF(ABS(S1195/R1195)>=10,\"N.M.\",S1195/(-R1195)))),IF(S1195=0,0,IF(OR(R1195=0,Q1195=0),\"N.M.\",IF(ABS(S1195/R1195)>=10,\"N.M.\",S1195/R1195))))","v":"N.M."},null,0.01,0,{"$f":"+V1195-W1195","v":0.01},{"$f":"IF(W1195<0,IF(X1195=0,0,IF(OR(W1195=0,V1195=0),\"N.M.\",IF(ABS(X1195/W1195)>=10,\"N.M.\",X1195/(-W1195)))),IF(X1195=0,0,IF(OR(W1195=0,V1195=0),\"N.M.\",IF(ABS(X1195/W1195)>=10,\"N.M.\",X1195/W1195))))","v":"N.M."}]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,8213710.3700000001,8938031.0199999996,{"$f":"+F1196-G1196","v":-724320.64999999944},{"$f":"IF(G1196<0,IF(H1196=0,0,IF(OR(G1196=0,F1196=0),\"N.M.\",IF(ABS(H1196/G1196)>=10,\"N.M.\",H1196/(-G1196)))),IF(H1196=0,0,IF(OR(G1196=0,F1196=0),\"N.M.\",IF(ABS(H1196/G1196)>=10,\"N.M.\",H1196/G1196))))","v":-8.1038055068195489E-2},null,98834824.829999998,75101853.079999998,{"$f":"+K1196-L1196","v":23732971.75},{"$f":"IF(L1196<0,IF(M1196=0,0,IF(OR(L1196=0,K1196=0),\"N.M.\",IF(ABS(M1196/L1196)>=10,\"N.M.\",M1196/(-L1196)))),IF(M1196=0,0,IF(OR(L1196=0,K1196=0),\"N.M.\",IF(ABS(M1196/L1196)>=10,\"N.M.\",M1196/L1196))))","v":0.31601046814010253},null,null,22438980.91,26381437.350000001,{"$f":"+Q1196-R1196","v":-3942456.4400000013},{"$f":"IF(R1196<0,IF(S1196=0,0,IF(OR(R1196=0,Q1196=0),\"N.M.\",IF(ABS(S1196/R1196)>=10,\"N.M.\",S1196/(-R1196)))),IF(S1196=0,0,IF(OR(R1196=0,Q1196=0),\"N.M.\",IF(ABS(S1196/R1196)>=10,\"N.M.\",S1196/R1196))))","v":-0.14944054744613833},null,112740687.61,94803085.359999999,{"$f":"+V1196-W1196","v":17937602.25},{"$f":"IF(W1196<0,IF(X1196=0,0,IF(OR(W1196=0,V1196=0),\"N.M.\",IF(ABS(X1196/W1196)>=10,\"N.M.\",X1196/(-W1196)))),IF(X1196=0,0,IF(OR(W1196=0,V1196=0),\"N.M.\",IF(ABS(X1196/W1196)>=10,\"N.M.\",X1196/W1196))))","v":0.18920905561126772}]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F1197-G1197","v":32587.75},{"$f":"IF(G1197<0,IF(H1197=0,0,IF(OR(G1197=0,F1197=0),\"N.M.\",IF(ABS(H1197/G1197)>=10,\"N.M.\",H1197/(-G1197)))),IF(H1197=0,0,IF(OR(G1197=0,F1197=0),\"N.M.\",IF(ABS(H1197/G1197)>=10,\"N.M.\",H1197/G1197))))","v":"N.M."},null,160836.33000000002,373078.23,{"$f":"+K1197-L1197","v":-212241.89999999997},{"$f":"IF(L1197<0,IF(M1197=0,0,IF(OR(L1197=0,K1197=0),\"N.M.\",IF(ABS(M1197/L1197)>=10,\"N.M.\",M1197/(-L1197)))),IF(M1197=0,0,IF(OR(L1197=0,K1197=0),\"N.M.\",IF(ABS(M1197/L1197)>=10,\"N.M.\",M1197/L1197))))","v":-0.56889382154514878},null,null,96712.040000000008,0,{"$f":"+Q1197-R1197","v":96712.040000000008},{"$f":"IF(R1197<0,IF(S1197=0,0,IF(OR(R1197=0,Q1197=0),\"N.M.\",IF(ABS(S1197/R1197)>=10,\"N.M.\",S1197/(-R1197)))),IF(S1197=0,0,IF(OR(R1197=0,Q1197=0),\"N.M.\",IF(ABS(S1197/R1197)>=10,\"N.M.\",S1197/R1197))))","v":"N.M."},null,160836.33000000002,522800.41,{"$f":"+V1197-W1197","v":-361964.07999999996},{"$f":"IF(W1197<0,IF(X1197=0,0,IF(OR(W1197=0,V1197=0),\"N.M.\",IF(ABS(X1197/W1197)>=10,\"N.M.\",X1197/(-W1197)))),IF(X1197=0,0,IF(OR(W1197=0,V1197=0),\"N.M.\",IF(ABS(X1197/W1197)>=10,\"N.M.\",X1197/W1197))))","v":-0.69235615174823595}]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-32126.82,201548.44,{"$f":"+F1198-G1198","v":-233675.26},{"$f":"IF(G1198<0,IF(H1198=0,0,IF(OR(G1198=0,F1198=0),\"N.M.\",IF(ABS(H1198/G1198)>=10,\"N.M.\",H1198/(-G1198)))),IF(H1198=0,0,IF(OR(G1198=0,F1198=0),\"N.M.\",IF(ABS(H1198/G1198)>=10,\"N.M.\",H1198/G1198))))","v":-1.1593999933713206},null,1852152.69,1016160.01,{"$f":"+K1198-L1198","v":835992.67999999993},{"$f":"IF(L1198<0,IF(M1198=0,0,IF(OR(L1198=0,K1198=0),\"N.M.\",IF(ABS(M1198/L1198)>=10,\"N.M.\",M1198/(-L1198)))),IF(M1198=0,0,IF(OR(L1198=0,K1198=0),\"N.M.\",IF(ABS(M1198/L1198)>=10,\"N.M.\",M1198/L1198))))","v":0.8226978741271268},null,null,-480389.31,604645.32000000007,{"$f":"+Q1198-R1198","v":-1085034.6300000001},{"$f":"IF(R1198<0,IF(S1198=0,0,IF(OR(R1198=0,Q1198=0),\"N.M.\",IF(ABS(S1198/R1198)>=10,\"N.M.\",S1198/(-R1198)))),IF(S1198=0,0,IF(OR(R1198=0,Q1198=0),\"N.M.\",IF(ABS(S1198/R1198)>=10,\"N.M.\",S1198/R1198))))","v":-1.7944976899846012},null,2255249.5699999998,1016160.01,{"$f":"+V1198-W1198","v":1239089.5599999998},{"$f":"IF(W1198<0,IF(X1198=0,0,IF(OR(W1198=0,V1198=0),\"N.M.\",IF(ABS(X1198/W1198)>=10,\"N.M.\",X1198/(-W1198)))),IF(X1198=0,0,IF(OR(W1198=0,V1198=0),\"N.M.\",IF(ABS(X1198/W1198)>=10,\"N.M.\",X1198/W1198))))","v":1.2193842975576257}]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F1199-G1199","v":0},{"$f":"IF(G1199<0,IF(H1199=0,0,IF(OR(G1199=0,F1199=0),\"N.M.\",IF(ABS(H1199/G1199)>=10,\"N.M.\",H1199/(-G1199)))),IF(H1199=0,0,IF(OR(G1199=0,F1199=0),\"N.M.\",IF(ABS(H1199/G1199)>=10,\"N.M.\",H1199/G1199))))","v":0},null,0,0,{"$f":"+K1199-L1199","v":0},{"$f":"IF(L1199<0,IF(M1199=0,0,IF(OR(L1199=0,K1199=0),\"N.M.\",IF(ABS(M1199/L1199)>=10,\"N.M.\",M1199/(-L1199)))),IF(M1199=0,0,IF(OR(L1199=0,K1199=0),\"N.M.\",IF(ABS(M1199/L1199)>=10,\"N.M.\",M1199/L1199))))","v":0},null,null,0,0,{"$f":"+Q1199-R1199","v":0},{"$f":"IF(R1199<0,IF(S1199=0,0,IF(OR(R1199=0,Q1199=0),\"N.M.\",IF(ABS(S1199/R1199)>=10,\"N.M.\",S1199/(-R1199)))),IF(S1199=0,0,IF(OR(R1199=0,Q1199=0),\"N.M.\",IF(ABS(S1199/R1199)>=10,\"N.M.\",S1199/R1199))))","v":0},null,0,0,{"$f":"+V1199-W1199","v":0},{"$f":"IF(W1199<0,IF(X1199=0,0,IF(OR(W1199=0,V1199=0),\"N.M.\",IF(ABS(X1199/W1199)>=10,\"N.M.\",X1199/(-W1199)))),IF(X1199=0,0,IF(OR(W1199=0,V1199=0),\"N.M.\",IF(ABS(X1199/W1199)>=10,\"N.M.\",X1199/W1199))))","v":0}]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-993.12,224.95000000000002,{"$f":"+F1200-G1200","v":-1218.07},{"$f":"IF(G1200<0,IF(H1200=0,0,IF(OR(G1200=0,F1200=0),\"N.M.\",IF(ABS(H1200/G1200)>=10,\"N.M.\",H1200/(-G1200)))),IF(H1200=0,0,IF(OR(G1200=0,F1200=0),\"N.M.\",IF(ABS(H1200/G1200)>=10,\"N.M.\",H1200/G1200))))","v":-5.4148477439430982},null,-2212.11,5604.8,{"$f":"+K1200-L1200","v":-7816.91},{"$f":"IF(L1200<0,IF(M1200=0,0,IF(OR(L1200=0,K1200=0),\"N.M.\",IF(ABS(M1200/L1200)>=10,\"N.M.\",M1200/(-L1200)))),IF(M1200=0,0,IF(OR(L1200=0,K1200=0),\"N.M.\",IF(ABS(M1200/L1200)>=10,\"N.M.\",M1200/L1200))))","v":-1.394681344561804},null,null,-605.4,1257.42,{"$f":"+Q1200-R1200","v":-1862.8200000000002},{"$f":"IF(R1200<0,IF(S1200=0,0,IF(OR(R1200=0,Q1200=0),\"N.M.\",IF(ABS(S1200/R1200)>=10,\"N.M.\",S1200/(-R1200)))),IF(S1200=0,0,IF(OR(R1200=0,Q1200=0),\"N.M.\",IF(ABS(S1200/R1200)>=10,\"N.M.\",S1200/R1200))))","v":-1.4814620413227084},null,-2904.62,5792.68,{"$f":"+V1200-W1200","v":-8697.2999999999993},{"$f":"IF(W1200<0,IF(X1200=0,0,IF(OR(W1200=0,V1200=0),\"N.M.\",IF(ABS(X1200/W1200)>=10,\"N.M.\",X1200/(-W1200)))),IF(X1200=0,0,IF(OR(W1200=0,V1200=0),\"N.M.\",IF(ABS(X1200/W1200)>=10,\"N.M.\",X1200/W1200))))","v":-1.5014293901959022}]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-8561.5,2240.5,{"$f":"+F1201-G1201","v":-10802},{"$f":"IF(G1201<0,IF(H1201=0,0,IF(OR(G1201=0,F1201=0),\"N.M.\",IF(ABS(H1201/G1201)>=10,\"N.M.\",H1201/(-G1201)))),IF(H1201=0,0,IF(OR(G1201=0,F1201=0),\"N.M.\",IF(ABS(H1201/G1201)>=10,\"N.M.\",H1201/G1201))))","v":-4.8212452577549652},null,-50600.93,59909.81,{"$f":"+K1201-L1201","v":-110510.73999999999},{"$f":"IF(L1201<0,IF(M1201=0,0,IF(OR(L1201=0,K1201=0),\"N.M.\",IF(ABS(M1201/L1201)>=10,\"N.M.\",M1201/(-L1201)))),IF(M1201=0,0,IF(OR(L1201=0,K1201=0),\"N.M.\",IF(ABS(M1201/L1201)>=10,\"N.M.\",M1201/L1201))))","v":-1.8446184356117969},null,null,-9898.0300000000007,16217.11,{"$f":"+Q1201-R1201","v":-26115.14},{"$f":"IF(R1201<0,IF(S1201=0,0,IF(OR(R1201=0,Q1201=0),\"N.M.\",IF(ABS(S1201/R1201)>=10,\"N.M.\",S1201/(-R1201)))),IF(S1201=0,0,IF(OR(R1201=0,Q1201=0),\"N.M.\",IF(ABS(S1201/R1201)>=10,\"N.M.\",S1201/R1201))))","v":-1.6103448764915573},null,-54444.74,68136.239999999991,{"$f":"+V1201-W1201","v":-122580.97999999998},{"$f":"IF(W1201<0,IF(X1201=0,0,IF(OR(W1201=0,V1201=0),\"N.M.\",IF(ABS(X1201/W1201)>=10,\"N.M.\",X1201/(-W1201)))),IF(X1201=0,0,IF(OR(W1201=0,V1201=0),\"N.M.\",IF(ABS(X1201/W1201)>=10,\"N.M.\",X1201/W1201))))","v":-1.7990570069613467}]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,262768.59999999998,282186.28000000003,{"$f":"+F1202-G1202","v":-19417.680000000051},{"$f":"IF(G1202<0,IF(H1202=0,0,IF(OR(G1202=0,F1202=0),\"N.M.\",IF(ABS(H1202/G1202)>=10,\"N.M.\",H1202/(-G1202)))),IF(H1202=0,0,IF(OR(G1202=0,F1202=0),\"N.M.\",IF(ABS(H1202/G1202)>=10,\"N.M.\",H1202/G1202))))","v":-6.8811566600615909E-2},null,2713469.56,2990777.1,{"$f":"+K1202-L1202","v":-277307.54000000004},{"$f":"IF(L1202<0,IF(M1202=0,0,IF(OR(L1202=0,K1202=0),\"N.M.\",IF(ABS(M1202/L1202)>=10,\"N.M.\",M1202/(-L1202)))),IF(M1202=0,0,IF(OR(L1202=0,K1202=0),\"N.M.\",IF(ABS(M1202/L1202)>=10,\"N.M.\",M1202/L1202))))","v":-9.2720898525002093E-2},null,null,797563.63,865147.27,{"$f":"+Q1202-R1202","v":-67583.640000000014},{"$f":"IF(R1202<0,IF(S1202=0,0,IF(OR(R1202=0,Q1202=0),\"N.M.\",IF(ABS(S1202/R1202)>=10,\"N.M.\",S1202/(-R1202)))),IF(S1202=0,0,IF(OR(R1202=0,Q1202=0),\"N.M.\",IF(ABS(S1202/R1202)>=10,\"N.M.\",S1202/R1202))))","v":-7.811807578147939E-2},null,3310163.94,3423273.9,{"$f":"+V1202-W1202","v":-113109.95999999996},{"$f":"IF(W1202<0,IF(X1202=0,0,IF(OR(W1202=0,V1202=0),\"N.M.\",IF(ABS(X1202/W1202)>=10,\"N.M.\",X1202/(-W1202)))),IF(X1202=0,0,IF(OR(W1202=0,V1202=0),\"N.M.\",IF(ABS(X1202/W1202)>=10,\"N.M.\",X1202/W1202))))","v":-3.3041457769417741E-2}]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F1203-G1203","v":0},{"$f":"IF(G1203<0,IF(H1203=0,0,IF(OR(G1203=0,F1203=0),\"N.M.\",IF(ABS(H1203/G1203)>=10,\"N.M.\",H1203/(-G1203)))),IF(H1203=0,0,IF(OR(G1203=0,F1203=0),\"N.M.\",IF(ABS(H1203/G1203)>=10,\"N.M.\",H1203/G1203))))","v":0},null,-1195730,-1195730,{"$f":"+K1203-L1203","v":0},{"$f":"IF(L1203<0,IF(M1203=0,0,IF(OR(L1203=0,K1203=0),\"N.M.\",IF(ABS(M1203/L1203)>=10,\"N.M.\",M1203/(-L1203)))),IF(M1203=0,0,IF(OR(L1203=0,K1203=0),\"N.M.\",IF(ABS(M1203/L1203)>=10,\"N.M.\",M1203/L1203))))","v":0},null,null,-358719,-358719,{"$f":"+Q1203-R1203","v":0},{"$f":"IF(R1203<0,IF(S1203=0,0,IF(OR(R1203=0,Q1203=0),\"N.M.\",IF(ABS(S1203/R1203)>=10,\"N.M.\",S1203/(-R1203)))),IF(S1203=0,0,IF(OR(R1203=0,Q1203=0),\"N.M.\",IF(ABS(S1203/R1203)>=10,\"N.M.\",S1203/R1203))))","v":0},null,-1434876,-1434876,{"$f":"+V1203-W1203","v":0},{"$f":"IF(W1203<0,IF(X1203=0,0,IF(OR(W1203=0,V1203=0),\"N.M.\",IF(ABS(X1203/W1203)>=10,\"N.M.\",X1203/(-W1203)))),IF(X1203=0,0,IF(OR(W1203=0,V1203=0),\"N.M.\",IF(ABS(X1203/W1203)>=10,\"N.M.\",X1203/W1203))))","v":0}]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,46995.64,95438.39,{"$f":"+F1204-G1204","v":-48442.75},{"$f":"IF(G1204<0,IF(H1204=0,0,IF(OR(G1204=0,F1204=0),\"N.M.\",IF(ABS(H1204/G1204)>=10,\"N.M.\",H1204/(-G1204)))),IF(H1204=0,0,IF(OR(G1204=0,F1204=0),\"N.M.\",IF(ABS(H1204/G1204)>=10,\"N.M.\",H1204/G1204))))","v":-0.50758138313104406},null,378428.73,906888.32000000007,{"$f":"+K1204-L1204","v":-528459.59000000008},{"$f":"IF(L1204<0,IF(M1204=0,0,IF(OR(L1204=0,K1204=0),\"N.M.\",IF(ABS(M1204/L1204)>=10,\"N.M.\",M1204/(-L1204)))),IF(M1204=0,0,IF(OR(L1204=0,K1204=0),\"N.M.\",IF(ABS(M1204/L1204)>=10,\"N.M.\",M1204/L1204))))","v":-0.58271738464996448},null,null,142930,286640.57,{"$f":"+Q1204-R1204","v":-143710.57},{"$f":"IF(R1204<0,IF(S1204=0,0,IF(OR(R1204=0,Q1204=0),\"N.M.\",IF(ABS(S1204/R1204)>=10,\"N.M.\",S1204/(-R1204)))),IF(S1204=0,0,IF(OR(R1204=0,Q1204=0),\"N.M.\",IF(ABS(S1204/R1204)>=10,\"N.M.\",S1204/R1204))))","v":-0.50136158325389879},null,570355.67999999993,1051474.51,{"$f":"+V1204-W1204","v":-481118.83000000007},{"$f":"IF(W1204<0,IF(X1204=0,0,IF(OR(W1204=0,V1204=0),\"N.M.\",IF(ABS(X1204/W1204)>=10,\"N.M.\",X1204/(-W1204)))),IF(X1204=0,0,IF(OR(W1204=0,V1204=0),\"N.M.\",IF(ABS(X1204/W1204)>=10,\"N.M.\",X1204/W1204))))","v":-0.45756585197676364}]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,395562.56,67924.42,{"$f":"+F1205-G1205","v":327638.14},{"$f":"IF(G1205<0,IF(H1205=0,0,IF(OR(G1205=0,F1205=0),\"N.M.\",IF(ABS(H1205/G1205)>=10,\"N.M.\",H1205/(-G1205)))),IF(H1205=0,0,IF(OR(G1205=0,F1205=0),\"N.M.\",IF(ABS(H1205/G1205)>=10,\"N.M.\",H1205/G1205))))","v":4.8235691964686636},null,1085202.1200000001,529653.51,{"$f":"+K1205-L1205","v":555548.6100000001},{"$f":"IF(L1205<0,IF(M1205=0,0,IF(OR(L1205=0,K1205=0),\"N.M.\",IF(ABS(M1205/L1205)>=10,\"N.M.\",M1205/(-L1205)))),IF(M1205=0,0,IF(OR(L1205=0,K1205=0),\"N.M.\",IF(ABS(M1205/L1205)>=10,\"N.M.\",M1205/L1205))))","v":1.0488906417329322},null,null,505209.06,160793.26,{"$f":"+Q1205-R1205","v":344415.8},{"$f":"IF(R1205<0,IF(S1205=0,0,IF(OR(R1205=0,Q1205=0),\"N.M.\",IF(ABS(S1205/R1205)>=10,\"N.M.\",S1205/(-R1205)))),IF(S1205=0,0,IF(OR(R1205=0,Q1205=0),\"N.M.\",IF(ABS(S1205/R1205)>=10,\"N.M.\",S1205/R1205))))","v":2.1419790854417653},null,1154071.7000000002,619995.80000000005,{"$f":"+V1205-W1205","v":534075.90000000014},{"$f":"IF(W1205<0,IF(X1205=0,0,IF(OR(W1205=0,V1205=0),\"N.M.\",IF(ABS(X1205/W1205)>=10,\"N.M.\",X1205/(-W1205)))),IF(X1205=0,0,IF(OR(W1205=0,V1205=0),\"N.M.\",IF(ABS(X1205/W1205)>=10,\"N.M.\",X1205/W1205))))","v":0.86141857735165317}]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-384669.63,-838.15,{"$f":"+F1206-G1206","v":-383831.48},{"$f":"IF(G1206<0,IF(H1206=0,0,IF(OR(G1206=0,F1206=0),\"N.M.\",IF(ABS(H1206/G1206)>=10,\"N.M.\",H1206/(-G1206)))),IF(H1206=0,0,IF(OR(G1206=0,F1206=0),\"N.M.\",IF(ABS(H1206/G1206)>=10,\"N.M.\",H1206/G1206))))","v":"N.M."},null,-180755.66,-13013.32,{"$f":"+K1206-L1206","v":-167742.34},{"$f":"IF(L1206<0,IF(M1206=0,0,IF(OR(L1206=0,K1206=0),\"N.M.\",IF(ABS(M1206/L1206)>=10,\"N.M.\",M1206/(-L1206)))),IF(M1206=0,0,IF(OR(L1206=0,K1206=0),\"N.M.\",IF(ABS(M1206/L1206)>=10,\"N.M.\",M1206/L1206))))","v":"N.M."},null,null,-388655.51,-2169.27,{"$f":"+Q1206-R1206","v":-386486.24},{"$f":"IF(R1206<0,IF(S1206=0,0,IF(OR(R1206=0,Q1206=0),\"N.M.\",IF(ABS(S1206/R1206)>=10,\"N.M.\",S1206/(-R1206)))),IF(S1206=0,0,IF(OR(R1206=0,Q1206=0),\"N.M.\",IF(ABS(S1206/R1206)>=10,\"N.M.\",S1206/R1206))))","v":"N.M."},null,-407381.33999999997,-14907.539999999999,{"$f":"+V1206-W1206","v":-392473.8},{"$f":"IF(W1206<0,IF(X1206=0,0,IF(OR(W1206=0,V1206=0),\"N.M.\",IF(ABS(X1206/W1206)>=10,\"N.M.\",X1206/(-W1206)))),IF(X1206=0,0,IF(OR(W1206=0,V1206=0),\"N.M.\",IF(ABS(X1206/W1206)>=10,\"N.M.\",X1206/W1206))))","v":"N.M."}]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,2318897.42,892702.71999999997,{"$f":"+F1207-G1207","v":1426194.7},{"$f":"IF(G1207<0,IF(H1207=0,0,IF(OR(G1207=0,F1207=0),\"N.M.\",IF(ABS(H1207/G1207)>=10,\"N.M.\",H1207/(-G1207)))),IF(H1207=0,0,IF(OR(G1207=0,F1207=0),\"N.M.\",IF(ABS(H1207/G1207)>=10,\"N.M.\",H1207/G1207))))","v":1.5976143771579412},null,12893116.630000001,6720215.71,{"$f":"+K1207-L1207","v":6172900.9200000009},{"$f":"IF(L1207<0,IF(M1207=0,0,IF(OR(L1207=0,K1207=0),\"N.M.\",IF(ABS(M1207/L1207)>=10,\"N.M.\",M1207/(-L1207)))),IF(M1207=0,0,IF(OR(L1207=0,K1207=0),\"N.M.\",IF(ABS(M1207/L1207)>=10,\"N.M.\",M1207/L1207))))","v":0.9185569610235027},null,null,4555637.75,2366926.11,{"$f":"+Q1207-R1207","v":2188711.64},{"$f":"IF(R1207<0,IF(S1207=0,0,IF(OR(R1207=0,Q1207=0),\"N.M.\",IF(ABS(S1207/R1207)>=10,\"N.M.\",S1207/(-R1207)))),IF(S1207=0,0,IF(OR(R1207=0,Q1207=0),\"N.M.\",IF(ABS(S1207/R1207)>=10,\"N.M.\",S1207/R1207))))","v":0.92470636525277938},null,14785347.99,8187253.7000000002,{"$f":"+V1207-W1207","v":6598094.29},{"$f":"IF(W1207<0,IF(X1207=0,0,IF(OR(W1207=0,V1207=0),\"N.M.\",IF(ABS(X1207/W1207)>=10,\"N.M.\",X1207/(-W1207)))),IF(X1207=0,0,IF(OR(W1207=0,V1207=0),\"N.M.\",IF(ABS(X1207/W1207)>=10,\"N.M.\",X1207/W1207))))","v":0.80589835514685471}]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,77606.97,70002.990000000005,{"$f":"+F1208-G1208","v":7603.9799999999959},{"$f":"IF(G1208<0,IF(H1208=0,0,IF(OR(G1208=0,F1208=0),\"N.M.\",IF(ABS(H1208/G1208)>=10,\"N.M.\",H1208/(-G1208)))),IF(H1208=0,0,IF(OR(G1208=0,F1208=0),\"N.M.\",IF(ABS(H1208/G1208)>=10,\"N.M.\",H1208/G1208))))","v":0.10862364593283795},null,925206.03,428912.02,{"$f":"+K1208-L1208","v":496294.01},{"$f":"IF(L1208<0,IF(M1208=0,0,IF(OR(L1208=0,K1208=0),\"N.M.\",IF(ABS(M1208/L1208)>=10,\"N.M.\",M1208/(-L1208)))),IF(M1208=0,0,IF(OR(L1208=0,K1208=0),\"N.M.\",IF(ABS(M1208/L1208)>=10,\"N.M.\",M1208/L1208))))","v":1.157099794032352},null,null,239888,159653.35,{"$f":"+Q1208-R1208","v":80234.649999999994},{"$f":"IF(R1208<0,IF(S1208=0,0,IF(OR(R1208=0,Q1208=0),\"N.M.\",IF(ABS(S1208/R1208)>=10,\"N.M.\",S1208/(-R1208)))),IF(S1208=0,0,IF(OR(R1208=0,Q1208=0),\"N.M.\",IF(ABS(S1208/R1208)>=10,\"N.M.\",S1208/R1208))))","v":0.50255538014078627},null,966270.04,515794.24,{"$f":"+V1208-W1208","v":450475.80000000005},{"$f":"IF(W1208<0,IF(X1208=0,0,IF(OR(W1208=0,V1208=0),\"N.M.\",IF(ABS(X1208/W1208)>=10,\"N.M.\",X1208/(-W1208)))),IF(X1208=0,0,IF(OR(W1208=0,V1208=0),\"N.M.\",IF(ABS(X1208/W1208)>=10,\"N.M.\",X1208/W1208))))","v":0.87336337838902589}]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-27942.9,-9647.17,{"$f":"+F1209-G1209","v":-18295.730000000003},{"$f":"IF(G1209<0,IF(H1209=0,0,IF(OR(G1209=0,F1209=0),\"N.M.\",IF(ABS(H1209/G1209)>=10,\"N.M.\",H1209/(-G1209)))),IF(H1209=0,0,IF(OR(G1209=0,F1209=0),\"N.M.\",IF(ABS(H1209/G1209)>=10,\"N.M.\",H1209/G1209))))","v":-1.8964867417076721},null,-151551.01,-42496.69,{"$f":"+K1209-L1209","v":-109054.32},{"$f":"IF(L1209<0,IF(M1209=0,0,IF(OR(L1209=0,K1209=0),\"N.M.\",IF(ABS(M1209/L1209)>=10,\"N.M.\",M1209/(-L1209)))),IF(M1209=0,0,IF(OR(L1209=0,K1209=0),\"N.M.\",IF(ABS(M1209/L1209)>=10,\"N.M.\",M1209/L1209))))","v":-2.5661838604371305},null,null,-39635.85,-14967.470000000001,{"$f":"+Q1209-R1209","v":-24668.379999999997},{"$f":"IF(R1209<0,IF(S1209=0,0,IF(OR(R1209=0,Q1209=0),\"N.M.\",IF(ABS(S1209/R1209)>=10,\"N.M.\",S1209/(-R1209)))),IF(S1209=0,0,IF(OR(R1209=0,Q1209=0),\"N.M.\",IF(ABS(S1209/R1209)>=10,\"N.M.\",S1209/R1209))))","v":-1.6481329175872739},null,-144939.48000000001,-36186.870000000003,{"$f":"+V1209-W1209","v":-108752.61000000002},{"$f":"IF(W1209<0,IF(X1209=0,0,IF(OR(W1209=0,V1209=0),\"N.M.\",IF(ABS(X1209/W1209)>=10,\"N.M.\",X1209/(-W1209)))),IF(X1209=0,0,IF(OR(W1209=0,V1209=0),\"N.M.\",IF(ABS(X1209/W1209)>=10,\"N.M.\",X1209/W1209))))","v":-3.0053057918521278}]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F1210-G1210","v":0},{"$f":"IF(G1210<0,IF(H1210=0,0,IF(OR(G1210=0,F1210=0),\"N.M.\",IF(ABS(H1210/G1210)>=10,\"N.M.\",H1210/(-G1210)))),IF(H1210=0,0,IF(OR(G1210=0,F1210=0),\"N.M.\",IF(ABS(H1210/G1210)>=10,\"N.M.\",H1210/G1210))))","v":0},null,0,0,{"$f":"+K1210-L1210","v":0},{"$f":"IF(L1210<0,IF(M1210=0,0,IF(OR(L1210=0,K1210=0),\"N.M.\",IF(ABS(M1210/L1210)>=10,\"N.M.\",M1210/(-L1210)))),IF(M1210=0,0,IF(OR(L1210=0,K1210=0),\"N.M.\",IF(ABS(M1210/L1210)>=10,\"N.M.\",M1210/L1210))))","v":0},null,null,0,0,{"$f":"+Q1210-R1210","v":0},{"$f":"IF(R1210<0,IF(S1210=0,0,IF(OR(R1210=0,Q1210=0),\"N.M.\",IF(ABS(S1210/R1210)>=10,\"N.M.\",S1210/(-R1210)))),IF(S1210=0,0,IF(OR(R1210=0,Q1210=0),\"N.M.\",IF(ABS(S1210/R1210)>=10,\"N.M.\",S1210/R1210))))","v":0},null,0,0,{"$f":"+V1210-W1210","v":0},{"$f":"IF(W1210<0,IF(X1210=0,0,IF(OR(W1210=0,V1210=0),\"N.M.\",IF(ABS(X1210/W1210)>=10,\"N.M.\",X1210/(-W1210)))),IF(X1210=0,0,IF(OR(W1210=0,V1210=0),\"N.M.\",IF(ABS(X1210/W1210)>=10,\"N.M.\",X1210/W1210))))","v":0}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,229398.45,73840.56,{"$f":"+F1211-G1211","v":155557.89000000001},{"$f":"IF(G1211<0,IF(H1211=0,0,IF(OR(G1211=0,F1211=0),\"N.M.\",IF(ABS(H1211/G1211)>=10,\"N.M.\",H1211/(-G1211)))),IF(H1211=0,0,IF(OR(G1211=0,F1211=0),\"N.M.\",IF(ABS(H1211/G1211)>=10,\"N.M.\",H1211/G1211))))","v":2.1066726742050714},null,4270355.43,1096543.18,{"$f":"+K1211-L1211","v":3173812.25},{"$f":"IF(L1211<0,IF(M1211=0,0,IF(OR(L1211=0,K1211=0),\"N.M.\",IF(ABS(M1211/L1211)>=10,\"N.M.\",M1211/(-L1211)))),IF(M1211=0,0,IF(OR(L1211=0,K1211=0),\"N.M.\",IF(ABS(M1211/L1211)>=10,\"N.M.\",M1211/L1211))))","v":2.894379635829754},null,null,350060.95,203555.97,{"$f":"+Q1211-R1211","v":146504.98000000001},{"$f":"IF(R1211<0,IF(S1211=0,0,IF(OR(R1211=0,Q1211=0),\"N.M.\",IF(ABS(S1211/R1211)>=10,\"N.M.\",S1211/(-R1211)))),IF(S1211=0,0,IF(OR(R1211=0,Q1211=0),\"N.M.\",IF(ABS(S1211/R1211)>=10,\"N.M.\",S1211/R1211))))","v":0.71972823985462087},null,4464209.6399999997,1189743.22,{"$f":"+V1211-W1211","v":3274466.42},{"$f":"IF(W1211<0,IF(X1211=0,0,IF(OR(W1211=0,V1211=0),\"N.M.\",IF(ABS(X1211/W1211)>=10,\"N.M.\",X1211/(-W1211)))),IF(X1211=0,0,IF(OR(W1211=0,V1211=0),\"N.M.\",IF(ABS(X1211/W1211)>=10,\"N.M.\",X1211/W1211))))","v":2.7522463376593143}]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,352130.73,853123.14,{"$f":"+F1212-G1212","v":-500992.41000000003},{"$f":"IF(G1212<0,IF(H1212=0,0,IF(OR(G1212=0,F1212=0),\"N.M.\",IF(ABS(H1212/G1212)>=10,\"N.M.\",H1212/(-G1212)))),IF(H1212=0,0,IF(OR(G1212=0,F1212=0),\"N.M.\",IF(ABS(H1212/G1212)>=10,\"N.M.\",H1212/G1212))))","v":-0.58724513087290076},null,3796126.06,5783557.2000000002,{"$f":"+K1212-L1212","v":-1987431.1400000001},{"$f":"IF(L1212<0,IF(M1212=0,0,IF(OR(L1212=0,K1212=0),\"N.M.\",IF(ABS(M1212/L1212)>=10,\"N.M.\",M1212/(-L1212)))),IF(M1212=0,0,IF(OR(L1212=0,K1212=0),\"N.M.\",IF(ABS(M1212/L1212)>=10,\"N.M.\",M1212/L1212))))","v":-0.34363473400072886},null,null,1035957.23,1641070.48,{"$f":"+Q1212-R1212","v":-605113.25},{"$f":"IF(R1212<0,IF(S1212=0,0,IF(OR(R1212=0,Q1212=0),\"N.M.\",IF(ABS(S1212/R1212)>=10,\"N.M.\",S1212/(-R1212)))),IF(S1212=0,0,IF(OR(R1212=0,Q1212=0),\"N.M.\",IF(ABS(S1212/R1212)>=10,\"N.M.\",S1212/R1212))))","v":-0.36873081161023624},null,4956312.22,6530244.1400000006,{"$f":"+V1212-W1212","v":-1573931.9200000009},{"$f":"IF(W1212<0,IF(X1212=0,0,IF(OR(W1212=0,V1212=0),\"N.M.\",IF(ABS(X1212/W1212)>=10,\"N.M.\",X1212/(-W1212)))),IF(X1212=0,0,IF(OR(W1212=0,V1212=0),\"N.M.\",IF(ABS(X1212/W1212)>=10,\"N.M.\",X1212/W1212))))","v":-0.24102191070608284}]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-933982.99,-1162769.67,{"$f":"+F1213-G1213","v":228786.67999999993},{"$f":"IF(G1213<0,IF(H1213=0,0,IF(OR(G1213=0,F1213=0),\"N.M.\",IF(ABS(H1213/G1213)>=10,\"N.M.\",H1213/(-G1213)))),IF(H1213=0,0,IF(OR(G1213=0,F1213=0),\"N.M.\",IF(ABS(H1213/G1213)>=10,\"N.M.\",H1213/G1213))))","v":0.19676010297035004},null,-7827862.0999999996,-6522722.2800000003,{"$f":"+K1213-L1213","v":-1305139.8199999994},{"$f":"IF(L1213<0,IF(M1213=0,0,IF(OR(L1213=0,K1213=0),\"N.M.\",IF(ABS(M1213/L1213)>=10,\"N.M.\",M1213/(-L1213)))),IF(M1213=0,0,IF(OR(L1213=0,K1213=0),\"N.M.\",IF(ABS(M1213/L1213)>=10,\"N.M.\",M1213/L1213))))","v":-0.20009127538693849},null,null,-1478689.93,-2014194.79,{"$f":"+Q1213-R1213","v":535504.8600000001},{"$f":"IF(R1213<0,IF(S1213=0,0,IF(OR(R1213=0,Q1213=0),\"N.M.\",IF(ABS(S1213/R1213)>=10,\"N.M.\",S1213/(-R1213)))),IF(S1213=0,0,IF(OR(R1213=0,Q1213=0),\"N.M.\",IF(ABS(S1213/R1213)>=10,\"N.M.\",S1213/R1213))))","v":0.26586547768798474},null,-8860266.1400000006,-7028387.3900000006,{"$f":"+V1213-W1213","v":-1831878.75},{"$f":"IF(W1213<0,IF(X1213=0,0,IF(OR(W1213=0,V1213=0),\"N.M.\",IF(ABS(X1213/W1213)>=10,\"N.M.\",X1213/(-W1213)))),IF(X1213=0,0,IF(OR(W1213=0,V1213=0),\"N.M.\",IF(ABS(X1213/W1213)>=10,\"N.M.\",X1213/W1213))))","v":-0.26063998017616385}]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-53378.42,-5.95,{"$f":"+F1214-G1214","v":-53372.47},{"$f":"IF(G1214<0,IF(H1214=0,0,IF(OR(G1214=0,F1214=0),\"N.M.\",IF(ABS(H1214/G1214)>=10,\"N.M.\",H1214/(-G1214)))),IF(H1214=0,0,IF(OR(G1214=0,F1214=0),\"N.M.\",IF(ABS(H1214/G1214)>=10,\"N.M.\",H1214/G1214))))","v":"N.M."},null,-131714.01,-56271.56,{"$f":"+K1214-L1214","v":-75442.450000000012},{"$f":"IF(L1214<0,IF(M1214=0,0,IF(OR(L1214=0,K1214=0),\"N.M.\",IF(ABS(M1214/L1214)>=10,\"N.M.\",M1214/(-L1214)))),IF(M1214=0,0,IF(OR(L1214=0,K1214=0),\"N.M.\",IF(ABS(M1214/L1214)>=10,\"N.M.\",M1214/L1214))))","v":-1.3406852413546029},null,null,-81857.48,-20202.52,{"$f":"+Q1214-R1214","v":-61654.959999999992},{"$f":"IF(R1214<0,IF(S1214=0,0,IF(OR(R1214=0,Q1214=0),\"N.M.\",IF(ABS(S1214/R1214)>=10,\"N.M.\",S1214/(-R1214)))),IF(S1214=0,0,IF(OR(R1214=0,Q1214=0),\"N.M.\",IF(ABS(S1214/R1214)>=10,\"N.M.\",S1214/R1214))))","v":-3.0518450173542702},null,-139716.77000000002,-46376.909999999996,{"$f":"+V1214-W1214","v":-93339.860000000015},{"$f":"IF(W1214<0,IF(X1214=0,0,IF(OR(W1214=0,V1214=0),\"N.M.\",IF(ABS(X1214/W1214)>=10,\"N.M.\",X1214/(-W1214)))),IF(X1214=0,0,IF(OR(W1214=0,V1214=0),\"N.M.\",IF(ABS(X1214/W1214)>=10,\"N.M.\",X1214/W1214))))","v":-2.0126364606870104}]
["%,V5550139","5550139","Generation Deactivation expens",null,null,48466.54,0,{"$f":"+F1215-G1215","v":48466.54},{"$f":"IF(G1215<0,IF(H1215=0,0,IF(OR(G1215=0,F1215=0),\"N.M.\",IF(ABS(H1215/G1215)>=10,\"N.M.\",H1215/(-G1215)))),IF(H1215=0,0,IF(OR(G1215=0,F1215=0),\"N.M.\",IF(ABS(H1215/G1215)>=10,\"N.M.\",H1215/G1215))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+K1215-L1215","v":63951.450000000004},{"$f":"IF(L1215<0,IF(M1215=0,0,IF(OR(L1215=0,K1215=0),\"N.M.\",IF(ABS(M1215/L1215)>=10,\"N.M.\",M1215/(-L1215)))),IF(M1215=0,0,IF(OR(L1215=0,K1215=0),\"N.M.\",IF(ABS(M1215/L1215)>=10,\"N.M.\",M1215/L1215))))","v":"N.M."},null,null,64236.72,0,{"$f":"+Q1215-R1215","v":64236.72},{"$f":"IF(R1215<0,IF(S1215=0,0,IF(OR(R1215=0,Q1215=0),\"N.M.\",IF(ABS(S1215/R1215)>=10,\"N.M.\",S1215/(-R1215)))),IF(S1215=0,0,IF(OR(R1215=0,Q1215=0),\"N.M.\",IF(ABS(S1215/R1215)>=10,\"N.M.\",S1215/R1215))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+V1215-W1215","v":63951.450000000004},{"$f":"IF(W1215<0,IF(X1215=0,0,IF(OR(W1215=0,V1215=0),\"N.M.\",IF(ABS(X1215/W1215)>=10,\"N.M.\",X1215/(-W1215)))),IF(X1215=0,0,IF(OR(W1215=0,V1215=0),\"N.M.\",IF(ABS(X1215/W1215)>=10,\"N.M.\",X1215/W1215))))","v":"N.M."}]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F1216-G1216","v":0},{"$f":"IF(G1216<0,IF(H1216=0,0,IF(OR(G1216=0,F1216=0),\"N.M.\",IF(ABS(H1216/G1216)>=10,\"N.M.\",H1216/(-G1216)))),IF(H1216=0,0,IF(OR(G1216=0,F1216=0),\"N.M.\",IF(ABS(H1216/G1216)>=10,\"N.M.\",H1216/G1216))))","v":0},null,0,152679.92000000001,{"$f":"+K1216-L1216","v":-152679.92000000001},{"$f":"IF(L1216<0,IF(M1216=0,0,IF(OR(L1216=0,K1216=0),\"N.M.\",IF(ABS(M1216/L1216)>=10,\"N.M.\",M1216/(-L1216)))),IF(M1216=0,0,IF(OR(L1216=0,K1216=0),\"N.M.\",IF(ABS(M1216/L1216)>=10,\"N.M.\",M1216/L1216))))","v":"N.M."},null,null,0,0,{"$f":"+Q1216-R1216","v":0},{"$f":"IF(R1216<0,IF(S1216=0,0,IF(OR(R1216=0,Q1216=0),\"N.M.\",IF(ABS(S1216/R1216)>=10,\"N.M.\",S1216/(-R1216)))),IF(S1216=0,0,IF(OR(R1216=0,Q1216=0),\"N.M.\",IF(ABS(S1216/R1216)>=10,\"N.M.\",S1216/R1216))))","v":0},null,0,1631169.17,{"$f":"+V1216-W1216","v":-1631169.17},{"$f":"IF(W1216<0,IF(X1216=0,0,IF(OR(W1216=0,V1216=0),\"N.M.\",IF(ABS(X1216/W1216)>=10,\"N.M.\",X1216/(-W1216)))),IF(X1216=0,0,IF(OR(W1216=0,V1216=0),\"N.M.\",IF(ABS(X1216/W1216)>=10,\"N.M.\",X1216/W1216))))","v":"N.M."}]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,169132.19,399474.89,{"$f":"+F1217-G1217","v":-230342.7},{"$f":"IF(G1217<0,IF(H1217=0,0,IF(OR(G1217=0,F1217=0),\"N.M.\",IF(ABS(H1217/G1217)>=10,\"N.M.\",H1217/(-G1217)))),IF(H1217=0,0,IF(OR(G1217=0,F1217=0),\"N.M.\",IF(ABS(H1217/G1217)>=10,\"N.M.\",H1217/G1217))))","v":-0.57661371406848627},null,5909375.9000000004,4615130.0199999996,{"$f":"+K1217-L1217","v":1294245.8800000008},{"$f":"IF(L1217<0,IF(M1217=0,0,IF(OR(L1217=0,K1217=0),\"N.M.\",IF(ABS(M1217/L1217)>=10,\"N.M.\",M1217/(-L1217)))),IF(M1217=0,0,IF(OR(L1217=0,K1217=0),\"N.M.\",IF(ABS(M1217/L1217)>=10,\"N.M.\",M1217/L1217))))","v":0.28043541013823936},null,null,1278474.93,1162666.6400000001,{"$f":"+Q1217-R1217","v":115808.2899999998},{"$f":"IF(R1217<0,IF(S1217=0,0,IF(OR(R1217=0,Q1217=0),\"N.M.\",IF(ABS(S1217/R1217)>=10,\"N.M.\",S1217/(-R1217)))),IF(S1217=0,0,IF(OR(R1217=0,Q1217=0),\"N.M.\",IF(ABS(S1217/R1217)>=10,\"N.M.\",S1217/R1217))))","v":9.9605756298296988E-2},null,6945687.5300000003,5457284.0599999996,{"$f":"+V1217-W1217","v":1488403.4700000007},{"$f":"IF(W1217<0,IF(X1217=0,0,IF(OR(W1217=0,V1217=0),\"N.M.\",IF(ABS(X1217/W1217)>=10,\"N.M.\",X1217/(-W1217)))),IF(X1217=0,0,IF(OR(W1217=0,V1217=0),\"N.M.\",IF(ABS(X1217/W1217)>=10,\"N.M.\",X1217/W1217))))","v":0.27273703432619206}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-249617.73,-174055.51,{"$f":"+F1218-G1218","v":-75562.22},{"$f":"IF(G1218<0,IF(H1218=0,0,IF(OR(G1218=0,F1218=0),\"N.M.\",IF(ABS(H1218/G1218)>=10,\"N.M.\",H1218/(-G1218)))),IF(H1218=0,0,IF(OR(G1218=0,F1218=0),\"N.M.\",IF(ABS(H1218/G1218)>=10,\"N.M.\",H1218/G1218))))","v":-0.43412713564770228},null,-3002185.32,-1924550.37,{"$f":"+K1218-L1218","v":-1077634.9499999997},{"$f":"IF(L1218<0,IF(M1218=0,0,IF(OR(L1218=0,K1218=0),\"N.M.\",IF(ABS(M1218/L1218)>=10,\"N.M.\",M1218/(-L1218)))),IF(M1218=0,0,IF(OR(L1218=0,K1218=0),\"N.M.\",IF(ABS(M1218/L1218)>=10,\"N.M.\",M1218/L1218))))","v":-0.55994115134539169},null,null,-687187.37,-560385.93000000005,{"$f":"+Q1218-R1218","v":-126801.43999999994},{"$f":"IF(R1218<0,IF(S1218=0,0,IF(OR(R1218=0,Q1218=0),\"N.M.\",IF(ABS(S1218/R1218)>=10,\"N.M.\",S1218/(-R1218)))),IF(S1218=0,0,IF(OR(R1218=0,Q1218=0),\"N.M.\",IF(ABS(S1218/R1218)>=10,\"N.M.\",S1218/R1218))))","v":-0.22627520287670308},null,-3412209.71,-2261254.8000000003,{"$f":"+V1218-W1218","v":-1150954.9099999997},{"$f":"IF(W1218<0,IF(X1218=0,0,IF(OR(W1218=0,V1218=0),\"N.M.\",IF(ABS(X1218/W1218)>=10,\"N.M.\",X1218/(-W1218)))),IF(X1218=0,0,IF(OR(W1218=0,V1218=0),\"N.M.\",IF(ABS(X1218/W1218)>=10,\"N.M.\",X1218/W1218))))","v":-0.50898948229982732}]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-5.0600000000000005,{"$f":"+F1219-G1219","v":5.0600000000000005},{"$f":"IF(G1219<0,IF(H1219=0,0,IF(OR(G1219=0,F1219=0),\"N.M.\",IF(ABS(H1219/G1219)>=10,\"N.M.\",H1219/(-G1219)))),IF(H1219=0,0,IF(OR(G1219=0,F1219=0),\"N.M.\",IF(ABS(H1219/G1219)>=10,\"N.M.\",H1219/G1219))))","v":"N.M."},null,-2584.2400000000002,-2883.27,{"$f":"+K1219-L1219","v":299.02999999999975},{"$f":"IF(L1219<0,IF(M1219=0,0,IF(OR(L1219=0,K1219=0),\"N.M.\",IF(ABS(M1219/L1219)>=10,\"N.M.\",M1219/(-L1219)))),IF(M1219=0,0,IF(OR(L1219=0,K1219=0),\"N.M.\",IF(ABS(M1219/L1219)>=10,\"N.M.\",M1219/L1219))))","v":0.10371210465894617},null,null,-327.29000000000002,-430.18,{"$f":"+Q1219-R1219","v":102.88999999999999},{"$f":"IF(R1219<0,IF(S1219=0,0,IF(OR(R1219=0,Q1219=0),\"N.M.\",IF(ABS(S1219/R1219)>=10,\"N.M.\",S1219/(-R1219)))),IF(S1219=0,0,IF(OR(R1219=0,Q1219=0),\"N.M.\",IF(ABS(S1219/R1219)>=10,\"N.M.\",S1219/R1219))))","v":0.23917894834720346},null,-2618.7500000000005,-3175.2799999999997,{"$f":"+V1219-W1219","v":556.52999999999929},{"$f":"IF(W1219<0,IF(X1219=0,0,IF(OR(W1219=0,V1219=0),\"N.M.\",IF(ABS(X1219/W1219)>=10,\"N.M.\",X1219/(-W1219)))),IF(X1219=0,0,IF(OR(W1219=0,V1219=0),\"N.M.\",IF(ABS(X1219/W1219)>=10,\"N.M.\",X1219/W1219))))","v":0.17526958252500546}]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F1220-G1220","v":-3180.7},{"$f":"IF(G1220<0,IF(H1220=0,0,IF(OR(G1220=0,F1220=0),\"N.M.\",IF(ABS(H1220/G1220)>=10,\"N.M.\",H1220/(-G1220)))),IF(H1220=0,0,IF(OR(G1220=0,F1220=0),\"N.M.\",IF(ABS(H1220/G1220)>=10,\"N.M.\",H1220/G1220))))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K1220-L1220","v":-14901.620000000003},{"$f":"IF(L1220<0,IF(M1220=0,0,IF(OR(L1220=0,K1220=0),\"N.M.\",IF(ABS(M1220/L1220)>=10,\"N.M.\",M1220/(-L1220)))),IF(M1220=0,0,IF(OR(L1220=0,K1220=0),\"N.M.\",IF(ABS(M1220/L1220)>=10,\"N.M.\",M1220/L1220))))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q1220-R1220","v":-7549.98},{"$f":"IF(R1220<0,IF(S1220=0,0,IF(OR(R1220=0,Q1220=0),\"N.M.\",IF(ABS(S1220/R1220)>=10,\"N.M.\",S1220/(-R1220)))),IF(S1220=0,0,IF(OR(R1220=0,Q1220=0),\"N.M.\",IF(ABS(S1220/R1220)>=10,\"N.M.\",S1220/R1220))))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V1220-W1220","v":-17495.159999999996},{"$f":"IF(W1220<0,IF(X1220=0,0,IF(OR(W1220=0,V1220=0),\"N.M.\",IF(ABS(X1220/W1220)>=10,\"N.M.\",X1220/(-W1220)))),IF(X1220=0,0,IF(OR(W1220=0,V1220=0),\"N.M.\",IF(ABS(X1220/W1220)>=10,\"N.M.\",X1220/W1220))))","v":-0.24141641072897427}]
["%,V5570000","5570000","Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F1221-G1221","v":9792.9000000000087},{"$f":"IF(G1221<0,IF(H1221=0,0,IF(OR(G1221=0,F1221=0),\"N.M.\",IF(ABS(H1221/G1221)>=10,\"N.M.\",H1221/(-G1221)))),IF(H1221=0,0,IF(OR(G1221=0,F1221=0),\"N.M.\",IF(ABS(H1221/G1221)>=10,\"N.M.\",H1221/G1221))))","v":0.16756788296787617},null,655694.9,693511.07000000007,{"$f":"+K1221-L1221","v":-37816.170000000042},{"$f":"IF(L1221<0,IF(M1221=0,0,IF(OR(L1221=0,K1221=0),\"N.M.\",IF(ABS(M1221/L1221)>=10,\"N.M.\",M1221/(-L1221)))),IF(M1221=0,0,IF(OR(L1221=0,K1221=0),\"N.M.\",IF(ABS(M1221/L1221)>=10,\"N.M.\",M1221/L1221))))","v":-5.452857443212844E-2},null,null,196407.32,179830.93,{"$f":"+Q1221-R1221","v":16576.390000000014},{"$f":"IF(R1221<0,IF(S1221=0,0,IF(OR(R1221=0,Q1221=0),\"N.M.\",IF(ABS(S1221/R1221)>=10,\"N.M.\",S1221/(-R1221)))),IF(S1221=0,0,IF(OR(R1221=0,Q1221=0),\"N.M.\",IF(ABS(S1221/R1221)>=10,\"N.M.\",S1221/R1221))))","v":9.2177635960621535E-2},null,760493.38,801151.79,{"$f":"+V1221-W1221","v":-40658.410000000033},{"$f":"IF(W1221<0,IF(X1221=0,0,IF(OR(W1221=0,V1221=0),\"N.M.\",IF(ABS(X1221/W1221)>=10,\"N.M.\",X1221/(-W1221)))),IF(X1221=0,0,IF(OR(W1221=0,V1221=0),\"N.M.\",IF(ABS(X1221/W1221)>=10,\"N.M.\",X1221/W1221))))","v":-5.0749945899765177E-2}]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F1222-G1222","v":0},{"$f":"IF(G1222<0,IF(H1222=0,0,IF(OR(G1222=0,F1222=0),\"N.M.\",IF(ABS(H1222/G1222)>=10,\"N.M.\",H1222/(-G1222)))),IF(H1222=0,0,IF(OR(G1222=0,F1222=0),\"N.M.\",IF(ABS(H1222/G1222)>=10,\"N.M.\",H1222/G1222))))","v":0},null,243.15,245.05,{"$f":"+K1222-L1222","v":-1.9000000000000057},{"$f":"IF(L1222<0,IF(M1222=0,0,IF(OR(L1222=0,K1222=0),\"N.M.\",IF(ABS(M1222/L1222)>=10,\"N.M.\",M1222/(-L1222)))),IF(M1222=0,0,IF(OR(L1222=0,K1222=0),\"N.M.\",IF(ABS(M1222/L1222)>=10,\"N.M.\",M1222/L1222))))","v":-7.7535196898592352E-3},null,null,0,0,{"$f":"+Q1222-R1222","v":0},{"$f":"IF(R1222<0,IF(S1222=0,0,IF(OR(R1222=0,Q1222=0),\"N.M.\",IF(ABS(S1222/R1222)>=10,\"N.M.\",S1222/(-R1222)))),IF(S1222=0,0,IF(OR(R1222=0,Q1222=0),\"N.M.\",IF(ABS(S1222/R1222)>=10,\"N.M.\",S1222/R1222))))","v":0},null,243.15,245.05,{"$f":"+V1222-W1222","v":-1.9000000000000057},{"$f":"IF(W1222<0,IF(X1222=0,0,IF(OR(W1222=0,V1222=0),\"N.M.\",IF(ABS(X1222/W1222)>=10,\"N.M.\",X1222/(-W1222)))),IF(X1222=0,0,IF(OR(W1222=0,V1222=0),\"N.M.\",IF(ABS(X1222/W1222)>=10,\"N.M.\",X1222/W1222))))","v":-7.7535196898592352E-3}]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,{"$f":"+F1223-G1223","v":0},{"$f":"IF(G1223<0,IF(H1223=0,0,IF(OR(G1223=0,F1223=0),\"N.M.\",IF(ABS(H1223/G1223)>=10,\"N.M.\",H1223/(-G1223)))),IF(H1223=0,0,IF(OR(G1223=0,F1223=0),\"N.M.\",IF(ABS(H1223/G1223)>=10,\"N.M.\",H1223/G1223))))","v":0},null,0,446.40000000000003,{"$f":"+K1223-L1223","v":-446.40000000000003},{"$f":"IF(L1223<0,IF(M1223=0,0,IF(OR(L1223=0,K1223=0),\"N.M.\",IF(ABS(M1223/L1223)>=10,\"N.M.\",M1223/(-L1223)))),IF(M1223=0,0,IF(OR(L1223=0,K1223=0),\"N.M.\",IF(ABS(M1223/L1223)>=10,\"N.M.\",M1223/L1223))))","v":"N.M."},null,null,0,0,{"$f":"+Q1223-R1223","v":0},{"$f":"IF(R1223<0,IF(S1223=0,0,IF(OR(R1223=0,Q1223=0),\"N.M.\",IF(ABS(S1223/R1223)>=10,\"N.M.\",S1223/(-R1223)))),IF(S1223=0,0,IF(OR(R1223=0,Q1223=0),\"N.M.\",IF(ABS(S1223/R1223)>=10,\"N.M.\",S1223/R1223))))","v":0},null,0,446.40000000000003,{"$f":"+V1223-W1223","v":-446.40000000000003},{"$f":"IF(W1223<0,IF(X1223=0,0,IF(OR(W1223=0,V1223=0),\"N.M.\",IF(ABS(X1223/W1223)>=10,\"N.M.\",X1223/(-W1223)))),IF(X1223=0,0,IF(OR(W1223=0,V1223=0),\"N.M.\",IF(ABS(X1223/W1223)>=10,\"N.M.\",X1223/W1223))))","v":"N.M."}]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,{"$f":"+F1224-G1224","v":0},{"$f":"IF(G1224<0,IF(H1224=0,0,IF(OR(G1224=0,F1224=0),\"N.M.\",IF(ABS(H1224/G1224)>=10,\"N.M.\",H1224/(-G1224)))),IF(H1224=0,0,IF(OR(G1224=0,F1224=0),\"N.M.\",IF(ABS(H1224/G1224)>=10,\"N.M.\",H1224/G1224))))","v":0},null,0,5.79,{"$f":"+K1224-L1224","v":-5.79},{"$f":"IF(L1224<0,IF(M1224=0,0,IF(OR(L1224=0,K1224=0),\"N.M.\",IF(ABS(M1224/L1224)>=10,\"N.M.\",M1224/(-L1224)))),IF(M1224=0,0,IF(OR(L1224=0,K1224=0),\"N.M.\",IF(ABS(M1224/L1224)>=10,\"N.M.\",M1224/L1224))))","v":"N.M."},null,null,0,0,{"$f":"+Q1224-R1224","v":0},{"$f":"IF(R1224<0,IF(S1224=0,0,IF(OR(R1224=0,Q1224=0),\"N.M.\",IF(ABS(S1224/R1224)>=10,\"N.M.\",S1224/(-R1224)))),IF(S1224=0,0,IF(OR(R1224=0,Q1224=0),\"N.M.\",IF(ABS(S1224/R1224)>=10,\"N.M.\",S1224/R1224))))","v":0},null,0,5.94,{"$f":"+V1224-W1224","v":-5.94},{"$f":"IF(W1224<0,IF(X1224=0,0,IF(OR(W1224=0,V1224=0),\"N.M.\",IF(ABS(X1224/W1224)>=10,\"N.M.\",X1224/(-W1224)))),IF(X1224=0,0,IF(OR(W1224=0,V1224=0),\"N.M.\",IF(ABS(X1224/W1224)>=10,\"N.M.\",X1224/W1224))))","v":"N.M."}]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,{"$f":"+F1225-G1225","v":0},{"$f":"IF(G1225<0,IF(H1225=0,0,IF(OR(G1225=0,F1225=0),\"N.M.\",IF(ABS(H1225/G1225)>=10,\"N.M.\",H1225/(-G1225)))),IF(H1225=0,0,IF(OR(G1225=0,F1225=0),\"N.M.\",IF(ABS(H1225/G1225)>=10,\"N.M.\",H1225/G1225))))","v":0},null,0.93,0,{"$f":"+K1225-L1225","v":0.93},{"$f":"IF(L1225<0,IF(M1225=0,0,IF(OR(L1225=0,K1225=0),\"N.M.\",IF(ABS(M1225/L1225)>=10,\"N.M.\",M1225/(-L1225)))),IF(M1225=0,0,IF(OR(L1225=0,K1225=0),\"N.M.\",IF(ABS(M1225/L1225)>=10,\"N.M.\",M1225/L1225))))","v":"N.M."},null,null,0,0,{"$f":"+Q1225-R1225","v":0},{"$f":"IF(R1225<0,IF(S1225=0,0,IF(OR(R1225=0,Q1225=0),\"N.M.\",IF(ABS(S1225/R1225)>=10,\"N.M.\",S1225/(-R1225)))),IF(S1225=0,0,IF(OR(R1225=0,Q1225=0),\"N.M.\",IF(ABS(S1225/R1225)>=10,\"N.M.\",S1225/R1225))))","v":0},null,0.93,0,{"$f":"+V1225-W1225","v":0.93},{"$f":"IF(W1225<0,IF(X1225=0,0,IF(OR(W1225=0,V1225=0),\"N.M.\",IF(ABS(X1225/W1225)>=10,\"N.M.\",X1225/(-W1225)))),IF(X1225=0,0,IF(OR(W1225=0,V1225=0),\"N.M.\",IF(ABS(X1225/W1225)>=10,\"N.M.\",X1225/W1225))))","v":"N.M."}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,201931.02000000002,147084.64000000001,{"$f":"+F1226-G1226","v":54846.380000000005},{"$f":"IF(G1226<0,IF(H1226=0,0,IF(OR(G1226=0,F1226=0),\"N.M.\",IF(ABS(H1226/G1226)>=10,\"N.M.\",H1226/(-G1226)))),IF(H1226=0,0,IF(OR(G1226=0,F1226=0),\"N.M.\",IF(ABS(H1226/G1226)>=10,\"N.M.\",H1226/G1226))))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K1226-L1226","v":152154.20999999996},{"$f":"IF(L1226<0,IF(M1226=0,0,IF(OR(L1226=0,K1226=0),\"N.M.\",IF(ABS(M1226/L1226)>=10,\"N.M.\",M1226/(-L1226)))),IF(M1226=0,0,IF(OR(L1226=0,K1226=0),\"N.M.\",IF(ABS(M1226/L1226)>=10,\"N.M.\",M1226/L1226))))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q1226-R1226","v":43988.280000000028},{"$f":"IF(R1226<0,IF(S1226=0,0,IF(OR(R1226=0,Q1226=0),\"N.M.\",IF(ABS(S1226/R1226)>=10,\"N.M.\",S1226/(-R1226)))),IF(S1226=0,0,IF(OR(R1226=0,Q1226=0),\"N.M.\",IF(ABS(S1226/R1226)>=10,\"N.M.\",S1226/R1226))))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V1226-W1226","v":74760.80999999959},{"$f":"IF(W1226<0,IF(X1226=0,0,IF(OR(W1226=0,V1226=0),\"N.M.\",IF(ABS(X1226/W1226)>=10,\"N.M.\",X1226/(-W1226)))),IF(X1226=0,0,IF(OR(W1226=0,V1226=0),\"N.M.\",IF(ABS(X1226/W1226)>=10,\"N.M.\",X1226/W1226))))","v":3.4899641952505688E-2}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,63095.82,32035.74,{"$f":"+F1227-G1227","v":31060.079999999998},{"$f":"IF(G1227<0,IF(H1227=0,0,IF(OR(G1227=0,F1227=0),\"N.M.\",IF(ABS(H1227/G1227)>=10,\"N.M.\",H1227/(-G1227)))),IF(H1227=0,0,IF(OR(G1227=0,F1227=0),\"N.M.\",IF(ABS(H1227/G1227)>=10,\"N.M.\",H1227/G1227))))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K1227-L1227","v":233157.13},{"$f":"IF(L1227<0,IF(M1227=0,0,IF(OR(L1227=0,K1227=0),\"N.M.\",IF(ABS(M1227/L1227)>=10,\"N.M.\",M1227/(-L1227)))),IF(M1227=0,0,IF(OR(L1227=0,K1227=0),\"N.M.\",IF(ABS(M1227/L1227)>=10,\"N.M.\",M1227/L1227))))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q1227-R1227","v":77267.61},{"$f":"IF(R1227<0,IF(S1227=0,0,IF(OR(R1227=0,Q1227=0),\"N.M.\",IF(ABS(S1227/R1227)>=10,\"N.M.\",S1227/(-R1227)))),IF(S1227=0,0,IF(OR(R1227=0,Q1227=0),\"N.M.\",IF(ABS(S1227/R1227)>=10,\"N.M.\",S1227/R1227))))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V1227-W1227","v":252397.37},{"$f":"IF(W1227<0,IF(X1227=0,0,IF(OR(W1227=0,V1227=0),\"N.M.\",IF(ABS(X1227/W1227)>=10,\"N.M.\",X1227/(-W1227)))),IF(X1227=0,0,IF(OR(W1227=0,V1227=0),\"N.M.\",IF(ABS(X1227/W1227)>=10,\"N.M.\",X1227/W1227))))","v":0.6880218160797662}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-105.54,0,{"$f":"+F1228-G1228","v":-105.54},{"$f":"IF(G1228<0,IF(H1228=0,0,IF(OR(G1228=0,F1228=0),\"N.M.\",IF(ABS(H1228/G1228)>=10,\"N.M.\",H1228/(-G1228)))),IF(H1228=0,0,IF(OR(G1228=0,F1228=0),\"N.M.\",IF(ABS(H1228/G1228)>=10,\"N.M.\",H1228/G1228))))","v":"N.M."},null,141.44,0,{"$f":"+K1228-L1228","v":141.44},{"$f":"IF(L1228<0,IF(M1228=0,0,IF(OR(L1228=0,K1228=0),\"N.M.\",IF(ABS(M1228/L1228)>=10,\"N.M.\",M1228/(-L1228)))),IF(M1228=0,0,IF(OR(L1228=0,K1228=0),\"N.M.\",IF(ABS(M1228/L1228)>=10,\"N.M.\",M1228/L1228))))","v":"N.M."},null,null,36.75,0,{"$f":"+Q1228-R1228","v":36.75},{"$f":"IF(R1228<0,IF(S1228=0,0,IF(OR(R1228=0,Q1228=0),\"N.M.\",IF(ABS(S1228/R1228)>=10,\"N.M.\",S1228/(-R1228)))),IF(S1228=0,0,IF(OR(R1228=0,Q1228=0),\"N.M.\",IF(ABS(S1228/R1228)>=10,\"N.M.\",S1228/R1228))))","v":"N.M."},null,271.49,0,{"$f":"+V1228-W1228","v":271.49},{"$f":"IF(W1228<0,IF(X1228=0,0,IF(OR(W1228=0,V1228=0),\"N.M.\",IF(ABS(X1228/W1228)>=10,\"N.M.\",X1228/(-W1228)))),IF(X1228=0,0,IF(OR(W1228=0,V1228=0),\"N.M.\",IF(ABS(X1228/W1228)>=10,\"N.M.\",X1228/W1228))))","v":"N.M."}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,9864.81,4624.46,{"$f":"+F1229-G1229","v":5240.3499999999995},{"$f":"IF(G1229<0,IF(H1229=0,0,IF(OR(G1229=0,F1229=0),\"N.M.\",IF(ABS(H1229/G1229)>=10,\"N.M.\",H1229/(-G1229)))),IF(H1229=0,0,IF(OR(G1229=0,F1229=0),\"N.M.\",IF(ABS(H1229/G1229)>=10,\"N.M.\",H1229/G1229))))","v":1.1331809551817942},null,80783.650000000009,62968.959999999999,{"$f":"+K1229-L1229","v":17814.69000000001},{"$f":"IF(L1229<0,IF(M1229=0,0,IF(OR(L1229=0,K1229=0),\"N.M.\",IF(ABS(M1229/L1229)>=10,\"N.M.\",M1229/(-L1229)))),IF(M1229=0,0,IF(OR(L1229=0,K1229=0),\"N.M.\",IF(ABS(M1229/L1229)>=10,\"N.M.\",M1229/L1229))))","v":0.28291224755816213},null,null,27956.170000000002,16973.48,{"$f":"+Q1229-R1229","v":10982.690000000002},{"$f":"IF(R1229<0,IF(S1229=0,0,IF(OR(R1229=0,Q1229=0),\"N.M.\",IF(ABS(S1229/R1229)>=10,\"N.M.\",S1229/(-R1229)))),IF(S1229=0,0,IF(OR(R1229=0,Q1229=0),\"N.M.\",IF(ABS(S1229/R1229)>=10,\"N.M.\",S1229/R1229))))","v":0.64704998621378773},null,95075.19,71107.81,{"$f":"+V1229-W1229","v":23967.380000000005},{"$f":"IF(W1229<0,IF(X1229=0,0,IF(OR(W1229=0,V1229=0),\"N.M.\",IF(ABS(X1229/W1229)>=10,\"N.M.\",X1229/(-W1229)))),IF(X1229=0,0,IF(OR(W1229=0,V1229=0),\"N.M.\",IF(ABS(X1229/W1229)>=10,\"N.M.\",X1229/W1229))))","v":0.33705692806458259}]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86514.87,105296.06,{"$f":"+F1230-G1230","v":-18781.190000000002},{"$f":"IF(G1230<0,IF(H1230=0,0,IF(OR(G1230=0,F1230=0),\"N.M.\",IF(ABS(H1230/G1230)>=10,\"N.M.\",H1230/(-G1230)))),IF(H1230=0,0,IF(OR(G1230=0,F1230=0),\"N.M.\",IF(ABS(H1230/G1230)>=10,\"N.M.\",H1230/G1230))))","v":-0.1783655532790116},null,1080768.29,1087969.74,{"$f":"+K1230-L1230","v":-7201.4499999999534},{"$f":"IF(L1230<0,IF(M1230=0,0,IF(OR(L1230=0,K1230=0),\"N.M.\",IF(ABS(M1230/L1230)>=10,\"N.M.\",M1230/(-L1230)))),IF(M1230=0,0,IF(OR(L1230=0,K1230=0),\"N.M.\",IF(ABS(M1230/L1230)>=10,\"N.M.\",M1230/L1230))))","v":-6.6191638749069932E-3},null,null,274396.72000000003,291040.96000000002,{"$f":"+Q1230-R1230","v":-16644.239999999991},{"$f":"IF(R1230<0,IF(S1230=0,0,IF(OR(R1230=0,Q1230=0),\"N.M.\",IF(ABS(S1230/R1230)>=10,\"N.M.\",S1230/(-R1230)))),IF(S1230=0,0,IF(OR(R1230=0,Q1230=0),\"N.M.\",IF(ABS(S1230/R1230)>=10,\"N.M.\",S1230/R1230))))","v":-5.7188651384327445E-2},null,1308900.4100000001,1278642.8500000001,{"$f":"+V1230-W1230","v":30257.560000000056},{"$f":"IF(W1230<0,IF(X1230=0,0,IF(OR(W1230=0,V1230=0),\"N.M.\",IF(ABS(X1230/W1230)>=10,\"N.M.\",X1230/(-W1230)))),IF(X1230=0,0,IF(OR(W1230=0,V1230=0),\"N.M.\",IF(ABS(X1230/W1230)>=10,\"N.M.\",X1230/W1230))))","v":2.3663808857962217E-2}]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,{"$f":"+F1231-G1231","v":0},{"$f":"IF(G1231<0,IF(H1231=0,0,IF(OR(G1231=0,F1231=0),\"N.M.\",IF(ABS(H1231/G1231)>=10,\"N.M.\",H1231/(-G1231)))),IF(H1231=0,0,IF(OR(G1231=0,F1231=0),\"N.M.\",IF(ABS(H1231/G1231)>=10,\"N.M.\",H1231/G1231))))","v":0},null,0,0,{"$f":"+K1231-L1231","v":0},{"$f":"IF(L1231<0,IF(M1231=0,0,IF(OR(L1231=0,K1231=0),\"N.M.\",IF(ABS(M1231/L1231)>=10,\"N.M.\",M1231/(-L1231)))),IF(M1231=0,0,IF(OR(L1231=0,K1231=0),\"N.M.\",IF(ABS(M1231/L1231)>=10,\"N.M.\",M1231/L1231))))","v":0},null,null,0,0,{"$f":"+Q1231-R1231","v":0},{"$f":"IF(R1231<0,IF(S1231=0,0,IF(OR(R1231=0,Q1231=0),\"N.M.\",IF(ABS(S1231/R1231)>=10,\"N.M.\",S1231/(-R1231)))),IF(S1231=0,0,IF(OR(R1231=0,Q1231=0),\"N.M.\",IF(ABS(S1231/R1231)>=10,\"N.M.\",S1231/R1231))))","v":0},null,0,4112.75,{"$f":"+V1231-W1231","v":-4112.75},{"$f":"IF(W1231<0,IF(X1231=0,0,IF(OR(W1231=0,V1231=0),\"N.M.\",IF(ABS(X1231/W1231)>=10,\"N.M.\",X1231/(-W1231)))),IF(X1231=0,0,IF(OR(W1231=0,V1231=0),\"N.M.\",IF(ABS(X1231/W1231)>=10,\"N.M.\",X1231/W1231))))","v":"N.M."}]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,{"$f":"+F1232-G1232","v":0},{"$f":"IF(G1232<0,IF(H1232=0,0,IF(OR(G1232=0,F1232=0),\"N.M.\",IF(ABS(H1232/G1232)>=10,\"N.M.\",H1232/(-G1232)))),IF(H1232=0,0,IF(OR(G1232=0,F1232=0),\"N.M.\",IF(ABS(H1232/G1232)>=10,\"N.M.\",H1232/G1232))))","v":0},null,0,3534.9700000000003,{"$f":"+K1232-L1232","v":-3534.9700000000003},{"$f":"IF(L1232<0,IF(M1232=0,0,IF(OR(L1232=0,K1232=0),\"N.M.\",IF(ABS(M1232/L1232)>=10,\"N.M.\",M1232/(-L1232)))),IF(M1232=0,0,IF(OR(L1232=0,K1232=0),\"N.M.\",IF(ABS(M1232/L1232)>=10,\"N.M.\",M1232/L1232))))","v":"N.M."},null,null,0,0,{"$f":"+Q1232-R1232","v":0},{"$f":"IF(R1232<0,IF(S1232=0,0,IF(OR(R1232=0,Q1232=0),\"N.M.\",IF(ABS(S1232/R1232)>=10,\"N.M.\",S1232/(-R1232)))),IF(S1232=0,0,IF(OR(R1232=0,Q1232=0),\"N.M.\",IF(ABS(S1232/R1232)>=10,\"N.M.\",S1232/R1232))))","v":0},null,0,20393.730000000003,{"$f":"+V1232-W1232","v":-20393.730000000003},{"$f":"IF(W1232<0,IF(X1232=0,0,IF(OR(W1232=0,V1232=0),\"N.M.\",IF(ABS(X1232/W1232)>=10,\"N.M.\",X1232/(-W1232)))),IF(X1232=0,0,IF(OR(W1232=0,V1232=0),\"N.M.\",IF(ABS(X1232/W1232)>=10,\"N.M.\",X1232/W1232))))","v":"N.M."}]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,20632.64,13046.32,{"$f":"+F1233-G1233","v":7586.32},{"$f":"IF(G1233<0,IF(H1233=0,0,IF(OR(G1233=0,F1233=0),\"N.M.\",IF(ABS(H1233/G1233)>=10,\"N.M.\",H1233/(-G1233)))),IF(H1233=0,0,IF(OR(G1233=0,F1233=0),\"N.M.\",IF(ABS(H1233/G1233)>=10,\"N.M.\",H1233/G1233))))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K1233-L1233","v":15191.580000000002},{"$f":"IF(L1233<0,IF(M1233=0,0,IF(OR(L1233=0,K1233=0),\"N.M.\",IF(ABS(M1233/L1233)>=10,\"N.M.\",M1233/(-L1233)))),IF(M1233=0,0,IF(OR(L1233=0,K1233=0),\"N.M.\",IF(ABS(M1233/L1233)>=10,\"N.M.\",M1233/L1233))))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q1233-R1233","v":565.38000000000102},{"$f":"IF(R1233<0,IF(S1233=0,0,IF(OR(R1233=0,Q1233=0),\"N.M.\",IF(ABS(S1233/R1233)>=10,\"N.M.\",S1233/(-R1233)))),IF(S1233=0,0,IF(OR(R1233=0,Q1233=0),\"N.M.\",IF(ABS(S1233/R1233)>=10,\"N.M.\",S1233/R1233))))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V1233-W1233","v":18038.049999999988},{"$f":"IF(W1233<0,IF(X1233=0,0,IF(OR(W1233=0,V1233=0),\"N.M.\",IF(ABS(X1233/W1233)>=10,\"N.M.\",X1233/(-W1233)))),IF(X1233=0,0,IF(OR(W1233=0,V1233=0),\"N.M.\",IF(ABS(X1233/W1233)>=10,\"N.M.\",X1233/W1233))))","v":0.23975657557634511}]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2987.9700000000003,1328.13,{"$f":"+F1234-G1234","v":1659.8400000000001},{"$f":"IF(G1234<0,IF(H1234=0,0,IF(OR(G1234=0,F1234=0),\"N.M.\",IF(ABS(H1234/G1234)>=10,\"N.M.\",H1234/(-G1234)))),IF(H1234=0,0,IF(OR(G1234=0,F1234=0),\"N.M.\",IF(ABS(H1234/G1234)>=10,\"N.M.\",H1234/G1234))))","v":1.249757177384744},null,24774.68,20310.580000000002,{"$f":"+K1234-L1234","v":4464.0999999999985},{"$f":"IF(L1234<0,IF(M1234=0,0,IF(OR(L1234=0,K1234=0),\"N.M.\",IF(ABS(M1234/L1234)>=10,\"N.M.\",M1234/(-L1234)))),IF(M1234=0,0,IF(OR(L1234=0,K1234=0),\"N.M.\",IF(ABS(M1234/L1234)>=10,\"N.M.\",M1234/L1234))))","v":0.21979185232524123},null,null,10992.81,5610.09,{"$f":"+Q1234-R1234","v":5382.7199999999993},{"$f":"IF(R1234<0,IF(S1234=0,0,IF(OR(R1234=0,Q1234=0),\"N.M.\",IF(ABS(S1234/R1234)>=10,\"N.M.\",S1234/(-R1234)))),IF(S1234=0,0,IF(OR(R1234=0,Q1234=0),\"N.M.\",IF(ABS(S1234/R1234)>=10,\"N.M.\",S1234/R1234))))","v":0.95947123842932991},null,28792.27,22297.58,{"$f":"+V1234-W1234","v":6494.6899999999987},{"$f":"IF(W1234<0,IF(X1234=0,0,IF(OR(W1234=0,V1234=0),\"N.M.\",IF(ABS(X1234/W1234)>=10,\"N.M.\",X1234/(-W1234)))),IF(X1234=0,0,IF(OR(W1234=0,V1234=0),\"N.M.\",IF(ABS(X1234/W1234)>=10,\"N.M.\",X1234/W1234))))","v":0.29127331306805482}]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26155.4,30039.13,{"$f":"+F1235-G1235","v":-3883.7299999999996},{"$f":"IF(G1235<0,IF(H1235=0,0,IF(OR(G1235=0,F1235=0),\"N.M.\",IF(ABS(H1235/G1235)>=10,\"N.M.\",H1235/(-G1235)))),IF(H1235=0,0,IF(OR(G1235=0,F1235=0),\"N.M.\",IF(ABS(H1235/G1235)>=10,\"N.M.\",H1235/G1235))))","v":-0.12928903067432376},null,321101.45,364193.48,{"$f":"+K1235-L1235","v":-43092.02999999997},{"$f":"IF(L1235<0,IF(M1235=0,0,IF(OR(L1235=0,K1235=0),\"N.M.\",IF(ABS(M1235/L1235)>=10,\"N.M.\",M1235/(-L1235)))),IF(M1235=0,0,IF(OR(L1235=0,K1235=0),\"N.M.\",IF(ABS(M1235/L1235)>=10,\"N.M.\",M1235/L1235))))","v":-0.11832180521188894},null,null,105461.87,94224.98,{"$f":"+Q1235-R1235","v":11236.89},{"$f":"IF(R1235<0,IF(S1235=0,0,IF(OR(R1235=0,Q1235=0),\"N.M.\",IF(ABS(S1235/R1235)>=10,\"N.M.\",S1235/(-R1235)))),IF(S1235=0,0,IF(OR(R1235=0,Q1235=0),\"N.M.\",IF(ABS(S1235/R1235)>=10,\"N.M.\",S1235/R1235))))","v":0.11925595526791304},null,384790.42000000004,438370.02999999997,{"$f":"+V1235-W1235","v":-53579.609999999928},{"$f":"IF(W1235<0,IF(X1235=0,0,IF(OR(W1235=0,V1235=0),\"N.M.\",IF(ABS(X1235/W1235)>=10,\"N.M.\",X1235/(-W1235)))),IF(X1235=0,0,IF(OR(W1235=0,V1235=0),\"N.M.\",IF(ABS(X1235/W1235)>=10,\"N.M.\",X1235/W1235))))","v":-0.12222461923320792}]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,29046.670000000002,861.30000000000007,{"$f":"+F1236-G1236","v":28185.370000000003},{"$f":"IF(G1236<0,IF(H1236=0,0,IF(OR(G1236=0,F1236=0),\"N.M.\",IF(ABS(H1236/G1236)>=10,\"N.M.\",H1236/(-G1236)))),IF(H1236=0,0,IF(OR(G1236=0,F1236=0),\"N.M.\",IF(ABS(H1236/G1236)>=10,\"N.M.\",H1236/G1236))))","v":"N.M."},null,262126.43,174657.52,{"$f":"+K1236-L1236","v":87468.91},{"$f":"IF(L1236<0,IF(M1236=0,0,IF(OR(L1236=0,K1236=0),\"N.M.\",IF(ABS(M1236/L1236)>=10,\"N.M.\",M1236/(-L1236)))),IF(M1236=0,0,IF(OR(L1236=0,K1236=0),\"N.M.\",IF(ABS(M1236/L1236)>=10,\"N.M.\",M1236/L1236))))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q1236-R1236","v":26863.459999999992},{"$f":"IF(R1236<0,IF(S1236=0,0,IF(OR(R1236=0,Q1236=0),\"N.M.\",IF(ABS(S1236/R1236)>=10,\"N.M.\",S1236/(-R1236)))),IF(S1236=0,0,IF(OR(R1236=0,Q1236=0),\"N.M.\",IF(ABS(S1236/R1236)>=10,\"N.M.\",S1236/R1236))))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V1236-W1236","v":85617.099999999977},{"$f":"IF(W1236<0,IF(X1236=0,0,IF(OR(W1236=0,V1236=0),\"N.M.\",IF(ABS(X1236/W1236)>=10,\"N.M.\",X1236/(-W1236)))),IF(X1236=0,0,IF(OR(W1236=0,V1236=0),\"N.M.\",IF(ABS(X1236/W1236)>=10,\"N.M.\",X1236/W1236))))","v":0.41693574185105764}]
["%,V5630000","5630000","Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F1237-G1237","v":3533.1},{"$f":"IF(G1237<0,IF(H1237=0,0,IF(OR(G1237=0,F1237=0),\"N.M.\",IF(ABS(H1237/G1237)>=10,\"N.M.\",H1237/(-G1237)))),IF(H1237=0,0,IF(OR(G1237=0,F1237=0),\"N.M.\",IF(ABS(H1237/G1237)>=10,\"N.M.\",H1237/G1237))))","v":1.3322096785140607},null,19070.91,25779.43,{"$f":"+K1237-L1237","v":-6708.52},{"$f":"IF(L1237<0,IF(M1237=0,0,IF(OR(L1237=0,K1237=0),\"N.M.\",IF(ABS(M1237/L1237)>=10,\"N.M.\",M1237/(-L1237)))),IF(M1237=0,0,IF(OR(L1237=0,K1237=0),\"N.M.\",IF(ABS(M1237/L1237)>=10,\"N.M.\",M1237/L1237))))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q1237-R1237","v":-5514.0599999999995},{"$f":"IF(R1237<0,IF(S1237=0,0,IF(OR(R1237=0,Q1237=0),\"N.M.\",IF(ABS(S1237/R1237)>=10,\"N.M.\",S1237/(-R1237)))),IF(S1237=0,0,IF(OR(R1237=0,Q1237=0),\"N.M.\",IF(ABS(S1237/R1237)>=10,\"N.M.\",S1237/R1237))))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V1237-W1237","v":-7168.3900000000031},{"$f":"IF(W1237<0,IF(X1237=0,0,IF(OR(W1237=0,V1237=0),\"N.M.\",IF(ABS(X1237/W1237)>=10,\"N.M.\",X1237/(-W1237)))),IF(X1237=0,0,IF(OR(W1237=0,V1237=0),\"N.M.\",IF(ABS(X1237/W1237)>=10,\"N.M.\",X1237/W1237))))","v":-0.25932016810036251}]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,{"$f":"+F1238-G1238","v":0},{"$f":"IF(G1238<0,IF(H1238=0,0,IF(OR(G1238=0,F1238=0),\"N.M.\",IF(ABS(H1238/G1238)>=10,\"N.M.\",H1238/(-G1238)))),IF(H1238=0,0,IF(OR(G1238=0,F1238=0),\"N.M.\",IF(ABS(H1238/G1238)>=10,\"N.M.\",H1238/G1238))))","v":0},null,0,15.85,{"$f":"+K1238-L1238","v":-15.85},{"$f":"IF(L1238<0,IF(M1238=0,0,IF(OR(L1238=0,K1238=0),\"N.M.\",IF(ABS(M1238/L1238)>=10,\"N.M.\",M1238/(-L1238)))),IF(M1238=0,0,IF(OR(L1238=0,K1238=0),\"N.M.\",IF(ABS(M1238/L1238)>=10,\"N.M.\",M1238/L1238))))","v":"N.M."},null,null,0,0,{"$f":"+Q1238-R1238","v":0},{"$f":"IF(R1238<0,IF(S1238=0,0,IF(OR(R1238=0,Q1238=0),\"N.M.\",IF(ABS(S1238/R1238)>=10,\"N.M.\",S1238/(-R1238)))),IF(S1238=0,0,IF(OR(R1238=0,Q1238=0),\"N.M.\",IF(ABS(S1238/R1238)>=10,\"N.M.\",S1238/R1238))))","v":0},null,0,15.85,{"$f":"+V1238-W1238","v":-15.85},{"$f":"IF(W1238<0,IF(X1238=0,0,IF(OR(W1238=0,V1238=0),\"N.M.\",IF(ABS(X1238/W1238)>=10,\"N.M.\",X1238/(-W1238)))),IF(X1238=0,0,IF(OR(W1238=0,V1238=0),\"N.M.\",IF(ABS(X1238/W1238)>=10,\"N.M.\",X1238/W1238))))","v":"N.M."}]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6253.5,6175.5,{"$f":"+F1239-G1239","v":78},{"$f":"IF(G1239<0,IF(H1239=0,0,IF(OR(G1239=0,F1239=0),\"N.M.\",IF(ABS(H1239/G1239)>=10,\"N.M.\",H1239/(-G1239)))),IF(H1239=0,0,IF(OR(G1239=0,F1239=0),\"N.M.\",IF(ABS(H1239/G1239)>=10,\"N.M.\",H1239/G1239))))","v":1.2630556230264756E-2},null,83793,77710.5,{"$f":"+K1239-L1239","v":6082.5},{"$f":"IF(L1239<0,IF(M1239=0,0,IF(OR(L1239=0,K1239=0),\"N.M.\",IF(ABS(M1239/L1239)>=10,\"N.M.\",M1239/(-L1239)))),IF(M1239=0,0,IF(OR(L1239=0,K1239=0),\"N.M.\",IF(ABS(M1239/L1239)>=10,\"N.M.\",M1239/L1239))))","v":7.8271276082382685E-2},null,null,21783,21390,{"$f":"+Q1239-R1239","v":393},{"$f":"IF(R1239<0,IF(S1239=0,0,IF(OR(R1239=0,Q1239=0),\"N.M.\",IF(ABS(S1239/R1239)>=10,\"N.M.\",S1239/(-R1239)))),IF(S1239=0,0,IF(OR(R1239=0,Q1239=0),\"N.M.\",IF(ABS(S1239/R1239)>=10,\"N.M.\",S1239/R1239))))","v":1.8373071528751752E-2},null,99372,97296,{"$f":"+V1239-W1239","v":2076},{"$f":"IF(W1239<0,IF(X1239=0,0,IF(OR(W1239=0,V1239=0),\"N.M.\",IF(ABS(X1239/W1239)>=10,\"N.M.\",X1239/(-W1239)))),IF(X1239=0,0,IF(OR(W1239=0,V1239=0),\"N.M.\",IF(ABS(X1239/W1239)>=10,\"N.M.\",X1239/W1239))))","v":2.1336951159348791E-2}]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,{"$f":"+F1240-G1240","v":0},{"$f":"IF(G1240<0,IF(H1240=0,0,IF(OR(G1240=0,F1240=0),\"N.M.\",IF(ABS(H1240/G1240)>=10,\"N.M.\",H1240/(-G1240)))),IF(H1240=0,0,IF(OR(G1240=0,F1240=0),\"N.M.\",IF(ABS(H1240/G1240)>=10,\"N.M.\",H1240/G1240))))","v":0},null,0,0,{"$f":"+K1240-L1240","v":0},{"$f":"IF(L1240<0,IF(M1240=0,0,IF(OR(L1240=0,K1240=0),\"N.M.\",IF(ABS(M1240/L1240)>=10,\"N.M.\",M1240/(-L1240)))),IF(M1240=0,0,IF(OR(L1240=0,K1240=0),\"N.M.\",IF(ABS(M1240/L1240)>=10,\"N.M.\",M1240/L1240))))","v":0},null,null,0,0,{"$f":"+Q1240-R1240","v":0},{"$f":"IF(R1240<0,IF(S1240=0,0,IF(OR(R1240=0,Q1240=0),\"N.M.\",IF(ABS(S1240/R1240)>=10,\"N.M.\",S1240/(-R1240)))),IF(S1240=0,0,IF(OR(R1240=0,Q1240=0),\"N.M.\",IF(ABS(S1240/R1240)>=10,\"N.M.\",S1240/R1240))))","v":0},null,0,0,{"$f":"+V1240-W1240","v":0},{"$f":"IF(W1240<0,IF(X1240=0,0,IF(OR(W1240=0,V1240=0),\"N.M.\",IF(ABS(X1240/W1240)>=10,\"N.M.\",X1240/(-W1240)))),IF(X1240=0,0,IF(OR(W1240=0,V1240=0),\"N.M.\",IF(ABS(X1240/W1240)>=10,\"N.M.\",X1240/W1240))))","v":0}]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.55000000002,170512.23,{"$f":"+F1241-G1241","v":2002.320000000007},{"$f":"IF(G1241<0,IF(H1241=0,0,IF(OR(G1241=0,F1241=0),\"N.M.\",IF(ABS(H1241/G1241)>=10,\"N.M.\",H1241/(-G1241)))),IF(H1241=0,0,IF(OR(G1241=0,F1241=0),\"N.M.\",IF(ABS(H1241/G1241)>=10,\"N.M.\",H1241/G1241))))","v":1.1742969991067543E-2},null,1722531.26,1720423.58,{"$f":"+K1241-L1241","v":2107.6799999999348},{"$f":"IF(L1241<0,IF(M1241=0,0,IF(OR(L1241=0,K1241=0),\"N.M.\",IF(ABS(M1241/L1241)>=10,\"N.M.\",M1241/(-L1241)))),IF(M1241=0,0,IF(OR(L1241=0,K1241=0),\"N.M.\",IF(ABS(M1241/L1241)>=10,\"N.M.\",M1241/L1241))))","v":1.2250936481583998E-3},null,null,513456.93,511624.59,{"$f":"+Q1241-R1241","v":1832.3399999999674},{"$f":"IF(R1241<0,IF(S1241=0,0,IF(OR(R1241=0,Q1241=0),\"N.M.\",IF(ABS(S1241/R1241)>=10,\"N.M.\",S1241/(-R1241)))),IF(S1241=0,0,IF(OR(R1241=0,Q1241=0),\"N.M.\",IF(ABS(S1241/R1241)>=10,\"N.M.\",S1241/R1241))))","v":3.5814150371466067E-3},null,2063636.62,1977924.96,{"$f":"+V1241-W1241","v":85711.660000000149},{"$f":"IF(W1241<0,IF(X1241=0,0,IF(OR(W1241=0,V1241=0),\"N.M.\",IF(ABS(X1241/W1241)>=10,\"N.M.\",X1241/(-W1241)))),IF(X1241=0,0,IF(OR(W1241=0,V1241=0),\"N.M.\",IF(ABS(X1241/W1241)>=10,\"N.M.\",X1241/W1241))))","v":4.3334131341362998E-2}]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11322.4,12289.300000000001,{"$f":"+F1242-G1242","v":-966.90000000000146},{"$f":"IF(G1242<0,IF(H1242=0,0,IF(OR(G1242=0,F1242=0),\"N.M.\",IF(ABS(H1242/G1242)>=10,\"N.M.\",H1242/(-G1242)))),IF(H1242=0,0,IF(OR(G1242=0,F1242=0),\"N.M.\",IF(ABS(H1242/G1242)>=10,\"N.M.\",H1242/G1242))))","v":-7.8678199734728699E-2},null,136845.85,137745.76,{"$f":"+K1242-L1242","v":-899.91000000000349},{"$f":"IF(L1242<0,IF(M1242=0,0,IF(OR(L1242=0,K1242=0),\"N.M.\",IF(ABS(M1242/L1242)>=10,\"N.M.\",M1242/(-L1242)))),IF(M1242=0,0,IF(OR(L1242=0,K1242=0),\"N.M.\",IF(ABS(M1242/L1242)>=10,\"N.M.\",M1242/L1242))))","v":-6.5331230522086741E-3},null,null,36606.129999999997,39022.200000000004,{"$f":"+Q1242-R1242","v":-2416.070000000007},{"$f":"IF(R1242<0,IF(S1242=0,0,IF(OR(R1242=0,Q1242=0),\"N.M.\",IF(ABS(S1242/R1242)>=10,\"N.M.\",S1242/(-R1242)))),IF(S1242=0,0,IF(OR(R1242=0,Q1242=0),\"N.M.\",IF(ABS(S1242/R1242)>=10,\"N.M.\",S1242/R1242))))","v":-6.1915268744458456E-2},null,165147.12,129229.73000000001,{"$f":"+V1242-W1242","v":35917.389999999985},{"$f":"IF(W1242<0,IF(X1242=0,0,IF(OR(W1242=0,V1242=0),\"N.M.\",IF(ABS(X1242/W1242)>=10,\"N.M.\",X1242/(-W1242)))),IF(X1242=0,0,IF(OR(W1242=0,V1242=0),\"N.M.\",IF(ABS(X1242/W1242)>=10,\"N.M.\",X1242/W1242))))","v":0.27793441957976683}]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,{"$f":"+F1243-G1243","v":178270.09999999963},{"$f":"IF(G1243<0,IF(H1243=0,0,IF(OR(G1243=0,F1243=0),\"N.M.\",IF(ABS(H1243/G1243)>=10,\"N.M.\",H1243/(-G1243)))),IF(H1243=0,0,IF(OR(G1243=0,F1243=0),\"N.M.\",IF(ABS(H1243/G1243)>=10,\"N.M.\",H1243/G1243))))","v":2.8192737973859135E-2},null,63751108.869999997,62208002.609999999,{"$f":"+K1243-L1243","v":1543106.2599999979},{"$f":"IF(L1243<0,IF(M1243=0,0,IF(OR(L1243=0,K1243=0),\"N.M.\",IF(ABS(M1243/L1243)>=10,\"N.M.\",M1243/(-L1243)))),IF(M1243=0,0,IF(OR(L1243=0,K1243=0),\"N.M.\",IF(ABS(M1243/L1243)>=10,\"N.M.\",M1243/L1243))))","v":2.4805590844544204E-2},null,null,19293895.760000002,18764863.629999999,{"$f":"+Q1243-R1243","v":529032.13000000268},{"$f":"IF(R1243<0,IF(S1243=0,0,IF(OR(R1243=0,Q1243=0),\"N.M.\",IF(ABS(S1243/R1243)>=10,\"N.M.\",S1243/(-R1243)))),IF(S1243=0,0,IF(OR(R1243=0,Q1243=0),\"N.M.\",IF(ABS(S1243/R1243)>=10,\"N.M.\",S1243/R1243))))","v":2.8192697822446298E-2},null,76192709.390000001,73944223.549999997,{"$f":"+V1243-W1243","v":2248485.8400000036},{"$f":"IF(W1243<0,IF(X1243=0,0,IF(OR(W1243=0,V1243=0),\"N.M.\",IF(ABS(X1243/W1243)>=10,\"N.M.\",X1243/(-W1243)))),IF(X1243=0,0,IF(OR(W1243=0,V1243=0),\"N.M.\",IF(ABS(X1243/W1243)>=10,\"N.M.\",X1243/W1243))))","v":3.0407863279267658E-2}]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.14,{"$f":"+F1244-G1244","v":-59398.489999999991},{"$f":"IF(G1244<0,IF(H1244=0,0,IF(OR(G1244=0,F1244=0),\"N.M.\",IF(ABS(H1244/G1244)>=10,\"N.M.\",H1244/(-G1244)))),IF(H1244=0,0,IF(OR(G1244=0,F1244=0),\"N.M.\",IF(ABS(H1244/G1244)>=10,\"N.M.\",H1244/G1244))))","v":-0.1296205160363203},null,3988506.5,4582491.16,{"$f":"+K1244-L1244","v":-593984.66000000015},{"$f":"IF(L1244<0,IF(M1244=0,0,IF(OR(L1244=0,K1244=0),\"N.M.\",IF(ABS(M1244/L1244)>=10,\"N.M.\",M1244/(-L1244)))),IF(M1244=0,0,IF(OR(L1244=0,K1244=0),\"N.M.\",IF(ABS(M1244/L1244)>=10,\"N.M.\",M1244/L1244))))","v":-0.12962047045170952},null,null,1196551.95,1374747.35,{"$f":"+Q1244-R1244","v":-178195.40000000014},{"$f":"IF(R1244<0,IF(S1244=0,0,IF(OR(R1244=0,Q1244=0),\"N.M.\",IF(ABS(S1244/R1244)>=10,\"N.M.\",S1244/(-R1244)))),IF(S1244=0,0,IF(OR(R1244=0,Q1244=0),\"N.M.\",IF(ABS(S1244/R1244)>=10,\"N.M.\",S1244/R1244))))","v":-0.12962047171794885},null,4905004.7300000004,5487813.3600000003,{"$f":"+V1244-W1244","v":-582808.62999999989},{"$f":"IF(W1244<0,IF(X1244=0,0,IF(OR(W1244=0,V1244=0),\"N.M.\",IF(ABS(X1244/W1244)>=10,\"N.M.\",X1244/(-W1244)))),IF(X1244=0,0,IF(OR(W1244=0,V1244=0),\"N.M.\",IF(ABS(X1244/W1244)>=10,\"N.M.\",X1244/W1244))))","v":-0.10620051954536586}]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,240243,-150865,{"$f":"+F1245-G1245","v":391108},{"$f":"IF(G1245<0,IF(H1245=0,0,IF(OR(G1245=0,F1245=0),\"N.M.\",IF(ABS(H1245/G1245)>=10,\"N.M.\",H1245/(-G1245)))),IF(H1245=0,0,IF(OR(G1245=0,F1245=0),\"N.M.\",IF(ABS(H1245/G1245)>=10,\"N.M.\",H1245/G1245))))","v":2.5924369469393165},null,8536005,-3511573,{"$f":"+K1245-L1245","v":12047578},{"$f":"IF(L1245<0,IF(M1245=0,0,IF(OR(L1245=0,K1245=0),\"N.M.\",IF(ABS(M1245/L1245)>=10,\"N.M.\",M1245/(-L1245)))),IF(M1245=0,0,IF(OR(L1245=0,K1245=0),\"N.M.\",IF(ABS(M1245/L1245)>=10,\"N.M.\",M1245/L1245))))","v":3.4308208885305818},null,null,782198,-446475,{"$f":"+Q1245-R1245","v":1228673},{"$f":"IF(R1245<0,IF(S1245=0,0,IF(OR(R1245=0,Q1245=0),\"N.M.\",IF(ABS(S1245/R1245)>=10,\"N.M.\",S1245/(-R1245)))),IF(S1245=0,0,IF(OR(R1245=0,Q1245=0),\"N.M.\",IF(ABS(S1245/R1245)>=10,\"N.M.\",S1245/R1245))))","v":2.7519413181029173},null,7224148,-13507156,{"$f":"+V1245-W1245","v":20731304},{"$f":"IF(W1245<0,IF(X1245=0,0,IF(OR(W1245=0,V1245=0),\"N.M.\",IF(ABS(X1245/W1245)>=10,\"N.M.\",X1245/(-W1245)))),IF(X1245=0,0,IF(OR(W1245=0,V1245=0),\"N.M.\",IF(ABS(X1245/W1245)>=10,\"N.M.\",X1245/W1245))))","v":1.5348385700142946}]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91200.320000000007,72347.680000000008,{"$f":"+F1246-G1246","v":18852.64},{"$f":"IF(G1246<0,IF(H1246=0,0,IF(OR(G1246=0,F1246=0),\"N.M.\",IF(ABS(H1246/G1246)>=10,\"N.M.\",H1246/(-G1246)))),IF(H1246=0,0,IF(OR(G1246=0,F1246=0),\"N.M.\",IF(ABS(H1246/G1246)>=10,\"N.M.\",H1246/G1246))))","v":0.26058389156362716},null,923402.52,722600.65,{"$f":"+K1246-L1246","v":200801.87},{"$f":"IF(L1246<0,IF(M1246=0,0,IF(OR(L1246=0,K1246=0),\"N.M.\",IF(ABS(M1246/L1246)>=10,\"N.M.\",M1246/(-L1246)))),IF(M1246=0,0,IF(OR(L1246=0,K1246=0),\"N.M.\",IF(ABS(M1246/L1246)>=10,\"N.M.\",M1246/L1246))))","v":0.27788775169244589},null,null,273101.02,217023.19,{"$f":"+Q1246-R1246","v":56077.830000000016},{"$f":"IF(R1246<0,IF(S1246=0,0,IF(OR(R1246=0,Q1246=0),\"N.M.\",IF(ABS(S1246/R1246)>=10,\"N.M.\",S1246/(-R1246)))),IF(S1246=0,0,IF(OR(R1246=0,Q1246=0),\"N.M.\",IF(ABS(S1246/R1246)>=10,\"N.M.\",S1246/R1246))))","v":0.25839556593007418},null,1074600.3900000001,843763.43,{"$f":"+V1246-W1246","v":230836.96000000008},{"$f":"IF(W1246<0,IF(X1246=0,0,IF(OR(W1246=0,V1246=0),\"N.M.\",IF(ABS(X1246/W1246)>=10,\"N.M.\",X1246/(-W1246)))),IF(X1246=0,0,IF(OR(W1246=0,V1246=0),\"N.M.\",IF(ABS(X1246/W1246)>=10,\"N.M.\",X1246/W1246))))","v":0.27358019059915889}]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F1247-G1247","v":581947.49},{"$f":"IF(G1247<0,IF(H1247=0,0,IF(OR(G1247=0,F1247=0),\"N.M.\",IF(ABS(H1247/G1247)>=10,\"N.M.\",H1247/(-G1247)))),IF(H1247=0,0,IF(OR(G1247=0,F1247=0),\"N.M.\",IF(ABS(H1247/G1247)>=10,\"N.M.\",H1247/G1247))))","v":"N.M."},null,7109772,45675.1,{"$f":"+K1247-L1247","v":7064096.9000000004},{"$f":"IF(L1247<0,IF(M1247=0,0,IF(OR(L1247=0,K1247=0),\"N.M.\",IF(ABS(M1247/L1247)>=10,\"N.M.\",M1247/(-L1247)))),IF(M1247=0,0,IF(OR(L1247=0,K1247=0),\"N.M.\",IF(ABS(M1247/L1247)>=10,\"N.M.\",M1247/L1247))))","v":"N.M."},null,null,1759545,13702.53,{"$f":"+Q1247-R1247","v":1745842.47},{"$f":"IF(R1247<0,IF(S1247=0,0,IF(OR(R1247=0,Q1247=0),\"N.M.\",IF(ABS(S1247/R1247)>=10,\"N.M.\",S1247/(-R1247)))),IF(S1247=0,0,IF(OR(R1247=0,Q1247=0),\"N.M.\",IF(ABS(S1247/R1247)>=10,\"N.M.\",S1247/R1247))))","v":"N.M."},null,7118905.0199999996,-722656.60000000009,{"$f":"+V1247-W1247","v":7841561.6199999992},{"$f":"IF(W1247<0,IF(X1247=0,0,IF(OR(W1247=0,V1247=0),\"N.M.\",IF(ABS(X1247/W1247)>=10,\"N.M.\",X1247/(-W1247)))),IF(X1247=0,0,IF(OR(W1247=0,V1247=0),\"N.M.\",IF(ABS(X1247/W1247)>=10,\"N.M.\",X1247/W1247))))","v":"N.M."}]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,0,0,{"$f":"+F1248-G1248","v":0},{"$f":"IF(G1248<0,IF(H1248=0,0,IF(OR(G1248=0,F1248=0),\"N.M.\",IF(ABS(H1248/G1248)>=10,\"N.M.\",H1248/(-G1248)))),IF(H1248=0,0,IF(OR(G1248=0,F1248=0),\"N.M.\",IF(ABS(H1248/G1248)>=10,\"N.M.\",H1248/G1248))))","v":0},null,-15726307,0,{"$f":"+K1248-L1248","v":-15726307},{"$f":"IF(L1248<0,IF(M1248=0,0,IF(OR(L1248=0,K1248=0),\"N.M.\",IF(ABS(M1248/L1248)>=10,\"N.M.\",M1248/(-L1248)))),IF(M1248=0,0,IF(OR(L1248=0,K1248=0),\"N.M.\",IF(ABS(M1248/L1248)>=10,\"N.M.\",M1248/L1248))))","v":"N.M."},null,null,-15726307,0,{"$f":"+Q1248-R1248","v":-15726307},{"$f":"IF(R1248<0,IF(S1248=0,0,IF(OR(R1248=0,Q1248=0),\"N.M.\",IF(ABS(S1248/R1248)>=10,\"N.M.\",S1248/(-R1248)))),IF(S1248=0,0,IF(OR(R1248=0,Q1248=0),\"N.M.\",IF(ABS(S1248/R1248)>=10,\"N.M.\",S1248/R1248))))","v":"N.M."},null,-15726307,0,{"$f":"+V1248-W1248","v":-15726307},{"$f":"IF(W1248<0,IF(X1248=0,0,IF(OR(W1248=0,V1248=0),\"N.M.\",IF(ABS(X1248/W1248)>=10,\"N.M.\",X1248/(-W1248)))),IF(X1248=0,0,IF(OR(W1248=0,V1248=0),\"N.M.\",IF(ABS(X1248/W1248)>=10,\"N.M.\",X1248/W1248))))","v":"N.M."}]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,93127.41,65165.32,{"$f":"+F1249-G1249","v":27962.090000000004},{"$f":"IF(G1249<0,IF(H1249=0,0,IF(OR(G1249=0,F1249=0),\"N.M.\",IF(ABS(H1249/G1249)>=10,\"N.M.\",H1249/(-G1249)))),IF(H1249=0,0,IF(OR(G1249=0,F1249=0),\"N.M.\",IF(ABS(H1249/G1249)>=10,\"N.M.\",H1249/G1249))))","v":0.42909464727557545},null,774800.92,1035582.87,{"$f":"+K1249-L1249","v":-260781.94999999995},{"$f":"IF(L1249<0,IF(M1249=0,0,IF(OR(L1249=0,K1249=0),\"N.M.\",IF(ABS(M1249/L1249)>=10,\"N.M.\",M1249/(-L1249)))),IF(M1249=0,0,IF(OR(L1249=0,K1249=0),\"N.M.\",IF(ABS(M1249/L1249)>=10,\"N.M.\",M1249/L1249))))","v":-0.25182142110944722},null,null,285104.05,185078.32,{"$f":"+Q1249-R1249","v":100025.72999999998},{"$f":"IF(R1249<0,IF(S1249=0,0,IF(OR(R1249=0,Q1249=0),\"N.M.\",IF(ABS(S1249/R1249)>=10,\"N.M.\",S1249/(-R1249)))),IF(S1249=0,0,IF(OR(R1249=0,Q1249=0),\"N.M.\",IF(ABS(S1249/R1249)>=10,\"N.M.\",S1249/R1249))))","v":0.5404508210361969},null,934272.35000000009,1041591.82,{"$f":"+V1249-W1249","v":-107319.46999999986},{"$f":"IF(W1249<0,IF(X1249=0,0,IF(OR(W1249=0,V1249=0),\"N.M.\",IF(ABS(X1249/W1249)>=10,\"N.M.\",X1249/(-W1249)))),IF(X1249=0,0,IF(OR(W1249=0,V1249=0),\"N.M.\",IF(ABS(X1249/W1249)>=10,\"N.M.\",X1249/W1249))))","v":-0.10303409448818431}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F1250-G1250","v":0},{"$f":"IF(G1250<0,IF(H1250=0,0,IF(OR(G1250=0,F1250=0),\"N.M.\",IF(ABS(H1250/G1250)>=10,\"N.M.\",H1250/(-G1250)))),IF(H1250=0,0,IF(OR(G1250=0,F1250=0),\"N.M.\",IF(ABS(H1250/G1250)>=10,\"N.M.\",H1250/G1250))))","v":0},null,0,1248885.1499999999,{"$f":"+K1250-L1250","v":-1248885.1499999999},{"$f":"IF(L1250<0,IF(M1250=0,0,IF(OR(L1250=0,K1250=0),\"N.M.\",IF(ABS(M1250/L1250)>=10,\"N.M.\",M1250/(-L1250)))),IF(M1250=0,0,IF(OR(L1250=0,K1250=0),\"N.M.\",IF(ABS(M1250/L1250)>=10,\"N.M.\",M1250/L1250))))","v":"N.M."},null,null,0,0,{"$f":"+Q1250-R1250","v":0},{"$f":"IF(R1250<0,IF(S1250=0,0,IF(OR(R1250=0,Q1250=0),\"N.M.\",IF(ABS(S1250/R1250)>=10,\"N.M.\",S1250/(-R1250)))),IF(S1250=0,0,IF(OR(R1250=0,Q1250=0),\"N.M.\",IF(ABS(S1250/R1250)>=10,\"N.M.\",S1250/R1250))))","v":0},null,0,493607.84999999986,{"$f":"+V1250-W1250","v":-493607.84999999986},{"$f":"IF(W1250<0,IF(X1250=0,0,IF(OR(W1250=0,V1250=0),\"N.M.\",IF(ABS(X1250/W1250)>=10,\"N.M.\",X1250/(-W1250)))),IF(X1250=0,0,IF(OR(W1250=0,V1250=0),\"N.M.\",IF(ABS(X1250/W1250)>=10,\"N.M.\",X1250/W1250))))","v":"N.M."}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,264.04000000000002,258.13,{"$f":"+F1251-G1251","v":5.910000000000025},{"$f":"IF(G1251<0,IF(H1251=0,0,IF(OR(G1251=0,F1251=0),\"N.M.\",IF(ABS(H1251/G1251)>=10,\"N.M.\",H1251/(-G1251)))),IF(H1251=0,0,IF(OR(G1251=0,F1251=0),\"N.M.\",IF(ABS(H1251/G1251)>=10,\"N.M.\",H1251/G1251))))","v":2.2895440282028532E-2},null,2844.43,2875.28,{"$f":"+K1251-L1251","v":-30.850000000000364},{"$f":"IF(L1251<0,IF(M1251=0,0,IF(OR(L1251=0,K1251=0),\"N.M.\",IF(ABS(M1251/L1251)>=10,\"N.M.\",M1251/(-L1251)))),IF(M1251=0,0,IF(OR(L1251=0,K1251=0),\"N.M.\",IF(ABS(M1251/L1251)>=10,\"N.M.\",M1251/L1251))))","v":-1.0729389833338097E-2},null,null,772.41,765.88,{"$f":"+Q1251-R1251","v":6.5299999999999727},{"$f":"IF(R1251<0,IF(S1251=0,0,IF(OR(R1251=0,Q1251=0),\"N.M.\",IF(ABS(S1251/R1251)>=10,\"N.M.\",S1251/(-R1251)))),IF(S1251=0,0,IF(OR(R1251=0,Q1251=0),\"N.M.\",IF(ABS(S1251/R1251)>=10,\"N.M.\",S1251/R1251))))","v":8.5261398652530067E-3},null,3505.8599999999997,3569.3500000000004,{"$f":"+V1251-W1251","v":-63.490000000000691},{"$f":"IF(W1251<0,IF(X1251=0,0,IF(OR(W1251=0,V1251=0),\"N.M.\",IF(ABS(X1251/W1251)>=10,\"N.M.\",X1251/(-W1251)))),IF(X1251=0,0,IF(OR(W1251=0,V1251=0),\"N.M.\",IF(ABS(X1251/W1251)>=10,\"N.M.\",X1251/W1251))))","v":-1.7787552355471074E-2}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F1252-G1252","v":0},{"$f":"IF(G1252<0,IF(H1252=0,0,IF(OR(G1252=0,F1252=0),\"N.M.\",IF(ABS(H1252/G1252)>=10,\"N.M.\",H1252/(-G1252)))),IF(H1252=0,0,IF(OR(G1252=0,F1252=0),\"N.M.\",IF(ABS(H1252/G1252)>=10,\"N.M.\",H1252/G1252))))","v":0},null,1880.19,0,{"$f":"+K1252-L1252","v":1880.19},{"$f":"IF(L1252<0,IF(M1252=0,0,IF(OR(L1252=0,K1252=0),\"N.M.\",IF(ABS(M1252/L1252)>=10,\"N.M.\",M1252/(-L1252)))),IF(M1252=0,0,IF(OR(L1252=0,K1252=0),\"N.M.\",IF(ABS(M1252/L1252)>=10,\"N.M.\",M1252/L1252))))","v":"N.M."},null,null,1630.19,0,{"$f":"+Q1252-R1252","v":1630.19},{"$f":"IF(R1252<0,IF(S1252=0,0,IF(OR(R1252=0,Q1252=0),\"N.M.\",IF(ABS(S1252/R1252)>=10,\"N.M.\",S1252/(-R1252)))),IF(S1252=0,0,IF(OR(R1252=0,Q1252=0),\"N.M.\",IF(ABS(S1252/R1252)>=10,\"N.M.\",S1252/R1252))))","v":"N.M."},null,1880.19,0,{"$f":"+V1252-W1252","v":1880.19},{"$f":"IF(W1252<0,IF(X1252=0,0,IF(OR(W1252=0,V1252=0),\"N.M.\",IF(ABS(X1252/W1252)>=10,\"N.M.\",X1252/(-W1252)))),IF(X1252=0,0,IF(OR(W1252=0,V1252=0),\"N.M.\",IF(ABS(X1252/W1252)>=10,\"N.M.\",X1252/W1252))))","v":"N.M."}]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F1253-G1253","v":0},{"$f":"IF(G1253<0,IF(H1253=0,0,IF(OR(G1253=0,F1253=0),\"N.M.\",IF(ABS(H1253/G1253)>=10,\"N.M.\",H1253/(-G1253)))),IF(H1253=0,0,IF(OR(G1253=0,F1253=0),\"N.M.\",IF(ABS(H1253/G1253)>=10,\"N.M.\",H1253/G1253))))","v":0},null,0,0,{"$f":"+K1253-L1253","v":0},{"$f":"IF(L1253<0,IF(M1253=0,0,IF(OR(L1253=0,K1253=0),\"N.M.\",IF(ABS(M1253/L1253)>=10,\"N.M.\",M1253/(-L1253)))),IF(M1253=0,0,IF(OR(L1253=0,K1253=0),\"N.M.\",IF(ABS(M1253/L1253)>=10,\"N.M.\",M1253/L1253))))","v":0},null,null,0,0,{"$f":"+Q1253-R1253","v":0},{"$f":"IF(R1253<0,IF(S1253=0,0,IF(OR(R1253=0,Q1253=0),\"N.M.\",IF(ABS(S1253/R1253)>=10,\"N.M.\",S1253/(-R1253)))),IF(S1253=0,0,IF(OR(R1253=0,Q1253=0),\"N.M.\",IF(ABS(S1253/R1253)>=10,\"N.M.\",S1253/R1253))))","v":0},null,0,0,{"$f":"+V1253-W1253","v":0},{"$f":"IF(W1253<0,IF(X1253=0,0,IF(OR(W1253=0,V1253=0),\"N.M.\",IF(ABS(X1253/W1253)>=10,\"N.M.\",X1253/(-W1253)))),IF(X1253=0,0,IF(OR(W1253=0,V1253=0),\"N.M.\",IF(ABS(X1253/W1253)>=10,\"N.M.\",X1253/W1253))))","v":0}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,7096.63,2931.51,{"$f":"+F1254-G1254","v":4165.12},{"$f":"IF(G1254<0,IF(H1254=0,0,IF(OR(G1254=0,F1254=0),\"N.M.\",IF(ABS(H1254/G1254)>=10,\"N.M.\",H1254/(-G1254)))),IF(H1254=0,0,IF(OR(G1254=0,F1254=0),\"N.M.\",IF(ABS(H1254/G1254)>=10,\"N.M.\",H1254/G1254))))","v":1.420810435577569},null,70024.59,60359.9,{"$f":"+K1254-L1254","v":9664.6899999999951},{"$f":"IF(L1254<0,IF(M1254=0,0,IF(OR(L1254=0,K1254=0),\"N.M.\",IF(ABS(M1254/L1254)>=10,\"N.M.\",M1254/(-L1254)))),IF(M1254=0,0,IF(OR(L1254=0,K1254=0),\"N.M.\",IF(ABS(M1254/L1254)>=10,\"N.M.\",M1254/L1254))))","v":0.1601177271665459},null,null,31307.760000000002,16412.88,{"$f":"+Q1254-R1254","v":14894.880000000001},{"$f":"IF(R1254<0,IF(S1254=0,0,IF(OR(R1254=0,Q1254=0),\"N.M.\",IF(ABS(S1254/R1254)>=10,\"N.M.\",S1254/(-R1254)))),IF(S1254=0,0,IF(OR(R1254=0,Q1254=0),\"N.M.\",IF(ABS(S1254/R1254)>=10,\"N.M.\",S1254/R1254))))","v":0.90751166157310603},null,81479.89,64838.41,{"$f":"+V1254-W1254","v":16641.479999999996},{"$f":"IF(W1254<0,IF(X1254=0,0,IF(OR(W1254=0,V1254=0),\"N.M.\",IF(ABS(X1254/W1254)>=10,\"N.M.\",X1254/(-W1254)))),IF(X1254=0,0,IF(OR(W1254=0,V1254=0),\"N.M.\",IF(ABS(X1254/W1254)>=10,\"N.M.\",X1254/W1254))))","v":0.25666082804929974}]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,77560.36,78792.97,{"$f":"+F1255-G1255","v":-1232.6100000000006},{"$f":"IF(G1255<0,IF(H1255=0,0,IF(OR(G1255=0,F1255=0),\"N.M.\",IF(ABS(H1255/G1255)>=10,\"N.M.\",H1255/(-G1255)))),IF(H1255=0,0,IF(OR(G1255=0,F1255=0),\"N.M.\",IF(ABS(H1255/G1255)>=10,\"N.M.\",H1255/G1255))))","v":-1.5643654503694943E-2},null,1064855.3999999999,1158817.01,{"$f":"+K1255-L1255","v":-93961.610000000102},{"$f":"IF(L1255<0,IF(M1255=0,0,IF(OR(L1255=0,K1255=0),\"N.M.\",IF(ABS(M1255/L1255)>=10,\"N.M.\",M1255/(-L1255)))),IF(M1255=0,0,IF(OR(L1255=0,K1255=0),\"N.M.\",IF(ABS(M1255/L1255)>=10,\"N.M.\",M1255/L1255))))","v":-8.1084079012613136E-2},null,null,344320.26,309176.47000000003,{"$f":"+Q1255-R1255","v":35143.789999999979},{"$f":"IF(R1255<0,IF(S1255=0,0,IF(OR(R1255=0,Q1255=0),\"N.M.\",IF(ABS(S1255/R1255)>=10,\"N.M.\",S1255/(-R1255)))),IF(S1255=0,0,IF(OR(R1255=0,Q1255=0),\"N.M.\",IF(ABS(S1255/R1255)>=10,\"N.M.\",S1255/R1255))))","v":0.11366903179921801},null,1277216.99,1268307.92,{"$f":"+V1255-W1255","v":8909.0700000000652},{"$f":"IF(W1255<0,IF(X1255=0,0,IF(OR(W1255=0,V1255=0),\"N.M.\",IF(ABS(X1255/W1255)>=10,\"N.M.\",X1255/(-W1255)))),IF(X1255=0,0,IF(OR(W1255=0,V1255=0),\"N.M.\",IF(ABS(X1255/W1255)>=10,\"N.M.\",X1255/W1255))))","v":7.0243746487052335E-3}]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-56595.32,-28852.799999999999,{"$f":"+F1256-G1256","v":-27742.52},{"$f":"IF(G1256<0,IF(H1256=0,0,IF(OR(G1256=0,F1256=0),\"N.M.\",IF(ABS(H1256/G1256)>=10,\"N.M.\",H1256/(-G1256)))),IF(H1256=0,0,IF(OR(G1256=0,F1256=0),\"N.M.\",IF(ABS(H1256/G1256)>=10,\"N.M.\",H1256/G1256))))","v":-0.96151915931902632},null,745568.26,837181.5,{"$f":"+K1256-L1256","v":-91613.239999999991},{"$f":"IF(L1256<0,IF(M1256=0,0,IF(OR(L1256=0,K1256=0),\"N.M.\",IF(ABS(M1256/L1256)>=10,\"N.M.\",M1256/(-L1256)))),IF(M1256=0,0,IF(OR(L1256=0,K1256=0),\"N.M.\",IF(ABS(M1256/L1256)>=10,\"N.M.\",M1256/L1256))))","v":-0.10943055956205433},null,null,-61725.87,50165.01,{"$f":"+Q1256-R1256","v":-111890.88},{"$f":"IF(R1256<0,IF(S1256=0,0,IF(OR(R1256=0,Q1256=0),\"N.M.\",IF(ABS(S1256/R1256)>=10,\"N.M.\",S1256/(-R1256)))),IF(S1256=0,0,IF(OR(R1256=0,Q1256=0),\"N.M.\",IF(ABS(S1256/R1256)>=10,\"N.M.\",S1256/R1256))))","v":-2.2304566469736575},null,1101317.8400000001,1007398.17,{"$f":"+V1256-W1256","v":93919.670000000042},{"$f":"IF(W1256<0,IF(X1256=0,0,IF(OR(W1256=0,V1256=0),\"N.M.\",IF(ABS(X1256/W1256)>=10,\"N.M.\",X1256/(-W1256)))),IF(X1256=0,0,IF(OR(W1256=0,V1256=0),\"N.M.\",IF(ABS(X1256/W1256)>=10,\"N.M.\",X1256/W1256))))","v":9.3229939061731701E-2}]
["%,V5810000","5810000","Load Dispatching",null,null,108.7,36.61,{"$f":"+F1257-G1257","v":72.09},{"$f":"IF(G1257<0,IF(H1257=0,0,IF(OR(G1257=0,F1257=0),\"N.M.\",IF(ABS(H1257/G1257)>=10,\"N.M.\",H1257/(-G1257)))),IF(H1257=0,0,IF(OR(G1257=0,F1257=0),\"N.M.\",IF(ABS(H1257/G1257)>=10,\"N.M.\",H1257/G1257))))","v":1.96913411636165},null,2643.84,996.48,{"$f":"+K1257-L1257","v":1647.3600000000001},{"$f":"IF(L1257<0,IF(M1257=0,0,IF(OR(L1257=0,K1257=0),\"N.M.\",IF(ABS(M1257/L1257)>=10,\"N.M.\",M1257/(-L1257)))),IF(M1257=0,0,IF(OR(L1257=0,K1257=0),\"N.M.\",IF(ABS(M1257/L1257)>=10,\"N.M.\",M1257/L1257))))","v":1.6531791907514453},null,null,229.59,996.48,{"$f":"+Q1257-R1257","v":-766.89},{"$f":"IF(R1257<0,IF(S1257=0,0,IF(OR(R1257=0,Q1257=0),\"N.M.\",IF(ABS(S1257/R1257)>=10,\"N.M.\",S1257/(-R1257)))),IF(S1257=0,0,IF(OR(R1257=0,Q1257=0),\"N.M.\",IF(ABS(S1257/R1257)>=10,\"N.M.\",S1257/R1257))))","v":-0.7695989884393063},null,2695.4300000000003,1516.74,{"$f":"+V1257-W1257","v":1178.6900000000003},{"$f":"IF(W1257<0,IF(X1257=0,0,IF(OR(W1257=0,V1257=0),\"N.M.\",IF(ABS(X1257/W1257)>=10,\"N.M.\",X1257/(-W1257)))),IF(X1257=0,0,IF(OR(W1257=0,V1257=0),\"N.M.\",IF(ABS(X1257/W1257)>=10,\"N.M.\",X1257/W1257))))","v":0.77712066669303925}]
["%,V5820000","5820000","Station Expenses",null,null,44668.78,25715.65,{"$f":"+F1258-G1258","v":18953.129999999997},{"$f":"IF(G1258<0,IF(H1258=0,0,IF(OR(G1258=0,F1258=0),\"N.M.\",IF(ABS(H1258/G1258)>=10,\"N.M.\",H1258/(-G1258)))),IF(H1258=0,0,IF(OR(G1258=0,F1258=0),\"N.M.\",IF(ABS(H1258/G1258)>=10,\"N.M.\",H1258/G1258))))","v":0.73702706328636436},null,318179.98,314133.69,{"$f":"+K1258-L1258","v":4046.289999999979},{"$f":"IF(L1258<0,IF(M1258=0,0,IF(OR(L1258=0,K1258=0),\"N.M.\",IF(ABS(M1258/L1258)>=10,\"N.M.\",M1258/(-L1258)))),IF(M1258=0,0,IF(OR(L1258=0,K1258=0),\"N.M.\",IF(ABS(M1258/L1258)>=10,\"N.M.\",M1258/L1258))))","v":1.288078970453624E-2},null,null,124225.96,21370.959999999999,{"$f":"+Q1258-R1258","v":102855},{"$f":"IF(R1258<0,IF(S1258=0,0,IF(OR(R1258=0,Q1258=0),\"N.M.\",IF(ABS(S1258/R1258)>=10,\"N.M.\",S1258/(-R1258)))),IF(S1258=0,0,IF(OR(R1258=0,Q1258=0),\"N.M.\",IF(ABS(S1258/R1258)>=10,\"N.M.\",S1258/R1258))))","v":4.8128394793682645},null,391474.85,378559.74,{"$f":"+V1258-W1258","v":12915.109999999986},{"$f":"IF(W1258<0,IF(X1258=0,0,IF(OR(W1258=0,V1258=0),\"N.M.\",IF(ABS(X1258/W1258)>=10,\"N.M.\",X1258/(-W1258)))),IF(X1258=0,0,IF(OR(W1258=0,V1258=0),\"N.M.\",IF(ABS(X1258/W1258)>=10,\"N.M.\",X1258/W1258))))","v":3.4116438266784489E-2}]
["%,V5830000","5830000","Overhead Line Expenses",null,null,125719.3,-30936.93,{"$f":"+F1259-G1259","v":156656.23000000001},{"$f":"IF(G1259<0,IF(H1259=0,0,IF(OR(G1259=0,F1259=0),\"N.M.\",IF(ABS(H1259/G1259)>=10,\"N.M.\",H1259/(-G1259)))),IF(H1259=0,0,IF(OR(G1259=0,F1259=0),\"N.M.\",IF(ABS(H1259/G1259)>=10,\"N.M.\",H1259/G1259))))","v":5.0637290125426153},null,1019532.77,219894.39,{"$f":"+K1259-L1259","v":799638.38},{"$f":"IF(L1259<0,IF(M1259=0,0,IF(OR(L1259=0,K1259=0),\"N.M.\",IF(ABS(M1259/L1259)>=10,\"N.M.\",M1259/(-L1259)))),IF(M1259=0,0,IF(OR(L1259=0,K1259=0),\"N.M.\",IF(ABS(M1259/L1259)>=10,\"N.M.\",M1259/L1259))))","v":3.6364655778621726},null,null,298949.59000000003,47422.1,{"$f":"+Q1259-R1259","v":251527.49000000002},{"$f":"IF(R1259<0,IF(S1259=0,0,IF(OR(R1259=0,Q1259=0),\"N.M.\",IF(ABS(S1259/R1259)>=10,\"N.M.\",S1259/(-R1259)))),IF(S1259=0,0,IF(OR(R1259=0,Q1259=0),\"N.M.\",IF(ABS(S1259/R1259)>=10,\"N.M.\",S1259/R1259))))","v":5.304014162173333},null,1081586.26,318236.87,{"$f":"+V1259-W1259","v":763349.39},{"$f":"IF(W1259<0,IF(X1259=0,0,IF(OR(W1259=0,V1259=0),\"N.M.\",IF(ABS(X1259/W1259)>=10,\"N.M.\",X1259/(-W1259)))),IF(X1259=0,0,IF(OR(W1259=0,V1259=0),\"N.M.\",IF(ABS(X1259/W1259)>=10,\"N.M.\",X1259/W1259))))","v":2.3986830627136322}]
["%,V5840000","5840000","Underground Line Expenses",null,null,16246.26,36249.79,{"$f":"+F1260-G1260","v":-20003.53},{"$f":"IF(G1260<0,IF(H1260=0,0,IF(OR(G1260=0,F1260=0),\"N.M.\",IF(ABS(H1260/G1260)>=10,\"N.M.\",H1260/(-G1260)))),IF(H1260=0,0,IF(OR(G1260=0,F1260=0),\"N.M.\",IF(ABS(H1260/G1260)>=10,\"N.M.\",H1260/G1260))))","v":-0.55182471401903288},null,323204.84000000003,292084.53999999998,{"$f":"+K1260-L1260","v":31120.300000000047},{"$f":"IF(L1260<0,IF(M1260=0,0,IF(OR(L1260=0,K1260=0),\"N.M.\",IF(ABS(M1260/L1260)>=10,\"N.M.\",M1260/(-L1260)))),IF(M1260=0,0,IF(OR(L1260=0,K1260=0),\"N.M.\",IF(ABS(M1260/L1260)>=10,\"N.M.\",M1260/L1260))))","v":0.10654552274488766},null,null,73573.81,93888.98,{"$f":"+Q1260-R1260","v":-20315.169999999998},{"$f":"IF(R1260<0,IF(S1260=0,0,IF(OR(R1260=0,Q1260=0),\"N.M.\",IF(ABS(S1260/R1260)>=10,\"N.M.\",S1260/(-R1260)))),IF(S1260=0,0,IF(OR(R1260=0,Q1260=0),\"N.M.\",IF(ABS(S1260/R1260)>=10,\"N.M.\",S1260/R1260))))","v":-0.2163743817432035},null,357863.41000000003,345347.55,{"$f":"+V1260-W1260","v":12515.860000000044},{"$f":"IF(W1260<0,IF(X1260=0,0,IF(OR(W1260=0,V1260=0),\"N.M.\",IF(ABS(X1260/W1260)>=10,\"N.M.\",X1260/(-W1260)))),IF(X1260=0,0,IF(OR(W1260=0,V1260=0),\"N.M.\",IF(ABS(X1260/W1260)>=10,\"N.M.\",X1260/W1260))))","v":3.6241345855790912E-2}]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,648.26,7036.58,{"$f":"+F1261-G1261","v":-6388.32},{"$f":"IF(G1261<0,IF(H1261=0,0,IF(OR(G1261=0,F1261=0),\"N.M.\",IF(ABS(H1261/G1261)>=10,\"N.M.\",H1261/(-G1261)))),IF(H1261=0,0,IF(OR(G1261=0,F1261=0),\"N.M.\",IF(ABS(H1261/G1261)>=10,\"N.M.\",H1261/G1261))))","v":-0.90787285868987488},null,18025.46,32206.560000000001,{"$f":"+K1261-L1261","v":-14181.100000000002},{"$f":"IF(L1261<0,IF(M1261=0,0,IF(OR(L1261=0,K1261=0),\"N.M.\",IF(ABS(M1261/L1261)>=10,\"N.M.\",M1261/(-L1261)))),IF(M1261=0,0,IF(OR(L1261=0,K1261=0),\"N.M.\",IF(ABS(M1261/L1261)>=10,\"N.M.\",M1261/L1261))))","v":-0.44031712793915284},null,null,5199.22,10225.69,{"$f":"+Q1261-R1261","v":-5026.47},{"$f":"IF(R1261<0,IF(S1261=0,0,IF(OR(R1261=0,Q1261=0),\"N.M.\",IF(ABS(S1261/R1261)>=10,\"N.M.\",S1261/(-R1261)))),IF(S1261=0,0,IF(OR(R1261=0,Q1261=0),\"N.M.\",IF(ABS(S1261/R1261)>=10,\"N.M.\",S1261/R1261))))","v":-0.49155313724550614},null,26064.93,36225.360000000001,{"$f":"+V1261-W1261","v":-10160.43},{"$f":"IF(W1261<0,IF(X1261=0,0,IF(OR(W1261=0,V1261=0),\"N.M.\",IF(ABS(X1261/W1261)>=10,\"N.M.\",X1261/(-W1261)))),IF(X1261=0,0,IF(OR(W1261=0,V1261=0),\"N.M.\",IF(ABS(X1261/W1261)>=10,\"N.M.\",X1261/W1261))))","v":-0.28047837205758619}]
["%,V5860000","5860000","Meter Expenses",null,null,113949,54585.85,{"$f":"+F1262-G1262","v":59363.15},{"$f":"IF(G1262<0,IF(H1262=0,0,IF(OR(G1262=0,F1262=0),\"N.M.\",IF(ABS(H1262/G1262)>=10,\"N.M.\",H1262/(-G1262)))),IF(H1262=0,0,IF(OR(G1262=0,F1262=0),\"N.M.\",IF(ABS(H1262/G1262)>=10,\"N.M.\",H1262/G1262))))","v":1.0875190182070995},null,1153643.03,1162200.6299999999,{"$f":"+K1262-L1262","v":-8557.5999999998603},{"$f":"IF(L1262<0,IF(M1262=0,0,IF(OR(L1262=0,K1262=0),\"N.M.\",IF(ABS(M1262/L1262)>=10,\"N.M.\",M1262/(-L1262)))),IF(M1262=0,0,IF(OR(L1262=0,K1262=0),\"N.M.\",IF(ABS(M1262/L1262)>=10,\"N.M.\",M1262/L1262))))","v":-7.3632725530357532E-3},null,null,309136.19,302120.09000000003,{"$f":"+Q1262-R1262","v":7016.0999999999767},{"$f":"IF(R1262<0,IF(S1262=0,0,IF(OR(R1262=0,Q1262=0),\"N.M.\",IF(ABS(S1262/R1262)>=10,\"N.M.\",S1262/(-R1262)))),IF(S1262=0,0,IF(OR(R1262=0,Q1262=0),\"N.M.\",IF(ABS(S1262/R1262)>=10,\"N.M.\",S1262/R1262))))","v":2.3222884648286635E-2},null,1344877.1600000001,1345451.14,{"$f":"+V1262-W1262","v":-573.97999999974854},{"$f":"IF(W1262<0,IF(X1262=0,0,IF(OR(W1262=0,V1262=0),\"N.M.\",IF(ABS(X1262/W1262)>=10,\"N.M.\",X1262/(-W1262)))),IF(X1262=0,0,IF(OR(W1262=0,V1262=0),\"N.M.\",IF(ABS(X1262/W1262)>=10,\"N.M.\",X1262/W1262))))","v":-4.2660783653559401E-4}]
["%,V5870000","5870000","Customer Installations Exp",null,null,23112.65,9004.34,{"$f":"+F1263-G1263","v":14108.310000000001},{"$f":"IF(G1263<0,IF(H1263=0,0,IF(OR(G1263=0,F1263=0),\"N.M.\",IF(ABS(H1263/G1263)>=10,\"N.M.\",H1263/(-G1263)))),IF(H1263=0,0,IF(OR(G1263=0,F1263=0),\"N.M.\",IF(ABS(H1263/G1263)>=10,\"N.M.\",H1263/G1263))))","v":1.5668344376156389},null,166933.43,160080.65,{"$f":"+K1263-L1263","v":6852.7799999999988},{"$f":"IF(L1263<0,IF(M1263=0,0,IF(OR(L1263=0,K1263=0),\"N.M.\",IF(ABS(M1263/L1263)>=10,\"N.M.\",M1263/(-L1263)))),IF(M1263=0,0,IF(OR(L1263=0,K1263=0),\"N.M.\",IF(ABS(M1263/L1263)>=10,\"N.M.\",M1263/L1263))))","v":4.2808296942822253E-2},null,null,61530.700000000004,33418.379999999997,{"$f":"+Q1263-R1263","v":28112.320000000007},{"$f":"IF(R1263<0,IF(S1263=0,0,IF(OR(R1263=0,Q1263=0),\"N.M.\",IF(ABS(S1263/R1263)>=10,\"N.M.\",S1263/(-R1263)))),IF(S1263=0,0,IF(OR(R1263=0,Q1263=0),\"N.M.\",IF(ABS(S1263/R1263)>=10,\"N.M.\",S1263/R1263))))","v":0.8412233028650703},null,198808.5,195330.95,{"$f":"+V1263-W1263","v":3477.5499999999884},{"$f":"IF(W1263<0,IF(X1263=0,0,IF(OR(W1263=0,V1263=0),\"N.M.\",IF(ABS(X1263/W1263)>=10,\"N.M.\",X1263/(-W1263)))),IF(X1263=0,0,IF(OR(W1263=0,V1263=0),\"N.M.\",IF(ABS(X1263/W1263)>=10,\"N.M.\",X1263/W1263))))","v":1.7803374222057428E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,225863.823,240983.51,{"$f":"+F1264-G1264","v":-15119.687000000005},{"$f":"IF(G1264<0,IF(H1264=0,0,IF(OR(G1264=0,F1264=0),\"N.M.\",IF(ABS(H1264/G1264)>=10,\"N.M.\",H1264/(-G1264)))),IF(H1264=0,0,IF(OR(G1264=0,F1264=0),\"N.M.\",IF(ABS(H1264/G1264)>=10,\"N.M.\",H1264/G1264))))","v":-6.2741583438634466E-2},null,2542081.0419999999,5359411.8899999997,{"$f":"+K1264-L1264","v":-2817330.8479999998},{"$f":"IF(L1264<0,IF(M1264=0,0,IF(OR(L1264=0,K1264=0),\"N.M.\",IF(ABS(M1264/L1264)>=10,\"N.M.\",M1264/(-L1264)))),IF(M1264=0,0,IF(OR(L1264=0,K1264=0),\"N.M.\",IF(ABS(M1264/L1264)>=10,\"N.M.\",M1264/L1264))))","v":-0.52567910543632423},null,null,741586.00300000003,885340.01,{"$f":"+Q1264-R1264","v":-143754.00699999998},{"$f":"IF(R1264<0,IF(S1264=0,0,IF(OR(R1264=0,Q1264=0),\"N.M.\",IF(ABS(S1264/R1264)>=10,\"N.M.\",S1264/(-R1264)))),IF(S1264=0,0,IF(OR(R1264=0,Q1264=0),\"N.M.\",IF(ABS(S1264/R1264)>=10,\"N.M.\",S1264/R1264))))","v":-0.16237152435932495},null,3468492.4419999998,5832825.0199999996,{"$f":"+V1264-W1264","v":-2364332.5779999997},{"$f":"IF(W1264<0,IF(X1264=0,0,IF(OR(W1264=0,V1264=0),\"N.M.\",IF(ABS(X1264/W1264)>=10,\"N.M.\",X1264/(-W1264)))),IF(X1264=0,0,IF(OR(W1264=0,V1264=0),\"N.M.\",IF(ABS(X1264/W1264)>=10,\"N.M.\",X1264/W1264))))","v":-0.40534947815046918}]
["%,V5890001","5890001","Rents - Nonassociated",null,null,75299.87,135019.13,{"$f":"+F1265-G1265","v":-59719.260000000009},{"$f":"IF(G1265<0,IF(H1265=0,0,IF(OR(G1265=0,F1265=0),\"N.M.\",IF(ABS(H1265/G1265)>=10,\"N.M.\",H1265/(-G1265)))),IF(H1265=0,0,IF(OR(G1265=0,F1265=0),\"N.M.\",IF(ABS(H1265/G1265)>=10,\"N.M.\",H1265/G1265))))","v":-0.44230221302714667},null,859607.88,816097.74,{"$f":"+K1265-L1265","v":43510.140000000014},{"$f":"IF(L1265<0,IF(M1265=0,0,IF(OR(L1265=0,K1265=0),\"N.M.\",IF(ABS(M1265/L1265)>=10,\"N.M.\",M1265/(-L1265)))),IF(M1265=0,0,IF(OR(L1265=0,K1265=0),\"N.M.\",IF(ABS(M1265/L1265)>=10,\"N.M.\",M1265/L1265))))","v":5.3314863976954542E-2},null,null,228232.94,293524.17,{"$f":"+Q1265-R1265","v":-65291.229999999981},{"$f":"IF(R1265<0,IF(S1265=0,0,IF(OR(R1265=0,Q1265=0),\"N.M.\",IF(ABS(S1265/R1265)>=10,\"N.M.\",S1265/(-R1265)))),IF(S1265=0,0,IF(OR(R1265=0,Q1265=0),\"N.M.\",IF(ABS(S1265/R1265)>=10,\"N.M.\",S1265/R1265))))","v":-0.22243902435700605},null,1028620.98,899764.8,{"$f":"+V1265-W1265","v":128856.17999999993},{"$f":"IF(W1265<0,IF(X1265=0,0,IF(OR(W1265=0,V1265=0),\"N.M.\",IF(ABS(X1265/W1265)>=10,\"N.M.\",X1265/(-W1265)))),IF(X1265=0,0,IF(OR(W1265=0,V1265=0),\"N.M.\",IF(ABS(X1265/W1265)>=10,\"N.M.\",X1265/W1265))))","v":0.14321095913065274}]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,{"$f":"+F1266-G1266","v":-416.92599999999993},{"$f":"IF(G1266<0,IF(H1266=0,0,IF(OR(G1266=0,F1266=0),\"N.M.\",IF(ABS(H1266/G1266)>=10,\"N.M.\",H1266/(-G1266)))),IF(H1266=0,0,IF(OR(G1266=0,F1266=0),\"N.M.\",IF(ABS(H1266/G1266)>=10,\"N.M.\",H1266/G1266))))","v":-0.28786472789538364},null,55707.89,60350.62,{"$f":"+K1266-L1266","v":-4642.7300000000032},{"$f":"IF(L1266<0,IF(M1266=0,0,IF(OR(L1266=0,K1266=0),\"N.M.\",IF(ABS(M1266/L1266)>=10,\"N.M.\",M1266/(-L1266)))),IF(M1266=0,0,IF(OR(L1266=0,K1266=0),\"N.M.\",IF(ABS(M1266/L1266)>=10,\"N.M.\",M1266/L1266))))","v":-7.692928423933347E-2},null,null,3094.2420000000002,4345.0200000000004,{"$f":"+Q1266-R1266","v":-1250.7780000000002},{"$f":"IF(R1266<0,IF(S1266=0,0,IF(OR(R1266=0,Q1266=0),\"N.M.\",IF(ABS(S1266/R1266)>=10,\"N.M.\",S1266/(-R1266)))),IF(S1266=0,0,IF(OR(R1266=0,Q1266=0),\"N.M.\",IF(ABS(S1266/R1266)>=10,\"N.M.\",S1266/R1266))))","v":-0.2878647278953837},null,58604.57,135539.4,{"$f":"+V1266-W1266","v":-76934.829999999987},{"$f":"IF(W1266<0,IF(X1266=0,0,IF(OR(W1266=0,V1266=0),\"N.M.\",IF(ABS(X1266/W1266)>=10,\"N.M.\",X1266/(-W1266)))),IF(X1266=0,0,IF(OR(W1266=0,V1266=0),\"N.M.\",IF(ABS(X1266/W1266)>=10,\"N.M.\",X1266/W1266))))","v":-0.56761967368897892}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F1267-G1267","v":0},{"$f":"IF(G1267<0,IF(H1267=0,0,IF(OR(G1267=0,F1267=0),\"N.M.\",IF(ABS(H1267/G1267)>=10,\"N.M.\",H1267/(-G1267)))),IF(H1267=0,0,IF(OR(G1267=0,F1267=0),\"N.M.\",IF(ABS(H1267/G1267)>=10,\"N.M.\",H1267/G1267))))","v":0},null,0,1637.46,{"$f":"+K1267-L1267","v":-1637.46},{"$f":"IF(L1267<0,IF(M1267=0,0,IF(OR(L1267=0,K1267=0),\"N.M.\",IF(ABS(M1267/L1267)>=10,\"N.M.\",M1267/(-L1267)))),IF(M1267=0,0,IF(OR(L1267=0,K1267=0),\"N.M.\",IF(ABS(M1267/L1267)>=10,\"N.M.\",M1267/L1267))))","v":"N.M."},null,null,0,0,{"$f":"+Q1267-R1267","v":0},{"$f":"IF(R1267<0,IF(S1267=0,0,IF(OR(R1267=0,Q1267=0),\"N.M.\",IF(ABS(S1267/R1267)>=10,\"N.M.\",S1267/(-R1267)))),IF(S1267=0,0,IF(OR(R1267=0,Q1267=0),\"N.M.\",IF(ABS(S1267/R1267)>=10,\"N.M.\",S1267/R1267))))","v":0},null,-1637.46,1637.46,{"$f":"+V1267-W1267","v":-3274.92},{"$f":"IF(W1267<0,IF(X1267=0,0,IF(OR(W1267=0,V1267=0),\"N.M.\",IF(ABS(X1267/W1267)>=10,\"N.M.\",X1267/(-W1267)))),IF(X1267=0,0,IF(OR(W1267=0,V1267=0),\"N.M.\",IF(ABS(X1267/W1267)>=10,\"N.M.\",X1267/W1267))))","v":-2}]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,2371.6799999999998,2077.3000000000002,{"$f":"+F1268-G1268","v":294.37999999999965},{"$f":"IF(G1268<0,IF(H1268=0,0,IF(OR(G1268=0,F1268=0),\"N.M.\",IF(ABS(H1268/G1268)>=10,\"N.M.\",H1268/(-G1268)))),IF(H1268=0,0,IF(OR(G1268=0,F1268=0),\"N.M.\",IF(ABS(H1268/G1268)>=10,\"N.M.\",H1268/G1268))))","v":0.14171280026958052},null,18947,9858.7199999999993,{"$f":"+K1268-L1268","v":9088.2800000000007},{"$f":"IF(L1268<0,IF(M1268=0,0,IF(OR(L1268=0,K1268=0),\"N.M.\",IF(ABS(M1268/L1268)>=10,\"N.M.\",M1268/(-L1268)))),IF(M1268=0,0,IF(OR(L1268=0,K1268=0),\"N.M.\",IF(ABS(M1268/L1268)>=10,\"N.M.\",M1268/L1268))))","v":0.9218519239820181},null,null,5660.39,4947.84,{"$f":"+Q1268-R1268","v":712.55000000000018},{"$f":"IF(R1268<0,IF(S1268=0,0,IF(OR(R1268=0,Q1268=0),\"N.M.\",IF(ABS(S1268/R1268)>=10,\"N.M.\",S1268/(-R1268)))),IF(S1268=0,0,IF(OR(R1268=0,Q1268=0),\"N.M.\",IF(ABS(S1268/R1268)>=10,\"N.M.\",S1268/R1268))))","v":0.14401233669641705},null,22628.45,10978.22,{"$f":"+V1268-W1268","v":11650.230000000001},{"$f":"IF(W1268<0,IF(X1268=0,0,IF(OR(W1268=0,V1268=0),\"N.M.\",IF(ABS(X1268/W1268)>=10,\"N.M.\",X1268/(-W1268)))),IF(X1268=0,0,IF(OR(W1268=0,V1268=0),\"N.M.\",IF(ABS(X1268/W1268)>=10,\"N.M.\",X1268/W1268))))","v":1.0612130199613419}]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1003.3000000000001,2196.48,{"$f":"+F1269-G1269","v":-1193.1799999999998},{"$f":"IF(G1269<0,IF(H1269=0,0,IF(OR(G1269=0,F1269=0),\"N.M.\",IF(ABS(H1269/G1269)>=10,\"N.M.\",H1269/(-G1269)))),IF(H1269=0,0,IF(OR(G1269=0,F1269=0),\"N.M.\",IF(ABS(H1269/G1269)>=10,\"N.M.\",H1269/G1269))))","v":-0.54322370337995329},null,29299.46,31175.43,{"$f":"+K1269-L1269","v":-1875.9700000000012},{"$f":"IF(L1269<0,IF(M1269=0,0,IF(OR(L1269=0,K1269=0),\"N.M.\",IF(ABS(M1269/L1269)>=10,\"N.M.\",M1269/(-L1269)))),IF(M1269=0,0,IF(OR(L1269=0,K1269=0),\"N.M.\",IF(ABS(M1269/L1269)>=10,\"N.M.\",M1269/L1269))))","v":-6.0174631111744127E-2},null,null,4431.99,9211.9600000000009,{"$f":"+Q1269-R1269","v":-4779.9700000000012},{"$f":"IF(R1269<0,IF(S1269=0,0,IF(OR(R1269=0,Q1269=0),\"N.M.\",IF(ABS(S1269/R1269)>=10,\"N.M.\",S1269/(-R1269)))),IF(S1269=0,0,IF(OR(R1269=0,Q1269=0),\"N.M.\",IF(ABS(S1269/R1269)>=10,\"N.M.\",S1269/R1269))))","v":-0.51888740289797186},null,25455.14,36606.410000000003,{"$f":"+V1269-W1269","v":-11151.270000000004},{"$f":"IF(W1269<0,IF(X1269=0,0,IF(OR(W1269=0,V1269=0),\"N.M.\",IF(ABS(X1269/W1269)>=10,\"N.M.\",X1269/(-W1269)))),IF(X1269=0,0,IF(OR(W1269=0,V1269=0),\"N.M.\",IF(ABS(X1269/W1269)>=10,\"N.M.\",X1269/W1269))))","v":-0.30462615700365053}]
["%,V9020002","9020002","Meter Reading - Regular",null,null,55248.08,19648.12,{"$f":"+F1270-G1270","v":35599.960000000006},{"$f":"IF(G1270<0,IF(H1270=0,0,IF(OR(G1270=0,F1270=0),\"N.M.\",IF(ABS(H1270/G1270)>=10,\"N.M.\",H1270/(-G1270)))),IF(H1270=0,0,IF(OR(G1270=0,F1270=0),\"N.M.\",IF(ABS(H1270/G1270)>=10,\"N.M.\",H1270/G1270))))","v":1.8118761489648887},null,370702.02,246750.04,{"$f":"+K1270-L1270","v":123951.98000000001},{"$f":"IF(L1270<0,IF(M1270=0,0,IF(OR(L1270=0,K1270=0),\"N.M.\",IF(ABS(M1270/L1270)>=10,\"N.M.\",M1270/(-L1270)))),IF(M1270=0,0,IF(OR(L1270=0,K1270=0),\"N.M.\",IF(ABS(M1270/L1270)>=10,\"N.M.\",M1270/L1270))))","v":0.50233823670302147},null,null,120379.5,66031.540000000008,{"$f":"+Q1270-R1270","v":54347.959999999992},{"$f":"IF(R1270<0,IF(S1270=0,0,IF(OR(R1270=0,Q1270=0),\"N.M.\",IF(ABS(S1270/R1270)>=10,\"N.M.\",S1270/(-R1270)))),IF(S1270=0,0,IF(OR(R1270=0,Q1270=0),\"N.M.\",IF(ABS(S1270/R1270)>=10,\"N.M.\",S1270/R1270))))","v":0.82306061618432624},null,420324.33,295891.20000000001,{"$f":"+V1270-W1270","v":124433.13},{"$f":"IF(W1270<0,IF(X1270=0,0,IF(OR(W1270=0,V1270=0),\"N.M.\",IF(ABS(X1270/W1270)>=10,\"N.M.\",X1270/(-W1270)))),IF(X1270=0,0,IF(OR(W1270=0,V1270=0),\"N.M.\",IF(ABS(X1270/W1270)>=10,\"N.M.\",X1270/W1270))))","v":0.42053677162416453}]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2644.7000000000003,548.29,{"$f":"+F1271-G1271","v":2096.4100000000003},{"$f":"IF(G1271<0,IF(H1271=0,0,IF(OR(G1271=0,F1271=0),\"N.M.\",IF(ABS(H1271/G1271)>=10,\"N.M.\",H1271/(-G1271)))),IF(H1271=0,0,IF(OR(G1271=0,F1271=0),\"N.M.\",IF(ABS(H1271/G1271)>=10,\"N.M.\",H1271/G1271))))","v":3.8235422860165249},null,24784.82,21928.799999999999,{"$f":"+K1271-L1271","v":2856.0200000000004},{"$f":"IF(L1271<0,IF(M1271=0,0,IF(OR(L1271=0,K1271=0),\"N.M.\",IF(ABS(M1271/L1271)>=10,\"N.M.\",M1271/(-L1271)))),IF(M1271=0,0,IF(OR(L1271=0,K1271=0),\"N.M.\",IF(ABS(M1271/L1271)>=10,\"N.M.\",M1271/L1271))))","v":0.13024059684068442},null,null,6702,2909.68,{"$f":"+Q1271-R1271","v":3792.32},{"$f":"IF(R1271<0,IF(S1271=0,0,IF(OR(R1271=0,Q1271=0),\"N.M.\",IF(ABS(S1271/R1271)>=10,\"N.M.\",S1271/(-R1271)))),IF(S1271=0,0,IF(OR(R1271=0,Q1271=0),\"N.M.\",IF(ABS(S1271/R1271)>=10,\"N.M.\",S1271/R1271))))","v":1.303346072420335},null,26083.45,30158.19,{"$f":"+V1271-W1271","v":-4074.739999999998},{"$f":"IF(W1271<0,IF(X1271=0,0,IF(OR(W1271=0,V1271=0),\"N.M.\",IF(ABS(X1271/W1271)>=10,\"N.M.\",X1271/(-W1271)))),IF(X1271=0,0,IF(OR(W1271=0,V1271=0),\"N.M.\",IF(ABS(X1271/W1271)>=10,\"N.M.\",X1271/W1271))))","v":-0.13511221993097058}]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,32927.020000000004,24664.37,{"$f":"+F1272-G1272","v":8262.6500000000051},{"$f":"IF(G1272<0,IF(H1272=0,0,IF(OR(G1272=0,F1272=0),\"N.M.\",IF(ABS(H1272/G1272)>=10,\"N.M.\",H1272/(-G1272)))),IF(H1272=0,0,IF(OR(G1272=0,F1272=0),\"N.M.\",IF(ABS(H1272/G1272)>=10,\"N.M.\",H1272/G1272))))","v":0.33500348883835285},null,308722.40000000002,260048.19,{"$f":"+K1272-L1272","v":48674.210000000021},{"$f":"IF(L1272<0,IF(M1272=0,0,IF(OR(L1272=0,K1272=0),\"N.M.\",IF(ABS(M1272/L1272)>=10,\"N.M.\",M1272/(-L1272)))),IF(M1272=0,0,IF(OR(L1272=0,K1272=0),\"N.M.\",IF(ABS(M1272/L1272)>=10,\"N.M.\",M1272/L1272))))","v":0.18717380805457642},null,null,95292.05,81867.430000000008,{"$f":"+Q1272-R1272","v":13424.619999999995},{"$f":"IF(R1272<0,IF(S1272=0,0,IF(OR(R1272=0,Q1272=0),\"N.M.\",IF(ABS(S1272/R1272)>=10,\"N.M.\",S1272/(-R1272)))),IF(S1272=0,0,IF(OR(R1272=0,Q1272=0),\"N.M.\",IF(ABS(S1272/R1272)>=10,\"N.M.\",S1272/R1272))))","v":0.16397998569150141},null,356819.76,301652.15000000002,{"$f":"+V1272-W1272","v":55167.609999999986},{"$f":"IF(W1272<0,IF(X1272=0,0,IF(OR(W1272=0,V1272=0),\"N.M.\",IF(ABS(X1272/W1272)>=10,\"N.M.\",X1272/(-W1272)))),IF(X1272=0,0,IF(OR(W1272=0,V1272=0),\"N.M.\",IF(ABS(X1272/W1272)>=10,\"N.M.\",X1272/W1272))))","v":0.18288485595080287}]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,258765.01,237530.21,{"$f":"+F1273-G1273","v":21234.800000000017},{"$f":"IF(G1273<0,IF(H1273=0,0,IF(OR(G1273=0,F1273=0),\"N.M.\",IF(ABS(H1273/G1273)>=10,\"N.M.\",H1273/(-G1273)))),IF(H1273=0,0,IF(OR(G1273=0,F1273=0),\"N.M.\",IF(ABS(H1273/G1273)>=10,\"N.M.\",H1273/G1273))))","v":8.9398312745145203E-2},null,2296915.5499999998,2434401.83,{"$f":"+K1273-L1273","v":-137486.28000000026},{"$f":"IF(L1273<0,IF(M1273=0,0,IF(OR(L1273=0,K1273=0),\"N.M.\",IF(ABS(M1273/L1273)>=10,\"N.M.\",M1273/(-L1273)))),IF(M1273=0,0,IF(OR(L1273=0,K1273=0),\"N.M.\",IF(ABS(M1273/L1273)>=10,\"N.M.\",M1273/L1273))))","v":-5.6476411702336034E-2},null,null,683417.31,670537.1,{"$f":"+Q1273-R1273","v":12880.210000000079},{"$f":"IF(R1273<0,IF(S1273=0,0,IF(OR(R1273=0,Q1273=0),\"N.M.\",IF(ABS(S1273/R1273)>=10,\"N.M.\",S1273/(-R1273)))),IF(S1273=0,0,IF(OR(R1273=0,Q1273=0),\"N.M.\",IF(ABS(S1273/R1273)>=10,\"N.M.\",S1273/R1273))))","v":1.9208795456657178E-2},null,2707279.26,2841822.52,{"$f":"+V1273-W1273","v":-134543.26000000024},{"$f":"IF(W1273<0,IF(X1273=0,0,IF(OR(W1273=0,V1273=0),\"N.M.\",IF(ABS(X1273/W1273)>=10,\"N.M.\",X1273/(-W1273)))),IF(X1273=0,0,IF(OR(W1273=0,V1273=0),\"N.M.\",IF(ABS(X1273/W1273)>=10,\"N.M.\",X1273/W1273))))","v":-4.7344005142164983E-2}]
["%,V9030002","9030002","Manual Billing",null,null,805.89,424.33,{"$f":"+F1274-G1274","v":381.56},{"$f":"IF(G1274<0,IF(H1274=0,0,IF(OR(G1274=0,F1274=0),\"N.M.\",IF(ABS(H1274/G1274)>=10,\"N.M.\",H1274/(-G1274)))),IF(H1274=0,0,IF(OR(G1274=0,F1274=0),\"N.M.\",IF(ABS(H1274/G1274)>=10,\"N.M.\",H1274/G1274))))","v":0.89920580680131035},null,7417,8198.77,{"$f":"+K1274-L1274","v":-781.77000000000044},{"$f":"IF(L1274<0,IF(M1274=0,0,IF(OR(L1274=0,K1274=0),\"N.M.\",IF(ABS(M1274/L1274)>=10,\"N.M.\",M1274/(-L1274)))),IF(M1274=0,0,IF(OR(L1274=0,K1274=0),\"N.M.\",IF(ABS(M1274/L1274)>=10,\"N.M.\",M1274/L1274))))","v":-9.5352107694202964E-2},null,null,2411.9500000000003,1342.93,{"$f":"+Q1274-R1274","v":1069.0200000000002},{"$f":"IF(R1274<0,IF(S1274=0,0,IF(OR(R1274=0,Q1274=0),\"N.M.\",IF(ABS(S1274/R1274)>=10,\"N.M.\",S1274/(-R1274)))),IF(S1274=0,0,IF(OR(R1274=0,Q1274=0),\"N.M.\",IF(ABS(S1274/R1274)>=10,\"N.M.\",S1274/R1274))))","v":0.79603553424229123},null,8194.6,9742.8000000000011,{"$f":"+V1274-W1274","v":-1548.2000000000007},{"$f":"IF(W1274<0,IF(X1274=0,0,IF(OR(W1274=0,V1274=0),\"N.M.\",IF(ABS(X1274/W1274)>=10,\"N.M.\",X1274/(-W1274)))),IF(X1274=0,0,IF(OR(W1274=0,V1274=0),\"N.M.\",IF(ABS(X1274/W1274)>=10,\"N.M.\",X1274/W1274))))","v":-0.15890709036416642}]
["%,V9030003","9030003","Postage - Customer Bills",null,null,62669.56,57962.05,{"$f":"+F1275-G1275","v":4707.5099999999948},{"$f":"IF(G1275<0,IF(H1275=0,0,IF(OR(G1275=0,F1275=0),\"N.M.\",IF(ABS(H1275/G1275)>=10,\"N.M.\",H1275/(-G1275)))),IF(H1275=0,0,IF(OR(G1275=0,F1275=0),\"N.M.\",IF(ABS(H1275/G1275)>=10,\"N.M.\",H1275/G1275))))","v":8.1217106710338827E-2},null,550974.78,520384.36,{"$f":"+K1275-L1275","v":30590.420000000042},{"$f":"IF(L1275<0,IF(M1275=0,0,IF(OR(L1275=0,K1275=0),\"N.M.\",IF(ABS(M1275/L1275)>=10,\"N.M.\",M1275/(-L1275)))),IF(M1275=0,0,IF(OR(L1275=0,K1275=0),\"N.M.\",IF(ABS(M1275/L1275)>=10,\"N.M.\",M1275/L1275))))","v":5.8784280142470162E-2},null,null,181131.19,169319.83000000002,{"$f":"+Q1275-R1275","v":11811.359999999986},{"$f":"IF(R1275<0,IF(S1275=0,0,IF(OR(R1275=0,Q1275=0),\"N.M.\",IF(ABS(S1275/R1275)>=10,\"N.M.\",S1275/(-R1275)))),IF(S1275=0,0,IF(OR(R1275=0,Q1275=0),\"N.M.\",IF(ABS(S1275/R1275)>=10,\"N.M.\",S1275/R1275))))","v":6.975768874797468E-2},null,653928.80000000005,615190.74,{"$f":"+V1275-W1275","v":38738.060000000056},{"$f":"IF(W1275<0,IF(X1275=0,0,IF(OR(W1275=0,V1275=0),\"N.M.\",IF(ABS(X1275/W1275)>=10,\"N.M.\",X1275/(-W1275)))),IF(X1275=0,0,IF(OR(W1275=0,V1275=0),\"N.M.\",IF(ABS(X1275/W1275)>=10,\"N.M.\",X1275/W1275))))","v":6.2969185784558554E-2}]
["%,V9030004","9030004","Cashiering",null,null,5390.81,4798.01,{"$f":"+F1276-G1276","v":592.80000000000018},{"$f":"IF(G1276<0,IF(H1276=0,0,IF(OR(G1276=0,F1276=0),\"N.M.\",IF(ABS(H1276/G1276)>=10,\"N.M.\",H1276/(-G1276)))),IF(H1276=0,0,IF(OR(G1276=0,F1276=0),\"N.M.\",IF(ABS(H1276/G1276)>=10,\"N.M.\",H1276/G1276))))","v":0.12355122227756928},null,44479.340000000004,44594.18,{"$f":"+K1276-L1276","v":-114.83999999999651},{"$f":"IF(L1276<0,IF(M1276=0,0,IF(OR(L1276=0,K1276=0),\"N.M.\",IF(ABS(M1276/L1276)>=10,\"N.M.\",M1276/(-L1276)))),IF(M1276=0,0,IF(OR(L1276=0,K1276=0),\"N.M.\",IF(ABS(M1276/L1276)>=10,\"N.M.\",M1276/L1276))))","v":-2.5752239417788712E-3},null,null,13166.880000000001,12865.550000000001,{"$f":"+Q1276-R1276","v":301.32999999999993},{"$f":"IF(R1276<0,IF(S1276=0,0,IF(OR(R1276=0,Q1276=0),\"N.M.\",IF(ABS(S1276/R1276)>=10,\"N.M.\",S1276/(-R1276)))),IF(S1276=0,0,IF(OR(R1276=0,Q1276=0),\"N.M.\",IF(ABS(S1276/R1276)>=10,\"N.M.\",S1276/R1276))))","v":2.3421462743528253E-2},null,54593.5,54632.75,{"$f":"+V1276-W1276","v":-39.25},{"$f":"IF(W1276<0,IF(X1276=0,0,IF(OR(W1276=0,V1276=0),\"N.M.\",IF(ABS(X1276/W1276)>=10,\"N.M.\",X1276/(-W1276)))),IF(X1276=0,0,IF(OR(W1276=0,V1276=0),\"N.M.\",IF(ABS(X1276/W1276)>=10,\"N.M.\",X1276/W1276))))","v":-7.184335403215105E-4}]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,258,531.66999999999996,{"$f":"+F1277-G1277","v":-273.66999999999996},{"$f":"IF(G1277<0,IF(H1277=0,0,IF(OR(G1277=0,F1277=0),\"N.M.\",IF(ABS(H1277/G1277)>=10,\"N.M.\",H1277/(-G1277)))),IF(H1277=0,0,IF(OR(G1277=0,F1277=0),\"N.M.\",IF(ABS(H1277/G1277)>=10,\"N.M.\",H1277/G1277))))","v":-0.51473658472360673},null,2765.54,2710.35,{"$f":"+K1277-L1277","v":55.190000000000055},{"$f":"IF(L1277<0,IF(M1277=0,0,IF(OR(L1277=0,K1277=0),\"N.M.\",IF(ABS(M1277/L1277)>=10,\"N.M.\",M1277/(-L1277)))),IF(M1277=0,0,IF(OR(L1277=0,K1277=0),\"N.M.\",IF(ABS(M1277/L1277)>=10,\"N.M.\",M1277/L1277))))","v":2.0362683786226892E-2},null,null,791.75,1128.6100000000001,{"$f":"+Q1277-R1277","v":-336.86000000000013},{"$f":"IF(R1277<0,IF(S1277=0,0,IF(OR(R1277=0,Q1277=0),\"N.M.\",IF(ABS(S1277/R1277)>=10,\"N.M.\",S1277/(-R1277)))),IF(S1277=0,0,IF(OR(R1277=0,Q1277=0),\"N.M.\",IF(ABS(S1277/R1277)>=10,\"N.M.\",S1277/R1277))))","v":-0.29847334331611458},null,3439.4,3088.12,{"$f":"+V1277-W1277","v":351.2800000000002},{"$f":"IF(W1277<0,IF(X1277=0,0,IF(OR(W1277=0,V1277=0),\"N.M.\",IF(ABS(X1277/W1277)>=10,\"N.M.\",X1277/(-W1277)))),IF(X1277=0,0,IF(OR(W1277=0,V1277=0),\"N.M.\",IF(ABS(X1277/W1277)>=10,\"N.M.\",X1277/W1277))))","v":0.11375205626724356}]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,74301.3,34532.5,{"$f":"+F1278-G1278","v":39768.800000000003},{"$f":"IF(G1278<0,IF(H1278=0,0,IF(OR(G1278=0,F1278=0),\"N.M.\",IF(ABS(H1278/G1278)>=10,\"N.M.\",H1278/(-G1278)))),IF(H1278=0,0,IF(OR(G1278=0,F1278=0),\"N.M.\",IF(ABS(H1278/G1278)>=10,\"N.M.\",H1278/G1278))))","v":1.1516339680011585},null,483924.35000000003,533234.74,{"$f":"+K1278-L1278","v":-49310.389999999956},{"$f":"IF(L1278<0,IF(M1278=0,0,IF(OR(L1278=0,K1278=0),\"N.M.\",IF(ABS(M1278/L1278)>=10,\"N.M.\",M1278/(-L1278)))),IF(M1278=0,0,IF(OR(L1278=0,K1278=0),\"N.M.\",IF(ABS(M1278/L1278)>=10,\"N.M.\",M1278/L1278))))","v":-9.2474076238918637E-2},null,null,195539.17,142712.42000000001,{"$f":"+Q1278-R1278","v":52826.75},{"$f":"IF(R1278<0,IF(S1278=0,0,IF(OR(R1278=0,Q1278=0),\"N.M.\",IF(ABS(S1278/R1278)>=10,\"N.M.\",S1278/(-R1278)))),IF(S1278=0,0,IF(OR(R1278=0,Q1278=0),\"N.M.\",IF(ABS(S1278/R1278)>=10,\"N.M.\",S1278/R1278))))","v":0.37016224656550561},null,596571.57000000007,641350.69999999995,{"$f":"+V1278-W1278","v":-44779.129999999888},{"$f":"IF(W1278<0,IF(X1278=0,0,IF(OR(W1278=0,V1278=0),\"N.M.\",IF(ABS(X1278/W1278)>=10,\"N.M.\",X1278/(-W1278)))),IF(X1278=0,0,IF(OR(W1278=0,V1278=0),\"N.M.\",IF(ABS(X1278/W1278)>=10,\"N.M.\",X1278/W1278))))","v":-6.9820037617484301E-2}]
["%,V9030007","9030007","Collectors",null,null,26229.32,25252.080000000002,{"$f":"+F1279-G1279","v":977.23999999999796},{"$f":"IF(G1279<0,IF(H1279=0,0,IF(OR(G1279=0,F1279=0),\"N.M.\",IF(ABS(H1279/G1279)>=10,\"N.M.\",H1279/(-G1279)))),IF(H1279=0,0,IF(OR(G1279=0,F1279=0),\"N.M.\",IF(ABS(H1279/G1279)>=10,\"N.M.\",H1279/G1279))))","v":3.8699386347579995E-2},null,244958.93,266436.51,{"$f":"+K1279-L1279","v":-21477.580000000016},{"$f":"IF(L1279<0,IF(M1279=0,0,IF(OR(L1279=0,K1279=0),\"N.M.\",IF(ABS(M1279/L1279)>=10,\"N.M.\",M1279/(-L1279)))),IF(M1279=0,0,IF(OR(L1279=0,K1279=0),\"N.M.\",IF(ABS(M1279/L1279)>=10,\"N.M.\",M1279/L1279))))","v":-8.0610498913981476E-2},null,null,75643.89,68648.3,{"$f":"+Q1279-R1279","v":6995.5899999999965},{"$f":"IF(R1279<0,IF(S1279=0,0,IF(OR(R1279=0,Q1279=0),\"N.M.\",IF(ABS(S1279/R1279)>=10,\"N.M.\",S1279/(-R1279)))),IF(S1279=0,0,IF(OR(R1279=0,Q1279=0),\"N.M.\",IF(ABS(S1279/R1279)>=10,\"N.M.\",S1279/R1279))))","v":0.10190478132743266},null,299604.8,315752.05,{"$f":"+V1279-W1279","v":-16147.25},{"$f":"IF(W1279<0,IF(X1279=0,0,IF(OR(W1279=0,V1279=0),\"N.M.\",IF(ABS(X1279/W1279)>=10,\"N.M.\",X1279/(-W1279)))),IF(X1279=0,0,IF(OR(W1279=0,V1279=0),\"N.M.\",IF(ABS(X1279/W1279)>=10,\"N.M.\",X1279/W1279))))","v":-5.1139018733211708E-2}]
["%,V9030009","9030009","Data Processing",null,null,-2.19,3037.65,{"$f":"+F1280-G1280","v":-3039.84},{"$f":"IF(G1280<0,IF(H1280=0,0,IF(OR(G1280=0,F1280=0),\"N.M.\",IF(ABS(H1280/G1280)>=10,\"N.M.\",H1280/(-G1280)))),IF(H1280=0,0,IF(OR(G1280=0,F1280=0),\"N.M.\",IF(ABS(H1280/G1280)>=10,\"N.M.\",H1280/G1280))))","v":-1.0007209520517506},null,-314.60000000000002,30112.720000000001,{"$f":"+K1280-L1280","v":-30427.32},{"$f":"IF(L1280<0,IF(M1280=0,0,IF(OR(L1280=0,K1280=0),\"N.M.\",IF(ABS(M1280/L1280)>=10,\"N.M.\",M1280/(-L1280)))),IF(M1280=0,0,IF(OR(L1280=0,K1280=0),\"N.M.\",IF(ABS(M1280/L1280)>=10,\"N.M.\",M1280/L1280))))","v":-1.0104474122563487},null,null,0,9406.69,{"$f":"+Q1280-R1280","v":-9406.69},{"$f":"IF(R1280<0,IF(S1280=0,0,IF(OR(R1280=0,Q1280=0),\"N.M.\",IF(ABS(S1280/R1280)>=10,\"N.M.\",S1280/(-R1280)))),IF(S1280=0,0,IF(OR(R1280=0,Q1280=0),\"N.M.\",IF(ABS(S1280/R1280)>=10,\"N.M.\",S1280/R1280))))","v":"N.M."},null,5452.32,35684.400000000001,{"$f":"+V1280-W1280","v":-30232.080000000002},{"$f":"IF(W1280<0,IF(X1280=0,0,IF(OR(W1280=0,V1280=0),\"N.M.\",IF(ABS(X1280/W1280)>=10,\"N.M.\",X1280/(-W1280)))),IF(X1280=0,0,IF(OR(W1280=0,V1280=0),\"N.M.\",IF(ABS(X1280/W1280)>=10,\"N.M.\",X1280/W1280))))","v":-0.84720718297070996}]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,{"$f":"+F1281-G1281","v":0},{"$f":"IF(G1281<0,IF(H1281=0,0,IF(OR(G1281=0,F1281=0),\"N.M.\",IF(ABS(H1281/G1281)>=10,\"N.M.\",H1281/(-G1281)))),IF(H1281=0,0,IF(OR(G1281=0,F1281=0),\"N.M.\",IF(ABS(H1281/G1281)>=10,\"N.M.\",H1281/G1281))))","v":0},null,0,0,{"$f":"+K1281-L1281","v":0},{"$f":"IF(L1281<0,IF(M1281=0,0,IF(OR(L1281=0,K1281=0),\"N.M.\",IF(ABS(M1281/L1281)>=10,\"N.M.\",M1281/(-L1281)))),IF(M1281=0,0,IF(OR(L1281=0,K1281=0),\"N.M.\",IF(ABS(M1281/L1281)>=10,\"N.M.\",M1281/L1281))))","v":0},null,null,49.58,0,{"$f":"+Q1281-R1281","v":49.58},{"$f":"IF(R1281<0,IF(S1281=0,0,IF(OR(R1281=0,Q1281=0),\"N.M.\",IF(ABS(S1281/R1281)>=10,\"N.M.\",S1281/(-R1281)))),IF(S1281=0,0,IF(OR(R1281=0,Q1281=0),\"N.M.\",IF(ABS(S1281/R1281)>=10,\"N.M.\",S1281/R1281))))","v":"N.M."},null,0,-288206.66000000003,{"$f":"+V1281-W1281","v":288206.66000000003},{"$f":"IF(W1281<0,IF(X1281=0,0,IF(OR(W1281=0,V1281=0),\"N.M.\",IF(ABS(X1281/W1281)>=10,\"N.M.\",X1281/(-W1281)))),IF(X1281=0,0,IF(OR(W1281=0,V1281=0),\"N.M.\",IF(ABS(X1281/W1281)>=10,\"N.M.\",X1281/W1281))))","v":"N.M."}]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,751.78,7657.72,{"$f":"+F1282-G1282","v":-6905.9400000000005},{"$f":"IF(G1282<0,IF(H1282=0,0,IF(OR(G1282=0,F1282=0),\"N.M.\",IF(ABS(H1282/G1282)>=10,\"N.M.\",H1282/(-G1282)))),IF(H1282=0,0,IF(OR(G1282=0,F1282=0),\"N.M.\",IF(ABS(H1282/G1282)>=10,\"N.M.\",H1282/G1282))))","v":-0.90182717571287541},null,-1798.44,17257.87,{"$f":"+K1282-L1282","v":-19056.309999999998},{"$f":"IF(L1282<0,IF(M1282=0,0,IF(OR(L1282=0,K1282=0),\"N.M.\",IF(ABS(M1282/L1282)>=10,\"N.M.\",M1282/(-L1282)))),IF(M1282=0,0,IF(OR(L1282=0,K1282=0),\"N.M.\",IF(ABS(M1282/L1282)>=10,\"N.M.\",M1282/L1282))))","v":-1.1042098474493085},null,null,1605.24,8508.65,{"$f":"+Q1282-R1282","v":-6903.41},{"$f":"IF(R1282<0,IF(S1282=0,0,IF(OR(R1282=0,Q1282=0),\"N.M.\",IF(ABS(S1282/R1282)>=10,\"N.M.\",S1282/(-R1282)))),IF(S1282=0,0,IF(OR(R1282=0,Q1282=0),\"N.M.\",IF(ABS(S1282/R1282)>=10,\"N.M.\",S1282/R1282))))","v":-0.81134022435991615},null,1206.94,-70086.61,{"$f":"+V1282-W1282","v":71293.55},{"$f":"IF(W1282<0,IF(X1282=0,0,IF(OR(W1282=0,V1282=0),\"N.M.\",IF(ABS(X1282/W1282)>=10,\"N.M.\",X1282/(-W1282)))),IF(X1282=0,0,IF(OR(W1282=0,V1282=0),\"N.M.\",IF(ABS(X1282/W1282)>=10,\"N.M.\",X1282/W1282))))","v":1.017220693082459}]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1670.83,1610.75,{"$f":"+F1283-G1283","v":60.079999999999927},{"$f":"IF(G1283<0,IF(H1283=0,0,IF(OR(G1283=0,F1283=0),\"N.M.\",IF(ABS(H1283/G1283)>=10,\"N.M.\",H1283/(-G1283)))),IF(H1283=0,0,IF(OR(G1283=0,F1283=0),\"N.M.\",IF(ABS(H1283/G1283)>=10,\"N.M.\",H1283/G1283))))","v":3.7299394691913658E-2},null,21236.57,16699.89,{"$f":"+K1283-L1283","v":4536.68},{"$f":"IF(L1283<0,IF(M1283=0,0,IF(OR(L1283=0,K1283=0),\"N.M.\",IF(ABS(M1283/L1283)>=10,\"N.M.\",M1283/(-L1283)))),IF(M1283=0,0,IF(OR(L1283=0,K1283=0),\"N.M.\",IF(ABS(M1283/L1283)>=10,\"N.M.\",M1283/L1283))))","v":0.27165927440240628},null,null,4767.01,4281.17,{"$f":"+Q1283-R1283","v":485.84000000000015},{"$f":"IF(R1283<0,IF(S1283=0,0,IF(OR(R1283=0,Q1283=0),\"N.M.\",IF(ABS(S1283/R1283)>=10,\"N.M.\",S1283/(-R1283)))),IF(S1283=0,0,IF(OR(R1283=0,Q1283=0),\"N.M.\",IF(ABS(S1283/R1283)>=10,\"N.M.\",S1283/R1283))))","v":0.11348299647059101},null,24452.53,34759.759999999995,{"$f":"+V1283-W1283","v":-10307.229999999996},{"$f":"IF(W1283<0,IF(X1283=0,0,IF(OR(W1283=0,V1283=0),\"N.M.\",IF(ABS(X1283/W1283)>=10,\"N.M.\",X1283/(-W1283)))),IF(X1283=0,0,IF(OR(W1283=0,V1283=0),\"N.M.\",IF(ABS(X1283/W1283)>=10,\"N.M.\",X1283/W1283))))","v":-0.29652765151427968}]
["%,V9070000","9070000","Supervision - Customer Service",null,null,17320.13,4280.26,{"$f":"+F1284-G1284","v":13039.87},{"$f":"IF(G1284<0,IF(H1284=0,0,IF(OR(G1284=0,F1284=0),\"N.M.\",IF(ABS(H1284/G1284)>=10,\"N.M.\",H1284/(-G1284)))),IF(H1284=0,0,IF(OR(G1284=0,F1284=0),\"N.M.\",IF(ABS(H1284/G1284)>=10,\"N.M.\",H1284/G1284))))","v":3.0465135295519432},null,30371.27,48876.93,{"$f":"+K1284-L1284","v":-18505.66},{"$f":"IF(L1284<0,IF(M1284=0,0,IF(OR(L1284=0,K1284=0),\"N.M.\",IF(ABS(M1284/L1284)>=10,\"N.M.\",M1284/(-L1284)))),IF(M1284=0,0,IF(OR(L1284=0,K1284=0),\"N.M.\",IF(ABS(M1284/L1284)>=10,\"N.M.\",M1284/L1284))))","v":-0.37861747863460327},null,null,20325.29,14824.08,{"$f":"+Q1284-R1284","v":5501.2100000000009},{"$f":"IF(R1284<0,IF(S1284=0,0,IF(OR(R1284=0,Q1284=0),\"N.M.\",IF(ABS(S1284/R1284)>=10,\"N.M.\",S1284/(-R1284)))),IF(S1284=0,0,IF(OR(R1284=0,Q1284=0),\"N.M.\",IF(ABS(S1284/R1284)>=10,\"N.M.\",S1284/R1284))))","v":0.37109958931684134},null,32647.68,57148.07,{"$f":"+V1284-W1284","v":-24500.39},{"$f":"IF(W1284<0,IF(X1284=0,0,IF(OR(W1284=0,V1284=0),\"N.M.\",IF(ABS(X1284/W1284)>=10,\"N.M.\",X1284/(-W1284)))),IF(X1284=0,0,IF(OR(W1284=0,V1284=0),\"N.M.\",IF(ABS(X1284/W1284)>=10,\"N.M.\",X1284/W1284))))","v":-0.42871771522642849}]
["%,V9070001","9070001","Supervision - DSM",null,null,3.43,0,{"$f":"+F1285-G1285","v":3.43},{"$f":"IF(G1285<0,IF(H1285=0,0,IF(OR(G1285=0,F1285=0),\"N.M.\",IF(ABS(H1285/G1285)>=10,\"N.M.\",H1285/(-G1285)))),IF(H1285=0,0,IF(OR(G1285=0,F1285=0),\"N.M.\",IF(ABS(H1285/G1285)>=10,\"N.M.\",H1285/G1285))))","v":"N.M."},null,7.88,0,{"$f":"+K1285-L1285","v":7.88},{"$f":"IF(L1285<0,IF(M1285=0,0,IF(OR(L1285=0,K1285=0),\"N.M.\",IF(ABS(M1285/L1285)>=10,\"N.M.\",M1285/(-L1285)))),IF(M1285=0,0,IF(OR(L1285=0,K1285=0),\"N.M.\",IF(ABS(M1285/L1285)>=10,\"N.M.\",M1285/L1285))))","v":"N.M."},null,null,3.43,0,{"$f":"+Q1285-R1285","v":3.43},{"$f":"IF(R1285<0,IF(S1285=0,0,IF(OR(R1285=0,Q1285=0),\"N.M.\",IF(ABS(S1285/R1285)>=10,\"N.M.\",S1285/(-R1285)))),IF(S1285=0,0,IF(OR(R1285=0,Q1285=0),\"N.M.\",IF(ABS(S1285/R1285)>=10,\"N.M.\",S1285/R1285))))","v":"N.M."},null,7.88,17.05,{"$f":"+V1285-W1285","v":-9.1700000000000017},{"$f":"IF(W1285<0,IF(X1285=0,0,IF(OR(W1285=0,V1285=0),\"N.M.\",IF(ABS(X1285/W1285)>=10,\"N.M.\",X1285/(-W1285)))),IF(X1285=0,0,IF(OR(W1285=0,V1285=0),\"N.M.\",IF(ABS(X1285/W1285)>=10,\"N.M.\",X1285/W1285))))","v":-0.53782991202346053}]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,111270.82,104080.25,{"$f":"+F1286-G1286","v":7190.570000000007},{"$f":"IF(G1286<0,IF(H1286=0,0,IF(OR(G1286=0,F1286=0),\"N.M.\",IF(ABS(H1286/G1286)>=10,\"N.M.\",H1286/(-G1286)))),IF(H1286=0,0,IF(OR(G1286=0,F1286=0),\"N.M.\",IF(ABS(H1286/G1286)>=10,\"N.M.\",H1286/G1286))))","v":6.9086786397995842E-2},null,1030991.46,1072024.19,{"$f":"+K1286-L1286","v":-41032.729999999981},{"$f":"IF(L1286<0,IF(M1286=0,0,IF(OR(L1286=0,K1286=0),\"N.M.\",IF(ABS(M1286/L1286)>=10,\"N.M.\",M1286/(-L1286)))),IF(M1286=0,0,IF(OR(L1286=0,K1286=0),\"N.M.\",IF(ABS(M1286/L1286)>=10,\"N.M.\",M1286/L1286))))","v":-3.827593666519781E-2},null,null,318127.89,308939.53000000003,{"$f":"+Q1286-R1286","v":9188.359999999986},{"$f":"IF(R1286<0,IF(S1286=0,0,IF(OR(R1286=0,Q1286=0),\"N.M.\",IF(ABS(S1286/R1286)>=10,\"N.M.\",S1286/(-R1286)))),IF(S1286=0,0,IF(OR(R1286=0,Q1286=0),\"N.M.\",IF(ABS(S1286/R1286)>=10,\"N.M.\",S1286/R1286))))","v":2.974161318883338E-2},null,1208531.49,1254882.1299999999,{"$f":"+V1286-W1286","v":-46350.639999999898},{"$f":"IF(W1286<0,IF(X1286=0,0,IF(OR(W1286=0,V1286=0),\"N.M.\",IF(ABS(X1286/W1286)>=10,\"N.M.\",X1286/(-W1286)))),IF(X1286=0,0,IF(OR(W1286=0,V1286=0),\"N.M.\",IF(ABS(X1286/W1286)>=10,\"N.M.\",X1286/W1286))))","v":-3.69362499408609E-2}]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,{"$f":"+F1287-G1287","v":0},{"$f":"IF(G1287<0,IF(H1287=0,0,IF(OR(G1287=0,F1287=0),\"N.M.\",IF(ABS(H1287/G1287)>=10,\"N.M.\",H1287/(-G1287)))),IF(H1287=0,0,IF(OR(G1287=0,F1287=0),\"N.M.\",IF(ABS(H1287/G1287)>=10,\"N.M.\",H1287/G1287))))","v":0},null,0,0,{"$f":"+K1287-L1287","v":0},{"$f":"IF(L1287<0,IF(M1287=0,0,IF(OR(L1287=0,K1287=0),\"N.M.\",IF(ABS(M1287/L1287)>=10,\"N.M.\",M1287/(-L1287)))),IF(M1287=0,0,IF(OR(L1287=0,K1287=0),\"N.M.\",IF(ABS(M1287/L1287)>=10,\"N.M.\",M1287/L1287))))","v":0},null,null,-7.96,0,{"$f":"+Q1287-R1287","v":-7.96},{"$f":"IF(R1287<0,IF(S1287=0,0,IF(OR(R1287=0,Q1287=0),\"N.M.\",IF(ABS(S1287/R1287)>=10,\"N.M.\",S1287/(-R1287)))),IF(S1287=0,0,IF(OR(R1287=0,Q1287=0),\"N.M.\",IF(ABS(S1287/R1287)>=10,\"N.M.\",S1287/R1287))))","v":"N.M."},null,0,0,{"$f":"+V1287-W1287","v":0},{"$f":"IF(W1287<0,IF(X1287=0,0,IF(OR(W1287=0,V1287=0),\"N.M.\",IF(ABS(X1287/W1287)>=10,\"N.M.\",X1287/(-W1287)))),IF(X1287=0,0,IF(OR(W1287=0,V1287=0),\"N.M.\",IF(ABS(X1287/W1287)>=10,\"N.M.\",X1287/W1287))))","v":0}]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,103024.14,16650.990000000002,{"$f":"+F1288-G1288","v":86373.15},{"$f":"IF(G1288<0,IF(H1288=0,0,IF(OR(G1288=0,F1288=0),\"N.M.\",IF(ABS(H1288/G1288)>=10,\"N.M.\",H1288/(-G1288)))),IF(H1288=0,0,IF(OR(G1288=0,F1288=0),\"N.M.\",IF(ABS(H1288/G1288)>=10,\"N.M.\",H1288/G1288))))","v":5.1872681444166373},null,1003027.43,397671.01,{"$f":"+K1288-L1288","v":605356.42000000004},{"$f":"IF(L1288<0,IF(M1288=0,0,IF(OR(L1288=0,K1288=0),\"N.M.\",IF(ABS(M1288/L1288)>=10,\"N.M.\",M1288/(-L1288)))),IF(M1288=0,0,IF(OR(L1288=0,K1288=0),\"N.M.\",IF(ABS(M1288/L1288)>=10,\"N.M.\",M1288/L1288))))","v":1.5222543378256315},null,null,375593.06,59929.86,{"$f":"+Q1288-R1288","v":315663.2},{"$f":"IF(R1288<0,IF(S1288=0,0,IF(OR(R1288=0,Q1288=0),\"N.M.\",IF(ABS(S1288/R1288)>=10,\"N.M.\",S1288/(-R1288)))),IF(S1288=0,0,IF(OR(R1288=0,Q1288=0),\"N.M.\",IF(ABS(S1288/R1288)>=10,\"N.M.\",S1288/R1288))))","v":5.267210702644725},null,1043198.8300000001,461823.61,{"$f":"+V1288-W1288","v":581375.22000000009},{"$f":"IF(W1288<0,IF(X1288=0,0,IF(OR(W1288=0,V1288=0),\"N.M.\",IF(ABS(X1288/W1288)>=10,\"N.M.\",X1288/(-W1288)))),IF(X1288=0,0,IF(OR(W1288=0,V1288=0),\"N.M.\",IF(ABS(X1288/W1288)>=10,\"N.M.\",X1288/W1288))))","v":1.2588685537320192}]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,2516.61,93.12,{"$f":"+F1289-G1289","v":2423.4900000000002},{"$f":"IF(G1289<0,IF(H1289=0,0,IF(OR(G1289=0,F1289=0),\"N.M.\",IF(ABS(H1289/G1289)>=10,\"N.M.\",H1289/(-G1289)))),IF(H1289=0,0,IF(OR(G1289=0,F1289=0),\"N.M.\",IF(ABS(H1289/G1289)>=10,\"N.M.\",H1289/G1289))))","v":"N.M."},null,27091.87,4582.7,{"$f":"+K1289-L1289","v":22509.17},{"$f":"IF(L1289<0,IF(M1289=0,0,IF(OR(L1289=0,K1289=0),\"N.M.\",IF(ABS(M1289/L1289)>=10,\"N.M.\",M1289/(-L1289)))),IF(M1289=0,0,IF(OR(L1289=0,K1289=0),\"N.M.\",IF(ABS(M1289/L1289)>=10,\"N.M.\",M1289/L1289))))","v":4.9117703537216046},null,null,9378.17,803.32,{"$f":"+Q1289-R1289","v":8574.85},{"$f":"IF(R1289<0,IF(S1289=0,0,IF(OR(R1289=0,Q1289=0),\"N.M.\",IF(ABS(S1289/R1289)>=10,\"N.M.\",S1289/(-R1289)))),IF(S1289=0,0,IF(OR(R1289=0,Q1289=0),\"N.M.\",IF(ABS(S1289/R1289)>=10,\"N.M.\",S1289/R1289))))","v":"N.M."},null,36792.6,4735.55,{"$f":"+V1289-W1289","v":32057.05},{"$f":"IF(W1289<0,IF(X1289=0,0,IF(OR(W1289=0,V1289=0),\"N.M.\",IF(ABS(X1289/W1289)>=10,\"N.M.\",X1289/(-W1289)))),IF(X1289=0,0,IF(OR(W1289=0,V1289=0),\"N.M.\",IF(ABS(X1289/W1289)>=10,\"N.M.\",X1289/W1289))))","v":6.7694459988808058}]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,{"$f":"+F1290-G1290","v":0},{"$f":"IF(G1290<0,IF(H1290=0,0,IF(OR(G1290=0,F1290=0),\"N.M.\",IF(ABS(H1290/G1290)>=10,\"N.M.\",H1290/(-G1290)))),IF(H1290=0,0,IF(OR(G1290=0,F1290=0),\"N.M.\",IF(ABS(H1290/G1290)>=10,\"N.M.\",H1290/G1290))))","v":0},null,-98.31,0,{"$f":"+K1290-L1290","v":-98.31},{"$f":"IF(L1290<0,IF(M1290=0,0,IF(OR(L1290=0,K1290=0),\"N.M.\",IF(ABS(M1290/L1290)>=10,\"N.M.\",M1290/(-L1290)))),IF(M1290=0,0,IF(OR(L1290=0,K1290=0),\"N.M.\",IF(ABS(M1290/L1290)>=10,\"N.M.\",M1290/L1290))))","v":"N.M."},null,null,0,0,{"$f":"+Q1290-R1290","v":0},{"$f":"IF(R1290<0,IF(S1290=0,0,IF(OR(R1290=0,Q1290=0),\"N.M.\",IF(ABS(S1290/R1290)>=10,\"N.M.\",S1290/(-R1290)))),IF(S1290=0,0,IF(OR(R1290=0,Q1290=0),\"N.M.\",IF(ABS(S1290/R1290)>=10,\"N.M.\",S1290/R1290))))","v":0},null,0,0,{"$f":"+V1290-W1290","v":0},{"$f":"IF(W1290<0,IF(X1290=0,0,IF(OR(W1290=0,V1290=0),\"N.M.\",IF(ABS(X1290/W1290)>=10,\"N.M.\",X1290/(-W1290)))),IF(X1290=0,0,IF(OR(W1290=0,V1290=0),\"N.M.\",IF(ABS(X1290/W1290)>=10,\"N.M.\",X1290/W1290))))","v":0}]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,1292.0899999999999,1402.09,{"$f":"+F1291-G1291","v":-110},{"$f":"IF(G1291<0,IF(H1291=0,0,IF(OR(G1291=0,F1291=0),\"N.M.\",IF(ABS(H1291/G1291)>=10,\"N.M.\",H1291/(-G1291)))),IF(H1291=0,0,IF(OR(G1291=0,F1291=0),\"N.M.\",IF(ABS(H1291/G1291)>=10,\"N.M.\",H1291/G1291))))","v":-7.8454307498092138E-2},null,8116.6,8597.64,{"$f":"+K1291-L1291","v":-481.03999999999905},{"$f":"IF(L1291<0,IF(M1291=0,0,IF(OR(L1291=0,K1291=0),\"N.M.\",IF(ABS(M1291/L1291)>=10,\"N.M.\",M1291/(-L1291)))),IF(M1291=0,0,IF(OR(L1291=0,K1291=0),\"N.M.\",IF(ABS(M1291/L1291)>=10,\"N.M.\",M1291/L1291))))","v":-5.5950237507036711E-2},null,null,3575.27,2664.4500000000003,{"$f":"+Q1291-R1291","v":910.81999999999971},{"$f":"IF(R1291<0,IF(S1291=0,0,IF(OR(R1291=0,Q1291=0),\"N.M.\",IF(ABS(S1291/R1291)>=10,\"N.M.\",S1291/(-R1291)))),IF(S1291=0,0,IF(OR(R1291=0,Q1291=0),\"N.M.\",IF(ABS(S1291/R1291)>=10,\"N.M.\",S1291/R1291))))","v":0.34184165587644716},null,10485.99,12079.22,{"$f":"+V1291-W1291","v":-1593.2299999999996},{"$f":"IF(W1291<0,IF(X1291=0,0,IF(OR(W1291=0,V1291=0),\"N.M.\",IF(ABS(X1291/W1291)>=10,\"N.M.\",X1291/(-W1291)))),IF(X1291=0,0,IF(OR(W1291=0,V1291=0),\"N.M.\",IF(ABS(X1291/W1291)>=10,\"N.M.\",X1291/W1291))))","v":-0.13189841728191057}]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,{"$f":"+F1292-G1292","v":0},{"$f":"IF(G1292<0,IF(H1292=0,0,IF(OR(G1292=0,F1292=0),\"N.M.\",IF(ABS(H1292/G1292)>=10,\"N.M.\",H1292/(-G1292)))),IF(H1292=0,0,IF(OR(G1292=0,F1292=0),\"N.M.\",IF(ABS(H1292/G1292)>=10,\"N.M.\",H1292/G1292))))","v":0},null,2211.0700000000002,0,{"$f":"+K1292-L1292","v":2211.0700000000002},{"$f":"IF(L1292<0,IF(M1292=0,0,IF(OR(L1292=0,K1292=0),\"N.M.\",IF(ABS(M1292/L1292)>=10,\"N.M.\",M1292/(-L1292)))),IF(M1292=0,0,IF(OR(L1292=0,K1292=0),\"N.M.\",IF(ABS(M1292/L1292)>=10,\"N.M.\",M1292/L1292))))","v":"N.M."},null,null,2211.0700000000002,0,{"$f":"+Q1292-R1292","v":2211.0700000000002},{"$f":"IF(R1292<0,IF(S1292=0,0,IF(OR(R1292=0,Q1292=0),\"N.M.\",IF(ABS(S1292/R1292)>=10,\"N.M.\",S1292/(-R1292)))),IF(S1292=0,0,IF(OR(R1292=0,Q1292=0),\"N.M.\",IF(ABS(S1292/R1292)>=10,\"N.M.\",S1292/R1292))))","v":"N.M."},null,2211.0700000000002,0,{"$f":"+V1292-W1292","v":2211.0700000000002},{"$f":"IF(W1292<0,IF(X1292=0,0,IF(OR(W1292=0,V1292=0),\"N.M.\",IF(ABS(X1292/W1292)>=10,\"N.M.\",X1292/(-W1292)))),IF(X1292=0,0,IF(OR(W1292=0,V1292=0),\"N.M.\",IF(ABS(X1292/W1292)>=10,\"N.M.\",X1292/W1292))))","v":"N.M."}]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,{"$f":"+F1293-G1293","v":0},{"$f":"IF(G1293<0,IF(H1293=0,0,IF(OR(G1293=0,F1293=0),\"N.M.\",IF(ABS(H1293/G1293)>=10,\"N.M.\",H1293/(-G1293)))),IF(H1293=0,0,IF(OR(G1293=0,F1293=0),\"N.M.\",IF(ABS(H1293/G1293)>=10,\"N.M.\",H1293/G1293))))","v":0},null,95.41,35.96,{"$f":"+K1293-L1293","v":59.449999999999996},{"$f":"IF(L1293<0,IF(M1293=0,0,IF(OR(L1293=0,K1293=0),\"N.M.\",IF(ABS(M1293/L1293)>=10,\"N.M.\",M1293/(-L1293)))),IF(M1293=0,0,IF(OR(L1293=0,K1293=0),\"N.M.\",IF(ABS(M1293/L1293)>=10,\"N.M.\",M1293/L1293))))","v":1.6532258064516128},null,null,3.0100000000000002,8.17,{"$f":"+Q1293-R1293","v":-5.16},{"$f":"IF(R1293<0,IF(S1293=0,0,IF(OR(R1293=0,Q1293=0),\"N.M.\",IF(ABS(S1293/R1293)>=10,\"N.M.\",S1293/(-R1293)))),IF(S1293=0,0,IF(OR(R1293=0,Q1293=0),\"N.M.\",IF(ABS(S1293/R1293)>=10,\"N.M.\",S1293/R1293))))","v":-0.63157894736842113},null,123.4,51.96,{"$f":"+V1293-W1293","v":71.44},{"$f":"IF(W1293<0,IF(X1293=0,0,IF(OR(W1293=0,V1293=0),\"N.M.\",IF(ABS(X1293/W1293)>=10,\"N.M.\",X1293/(-W1293)))),IF(X1293=0,0,IF(OR(W1293=0,V1293=0),\"N.M.\",IF(ABS(X1293/W1293)>=10,\"N.M.\",X1293/W1293))))","v":1.3749037721324096}]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,{"$f":"+F1294-G1294","v":0},{"$f":"IF(G1294<0,IF(H1294=0,0,IF(OR(G1294=0,F1294=0),\"N.M.\",IF(ABS(H1294/G1294)>=10,\"N.M.\",H1294/(-G1294)))),IF(H1294=0,0,IF(OR(G1294=0,F1294=0),\"N.M.\",IF(ABS(H1294/G1294)>=10,\"N.M.\",H1294/G1294))))","v":0},null,0,79.86,{"$f":"+K1294-L1294","v":-79.86},{"$f":"IF(L1294<0,IF(M1294=0,0,IF(OR(L1294=0,K1294=0),\"N.M.\",IF(ABS(M1294/L1294)>=10,\"N.M.\",M1294/(-L1294)))),IF(M1294=0,0,IF(OR(L1294=0,K1294=0),\"N.M.\",IF(ABS(M1294/L1294)>=10,\"N.M.\",M1294/L1294))))","v":"N.M."},null,null,0,0,{"$f":"+Q1294-R1294","v":0},{"$f":"IF(R1294<0,IF(S1294=0,0,IF(OR(R1294=0,Q1294=0),\"N.M.\",IF(ABS(S1294/R1294)>=10,\"N.M.\",S1294/(-R1294)))),IF(S1294=0,0,IF(OR(R1294=0,Q1294=0),\"N.M.\",IF(ABS(S1294/R1294)>=10,\"N.M.\",S1294/R1294))))","v":0},null,0,79.86,{"$f":"+V1294-W1294","v":-79.86},{"$f":"IF(W1294<0,IF(X1294=0,0,IF(OR(W1294=0,V1294=0),\"N.M.\",IF(ABS(X1294/W1294)>=10,\"N.M.\",X1294/(-W1294)))),IF(X1294=0,0,IF(OR(W1294=0,V1294=0),\"N.M.\",IF(ABS(X1294/W1294)>=10,\"N.M.\",X1294/W1294))))","v":"N.M."}]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,927905.73,1043820.53,{"$f":"+F1295-G1295","v":-115914.80000000005},{"$f":"IF(G1295<0,IF(H1295=0,0,IF(OR(G1295=0,F1295=0),\"N.M.\",IF(ABS(H1295/G1295)>=10,\"N.M.\",H1295/(-G1295)))),IF(H1295=0,0,IF(OR(G1295=0,F1295=0),\"N.M.\",IF(ABS(H1295/G1295)>=10,\"N.M.\",H1295/G1295))))","v":-0.11104859184940542},null,9610479.5199999996,10641867.33,{"$f":"+K1295-L1295","v":-1031387.8100000005},{"$f":"IF(L1295<0,IF(M1295=0,0,IF(OR(L1295=0,K1295=0),\"N.M.\",IF(ABS(M1295/L1295)>=10,\"N.M.\",M1295/(-L1295)))),IF(M1295=0,0,IF(OR(L1295=0,K1295=0),\"N.M.\",IF(ABS(M1295/L1295)>=10,\"N.M.\",M1295/L1295))))","v":-9.6917935360128243E-2},null,null,2809665.48,3127561.94,{"$f":"+Q1295-R1295","v":-317896.45999999996},{"$f":"IF(R1295<0,IF(S1295=0,0,IF(OR(R1295=0,Q1295=0),\"N.M.\",IF(ABS(S1295/R1295)>=10,\"N.M.\",S1295/(-R1295)))),IF(S1295=0,0,IF(OR(R1295=0,Q1295=0),\"N.M.\",IF(ABS(S1295/R1295)>=10,\"N.M.\",S1295/R1295))))","v":-0.1016435377135968},null,11213882.09,12439686.49,{"$f":"+V1295-W1295","v":-1225804.4000000004},{"$f":"IF(W1295<0,IF(X1295=0,0,IF(OR(W1295=0,V1295=0),\"N.M.\",IF(ABS(X1295/W1295)>=10,\"N.M.\",X1295/(-W1295)))),IF(X1295=0,0,IF(OR(W1295=0,V1295=0),\"N.M.\",IF(ABS(X1295/W1295)>=10,\"N.M.\",X1295/W1295))))","v":-9.853981456730429E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,82.3,0,{"$f":"+F1296-G1296","v":82.3},{"$f":"IF(G1296<0,IF(H1296=0,0,IF(OR(G1296=0,F1296=0),\"N.M.\",IF(ABS(H1296/G1296)>=10,\"N.M.\",H1296/(-G1296)))),IF(H1296=0,0,IF(OR(G1296=0,F1296=0),\"N.M.\",IF(ABS(H1296/G1296)>=10,\"N.M.\",H1296/G1296))))","v":"N.M."},null,29.88,0,{"$f":"+K1296-L1296","v":29.88},{"$f":"IF(L1296<0,IF(M1296=0,0,IF(OR(L1296=0,K1296=0),\"N.M.\",IF(ABS(M1296/L1296)>=10,\"N.M.\",M1296/(-L1296)))),IF(M1296=0,0,IF(OR(L1296=0,K1296=0),\"N.M.\",IF(ABS(M1296/L1296)>=10,\"N.M.\",M1296/L1296))))","v":"N.M."},null,null,0.02,0,{"$f":"+Q1296-R1296","v":0.02},{"$f":"IF(R1296<0,IF(S1296=0,0,IF(OR(R1296=0,Q1296=0),\"N.M.\",IF(ABS(S1296/R1296)>=10,\"N.M.\",S1296/(-R1296)))),IF(S1296=0,0,IF(OR(R1296=0,Q1296=0),\"N.M.\",IF(ABS(S1296/R1296)>=10,\"N.M.\",S1296/R1296))))","v":"N.M."},null,29.88,0,{"$f":"+V1296-W1296","v":29.88},{"$f":"IF(W1296<0,IF(X1296=0,0,IF(OR(W1296=0,V1296=0),\"N.M.\",IF(ABS(X1296/W1296)>=10,\"N.M.\",X1296/(-W1296)))),IF(X1296=0,0,IF(OR(W1296=0,V1296=0),\"N.M.\",IF(ABS(X1296/W1296)>=10,\"N.M.\",X1296/W1296))))","v":"N.M."}]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,176889.82,70017.7,{"$f":"+F1297-G1297","v":106872.12000000001},{"$f":"IF(G1297<0,IF(H1297=0,0,IF(OR(G1297=0,F1297=0),\"N.M.\",IF(ABS(H1297/G1297)>=10,\"N.M.\",H1297/(-G1297)))),IF(H1297=0,0,IF(OR(G1297=0,F1297=0),\"N.M.\",IF(ABS(H1297/G1297)>=10,\"N.M.\",H1297/G1297))))","v":1.5263586207487538},null,1280202.9100000001,607268.52,{"$f":"+K1297-L1297","v":672934.39000000013},{"$f":"IF(L1297<0,IF(M1297=0,0,IF(OR(L1297=0,K1297=0),\"N.M.\",IF(ABS(M1297/L1297)>=10,\"N.M.\",M1297/(-L1297)))),IF(M1297=0,0,IF(OR(L1297=0,K1297=0),\"N.M.\",IF(ABS(M1297/L1297)>=10,\"N.M.\",M1297/L1297))))","v":1.1081331698208234},null,null,387656.38,224358.9,{"$f":"+Q1297-R1297","v":163297.48000000001},{"$f":"IF(R1297<0,IF(S1297=0,0,IF(OR(R1297=0,Q1297=0),\"N.M.\",IF(ABS(S1297/R1297)>=10,\"N.M.\",S1297/(-R1297)))),IF(S1297=0,0,IF(OR(R1297=0,Q1297=0),\"N.M.\",IF(ABS(S1297/R1297)>=10,\"N.M.\",S1297/R1297))))","v":0.72784043779854513},null,1186476.5200000003,656071.41,{"$f":"+V1297-W1297","v":530405.11000000022},{"$f":"IF(W1297<0,IF(X1297=0,0,IF(OR(W1297=0,V1297=0),\"N.M.\",IF(ABS(X1297/W1297)>=10,\"N.M.\",X1297/(-W1297)))),IF(X1297=0,0,IF(OR(W1297=0,V1297=0),\"N.M.\",IF(ABS(X1297/W1297)>=10,\"N.M.\",X1297/W1297))))","v":0.80845636910165042}]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,180.93,18.920000000000002,{"$f":"+F1298-G1298","v":162.01},{"$f":"IF(G1298<0,IF(H1298=0,0,IF(OR(G1298=0,F1298=0),\"N.M.\",IF(ABS(H1298/G1298)>=10,\"N.M.\",H1298/(-G1298)))),IF(H1298=0,0,IF(OR(G1298=0,F1298=0),\"N.M.\",IF(ABS(H1298/G1298)>=10,\"N.M.\",H1298/G1298))))","v":8.5628964059196608},null,280.45999999999998,179.86,{"$f":"+K1298-L1298","v":100.59999999999997},{"$f":"IF(L1298<0,IF(M1298=0,0,IF(OR(L1298=0,K1298=0),\"N.M.\",IF(ABS(M1298/L1298)>=10,\"N.M.\",M1298/(-L1298)))),IF(M1298=0,0,IF(OR(L1298=0,K1298=0),\"N.M.\",IF(ABS(M1298/L1298)>=10,\"N.M.\",M1298/L1298))))","v":0.55932391860335795},null,null,216.33,18.920000000000002,{"$f":"+Q1298-R1298","v":197.41000000000003},{"$f":"IF(R1298<0,IF(S1298=0,0,IF(OR(R1298=0,Q1298=0),\"N.M.\",IF(ABS(S1298/R1298)>=10,\"N.M.\",S1298/(-R1298)))),IF(S1298=0,0,IF(OR(R1298=0,Q1298=0),\"N.M.\",IF(ABS(S1298/R1298)>=10,\"N.M.\",S1298/R1298))))","v":"N.M."},null,294.51,218.33,{"$f":"+V1298-W1298","v":76.179999999999978},{"$f":"IF(W1298<0,IF(X1298=0,0,IF(OR(W1298=0,V1298=0),\"N.M.\",IF(ABS(X1298/W1298)>=10,\"N.M.\",X1298/(-W1298)))),IF(X1298=0,0,IF(OR(W1298=0,V1298=0),\"N.M.\",IF(ABS(X1298/W1298)>=10,\"N.M.\",X1298/W1298))))","v":0.34892135757797815}]
["%,V9210004","9210004","Office Utilites",null,null,0,0,{"$f":"+F1299-G1299","v":0},{"$f":"IF(G1299<0,IF(H1299=0,0,IF(OR(G1299=0,F1299=0),\"N.M.\",IF(ABS(H1299/G1299)>=10,\"N.M.\",H1299/(-G1299)))),IF(H1299=0,0,IF(OR(G1299=0,F1299=0),\"N.M.\",IF(ABS(H1299/G1299)>=10,\"N.M.\",H1299/G1299))))","v":0},null,0,0,{"$f":"+K1299-L1299","v":0},{"$f":"IF(L1299<0,IF(M1299=0,0,IF(OR(L1299=0,K1299=0),\"N.M.\",IF(ABS(M1299/L1299)>=10,\"N.M.\",M1299/(-L1299)))),IF(M1299=0,0,IF(OR(L1299=0,K1299=0),\"N.M.\",IF(ABS(M1299/L1299)>=10,\"N.M.\",M1299/L1299))))","v":0},null,null,0,0,{"$f":"+Q1299-R1299","v":0},{"$f":"IF(R1299<0,IF(S1299=0,0,IF(OR(R1299=0,Q1299=0),\"N.M.\",IF(ABS(S1299/R1299)>=10,\"N.M.\",S1299/(-R1299)))),IF(S1299=0,0,IF(OR(R1299=0,Q1299=0),\"N.M.\",IF(ABS(S1299/R1299)>=10,\"N.M.\",S1299/R1299))))","v":0},null,0,63.42,{"$f":"+V1299-W1299","v":-63.42},{"$f":"IF(W1299<0,IF(X1299=0,0,IF(OR(W1299=0,V1299=0),\"N.M.\",IF(ABS(X1299/W1299)>=10,\"N.M.\",X1299/(-W1299)))),IF(X1299=0,0,IF(OR(W1299=0,V1299=0),\"N.M.\",IF(ABS(X1299/W1299)>=10,\"N.M.\",X1299/W1299))))","v":"N.M."}]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,{"$f":"+F1300-G1300","v":0},{"$f":"IF(G1300<0,IF(H1300=0,0,IF(OR(G1300=0,F1300=0),\"N.M.\",IF(ABS(H1300/G1300)>=10,\"N.M.\",H1300/(-G1300)))),IF(H1300=0,0,IF(OR(G1300=0,F1300=0),\"N.M.\",IF(ABS(H1300/G1300)>=10,\"N.M.\",H1300/G1300))))","v":0},null,0,0,{"$f":"+K1300-L1300","v":0},{"$f":"IF(L1300<0,IF(M1300=0,0,IF(OR(L1300=0,K1300=0),\"N.M.\",IF(ABS(M1300/L1300)>=10,\"N.M.\",M1300/(-L1300)))),IF(M1300=0,0,IF(OR(L1300=0,K1300=0),\"N.M.\",IF(ABS(M1300/L1300)>=10,\"N.M.\",M1300/L1300))))","v":0},null,null,0,0,{"$f":"+Q1300-R1300","v":0},{"$f":"IF(R1300<0,IF(S1300=0,0,IF(OR(R1300=0,Q1300=0),\"N.M.\",IF(ABS(S1300/R1300)>=10,\"N.M.\",S1300/(-R1300)))),IF(S1300=0,0,IF(OR(R1300=0,Q1300=0),\"N.M.\",IF(ABS(S1300/R1300)>=10,\"N.M.\",S1300/R1300))))","v":0},null,13.620000000000001,0.95000000000000007,{"$f":"+V1300-W1300","v":12.670000000000002},{"$f":"IF(W1300<0,IF(X1300=0,0,IF(OR(W1300=0,V1300=0),\"N.M.\",IF(ABS(X1300/W1300)>=10,\"N.M.\",X1300/(-W1300)))),IF(X1300=0,0,IF(OR(W1300=0,V1300=0),\"N.M.\",IF(ABS(X1300/W1300)>=10,\"N.M.\",X1300/W1300))))","v":"N.M."}]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,{"$f":"+F1301-G1301","v":0},{"$f":"IF(G1301<0,IF(H1301=0,0,IF(OR(G1301=0,F1301=0),\"N.M.\",IF(ABS(H1301/G1301)>=10,\"N.M.\",H1301/(-G1301)))),IF(H1301=0,0,IF(OR(G1301=0,F1301=0),\"N.M.\",IF(ABS(H1301/G1301)>=10,\"N.M.\",H1301/G1301))))","v":0},null,0,0,{"$f":"+K1301-L1301","v":0},{"$f":"IF(L1301<0,IF(M1301=0,0,IF(OR(L1301=0,K1301=0),\"N.M.\",IF(ABS(M1301/L1301)>=10,\"N.M.\",M1301/(-L1301)))),IF(M1301=0,0,IF(OR(L1301=0,K1301=0),\"N.M.\",IF(ABS(M1301/L1301)>=10,\"N.M.\",M1301/L1301))))","v":0},null,null,0,0,{"$f":"+Q1301-R1301","v":0},{"$f":"IF(R1301<0,IF(S1301=0,0,IF(OR(R1301=0,Q1301=0),\"N.M.\",IF(ABS(S1301/R1301)>=10,\"N.M.\",S1301/(-R1301)))),IF(S1301=0,0,IF(OR(R1301=0,Q1301=0),\"N.M.\",IF(ABS(S1301/R1301)>=10,\"N.M.\",S1301/R1301))))","v":0},null,0,0,{"$f":"+V1301-W1301","v":0},{"$f":"IF(W1301<0,IF(X1301=0,0,IF(OR(W1301=0,V1301=0),\"N.M.\",IF(ABS(X1301/W1301)>=10,\"N.M.\",X1301/(-W1301)))),IF(X1301=0,0,IF(OR(W1301=0,V1301=0),\"N.M.\",IF(ABS(X1301/W1301)>=10,\"N.M.\",X1301/W1301))))","v":0}]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,7.09,0,{"$f":"+F1302-G1302","v":7.09},{"$f":"IF(G1302<0,IF(H1302=0,0,IF(OR(G1302=0,F1302=0),\"N.M.\",IF(ABS(H1302/G1302)>=10,\"N.M.\",H1302/(-G1302)))),IF(H1302=0,0,IF(OR(G1302=0,F1302=0),\"N.M.\",IF(ABS(H1302/G1302)>=10,\"N.M.\",H1302/G1302))))","v":"N.M."},null,31.45,2.39,{"$f":"+K1302-L1302","v":29.06},{"$f":"IF(L1302<0,IF(M1302=0,0,IF(OR(L1302=0,K1302=0),\"N.M.\",IF(ABS(M1302/L1302)>=10,\"N.M.\",M1302/(-L1302)))),IF(M1302=0,0,IF(OR(L1302=0,K1302=0),\"N.M.\",IF(ABS(M1302/L1302)>=10,\"N.M.\",M1302/L1302))))","v":"N.M."},null,null,7.09,0,{"$f":"+Q1302-R1302","v":7.09},{"$f":"IF(R1302<0,IF(S1302=0,0,IF(OR(R1302=0,Q1302=0),\"N.M.\",IF(ABS(S1302/R1302)>=10,\"N.M.\",S1302/(-R1302)))),IF(S1302=0,0,IF(OR(R1302=0,Q1302=0),\"N.M.\",IF(ABS(S1302/R1302)>=10,\"N.M.\",S1302/R1302))))","v":"N.M."},null,50.57,13.290000000000001,{"$f":"+V1302-W1302","v":37.28},{"$f":"IF(W1302<0,IF(X1302=0,0,IF(OR(W1302=0,V1302=0),\"N.M.\",IF(ABS(X1302/W1302)>=10,\"N.M.\",X1302/(-W1302)))),IF(X1302=0,0,IF(OR(W1302=0,V1302=0),\"N.M.\",IF(ABS(X1302/W1302)>=10,\"N.M.\",X1302/W1302))))","v":2.8051166290443943}]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,263.10000000000002,27.26,{"$f":"+F1303-G1303","v":235.84000000000003},{"$f":"IF(G1303<0,IF(H1303=0,0,IF(OR(G1303=0,F1303=0),\"N.M.\",IF(ABS(H1303/G1303)>=10,\"N.M.\",H1303/(-G1303)))),IF(H1303=0,0,IF(OR(G1303=0,F1303=0),\"N.M.\",IF(ABS(H1303/G1303)>=10,\"N.M.\",H1303/G1303))))","v":8.6515040352164352},null,995.21,111.35000000000001,{"$f":"+K1303-L1303","v":883.86},{"$f":"IF(L1303<0,IF(M1303=0,0,IF(OR(L1303=0,K1303=0),\"N.M.\",IF(ABS(M1303/L1303)>=10,\"N.M.\",M1303/(-L1303)))),IF(M1303=0,0,IF(OR(L1303=0,K1303=0),\"N.M.\",IF(ABS(M1303/L1303)>=10,\"N.M.\",M1303/L1303))))","v":7.9376740008980686},null,null,550.56000000000006,74.61,{"$f":"+Q1303-R1303","v":475.95000000000005},{"$f":"IF(R1303<0,IF(S1303=0,0,IF(OR(R1303=0,Q1303=0),\"N.M.\",IF(ABS(S1303/R1303)>=10,\"N.M.\",S1303/(-R1303)))),IF(S1303=0,0,IF(OR(R1303=0,Q1303=0),\"N.M.\",IF(ABS(S1303/R1303)>=10,\"N.M.\",S1303/R1303))))","v":6.3791716928025739},null,1136.22,128.01000000000002,{"$f":"+V1303-W1303","v":1008.21},{"$f":"IF(W1303<0,IF(X1303=0,0,IF(OR(W1303=0,V1303=0),\"N.M.\",IF(ABS(X1303/W1303)>=10,\"N.M.\",X1303/(-W1303)))),IF(X1303=0,0,IF(OR(W1303=0,V1303=0),\"N.M.\",IF(ABS(X1303/W1303)>=10,\"N.M.\",X1303/W1303))))","v":7.8760253105226141}]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,61.72,9.44,{"$f":"+F1304-G1304","v":52.28},{"$f":"IF(G1304<0,IF(H1304=0,0,IF(OR(G1304=0,F1304=0),\"N.M.\",IF(ABS(H1304/G1304)>=10,\"N.M.\",H1304/(-G1304)))),IF(H1304=0,0,IF(OR(G1304=0,F1304=0),\"N.M.\",IF(ABS(H1304/G1304)>=10,\"N.M.\",H1304/G1304))))","v":5.5381355932203391},null,314.48,109.06,{"$f":"+K1304-L1304","v":205.42000000000002},{"$f":"IF(L1304<0,IF(M1304=0,0,IF(OR(L1304=0,K1304=0),\"N.M.\",IF(ABS(M1304/L1304)>=10,\"N.M.\",M1304/(-L1304)))),IF(M1304=0,0,IF(OR(L1304=0,K1304=0),\"N.M.\",IF(ABS(M1304/L1304)>=10,\"N.M.\",M1304/L1304))))","v":1.8835503392627913},null,null,206.54,37.71,{"$f":"+Q1304-R1304","v":168.82999999999998},{"$f":"IF(R1304<0,IF(S1304=0,0,IF(OR(R1304=0,Q1304=0),\"N.M.\",IF(ABS(S1304/R1304)>=10,\"N.M.\",S1304/(-R1304)))),IF(S1304=0,0,IF(OR(R1304=0,Q1304=0),\"N.M.\",IF(ABS(S1304/R1304)>=10,\"N.M.\",S1304/R1304))))","v":4.4770617873243168},null,328.38,466.26,{"$f":"+V1304-W1304","v":-137.88},{"$f":"IF(W1304<0,IF(X1304=0,0,IF(OR(W1304=0,V1304=0),\"N.M.\",IF(ABS(X1304/W1304)>=10,\"N.M.\",X1304/(-W1304)))),IF(X1304=0,0,IF(OR(W1304=0,V1304=0),\"N.M.\",IF(ABS(X1304/W1304)>=10,\"N.M.\",X1304/W1304))))","v":-0.29571483721528763}]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,140.80000000000001,8.43,{"$f":"+F1305-G1305","v":132.37},{"$f":"IF(G1305<0,IF(H1305=0,0,IF(OR(G1305=0,F1305=0),\"N.M.\",IF(ABS(H1305/G1305)>=10,\"N.M.\",H1305/(-G1305)))),IF(H1305=0,0,IF(OR(G1305=0,F1305=0),\"N.M.\",IF(ABS(H1305/G1305)>=10,\"N.M.\",H1305/G1305))))","v":"N.M."},null,704.23,585.47,{"$f":"+K1305-L1305","v":118.75999999999999},{"$f":"IF(L1305<0,IF(M1305=0,0,IF(OR(L1305=0,K1305=0),\"N.M.\",IF(ABS(M1305/L1305)>=10,\"N.M.\",M1305/(-L1305)))),IF(M1305=0,0,IF(OR(L1305=0,K1305=0),\"N.M.\",IF(ABS(M1305/L1305)>=10,\"N.M.\",M1305/L1305))))","v":0.20284557705774844},null,null,387.91,102.39,{"$f":"+Q1305-R1305","v":285.52000000000004},{"$f":"IF(R1305<0,IF(S1305=0,0,IF(OR(R1305=0,Q1305=0),\"N.M.\",IF(ABS(S1305/R1305)>=10,\"N.M.\",S1305/(-R1305)))),IF(S1305=0,0,IF(OR(R1305=0,Q1305=0),\"N.M.\",IF(ABS(S1305/R1305)>=10,\"N.M.\",S1305/R1305))))","v":2.7885535696845398},null,781.12,630.07000000000005,{"$f":"+V1305-W1305","v":151.04999999999995},{"$f":"IF(W1305<0,IF(X1305=0,0,IF(OR(W1305=0,V1305=0),\"N.M.\",IF(ABS(X1305/W1305)>=10,\"N.M.\",X1305/(-W1305)))),IF(X1305=0,0,IF(OR(W1305=0,V1305=0),\"N.M.\",IF(ABS(X1305/W1305)>=10,\"N.M.\",X1305/W1305))))","v":0.23973526750995913}]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,6.72,0.82000000000000006,{"$f":"+F1306-G1306","v":5.8999999999999995},{"$f":"IF(G1306<0,IF(H1306=0,0,IF(OR(G1306=0,F1306=0),\"N.M.\",IF(ABS(H1306/G1306)>=10,\"N.M.\",H1306/(-G1306)))),IF(H1306=0,0,IF(OR(G1306=0,F1306=0),\"N.M.\",IF(ABS(H1306/G1306)>=10,\"N.M.\",H1306/G1306))))","v":7.1951219512195106},null,128.06,13.74,{"$f":"+K1306-L1306","v":114.32000000000001},{"$f":"IF(L1306<0,IF(M1306=0,0,IF(OR(L1306=0,K1306=0),\"N.M.\",IF(ABS(M1306/L1306)>=10,\"N.M.\",M1306/(-L1306)))),IF(M1306=0,0,IF(OR(L1306=0,K1306=0),\"N.M.\",IF(ABS(M1306/L1306)>=10,\"N.M.\",M1306/L1306))))","v":8.3202328966521115},null,null,24.03,3.71,{"$f":"+Q1306-R1306","v":20.32},{"$f":"IF(R1306<0,IF(S1306=0,0,IF(OR(R1306=0,Q1306=0),\"N.M.\",IF(ABS(S1306/R1306)>=10,\"N.M.\",S1306/(-R1306)))),IF(S1306=0,0,IF(OR(R1306=0,Q1306=0),\"N.M.\",IF(ABS(S1306/R1306)>=10,\"N.M.\",S1306/R1306))))","v":5.4770889487870624},null,155.55000000000001,22.35,{"$f":"+V1306-W1306","v":133.20000000000002},{"$f":"IF(W1306<0,IF(X1306=0,0,IF(OR(W1306=0,V1306=0),\"N.M.\",IF(ABS(X1306/W1306)>=10,\"N.M.\",X1306/(-W1306)))),IF(X1306=0,0,IF(OR(W1306=0,V1306=0),\"N.M.\",IF(ABS(X1306/W1306)>=10,\"N.M.\",X1306/W1306))))","v":5.9597315436241614}]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,7.74,2.63,{"$f":"+F1307-G1307","v":5.1100000000000003},{"$f":"IF(G1307<0,IF(H1307=0,0,IF(OR(G1307=0,F1307=0),\"N.M.\",IF(ABS(H1307/G1307)>=10,\"N.M.\",H1307/(-G1307)))),IF(H1307=0,0,IF(OR(G1307=0,F1307=0),\"N.M.\",IF(ABS(H1307/G1307)>=10,\"N.M.\",H1307/G1307))))","v":1.9429657794676809},null,77.06,46.09,{"$f":"+K1307-L1307","v":30.97},{"$f":"IF(L1307<0,IF(M1307=0,0,IF(OR(L1307=0,K1307=0),\"N.M.\",IF(ABS(M1307/L1307)>=10,\"N.M.\",M1307/(-L1307)))),IF(M1307=0,0,IF(OR(L1307=0,K1307=0),\"N.M.\",IF(ABS(M1307/L1307)>=10,\"N.M.\",M1307/L1307))))","v":0.67194619223258834},null,null,14.47,8.2200000000000006,{"$f":"+Q1307-R1307","v":6.25},{"$f":"IF(R1307<0,IF(S1307=0,0,IF(OR(R1307=0,Q1307=0),\"N.M.\",IF(ABS(S1307/R1307)>=10,\"N.M.\",S1307/(-R1307)))),IF(S1307=0,0,IF(OR(R1307=0,Q1307=0),\"N.M.\",IF(ABS(S1307/R1307)>=10,\"N.M.\",S1307/R1307))))","v":0.76034063260340623},null,94.240000000000009,58.730000000000004,{"$f":"+V1307-W1307","v":35.510000000000005},{"$f":"IF(W1307<0,IF(X1307=0,0,IF(OR(W1307=0,V1307=0),\"N.M.\",IF(ABS(X1307/W1307)>=10,\"N.M.\",X1307/(-W1307)))),IF(X1307=0,0,IF(OR(W1307=0,V1307=0),\"N.M.\",IF(ABS(X1307/W1307)>=10,\"N.M.\",X1307/W1307))))","v":0.6046313638685511}]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,5.46,3.04,{"$f":"+F1308-G1308","v":2.42},{"$f":"IF(G1308<0,IF(H1308=0,0,IF(OR(G1308=0,F1308=0),\"N.M.\",IF(ABS(H1308/G1308)>=10,\"N.M.\",H1308/(-G1308)))),IF(H1308=0,0,IF(OR(G1308=0,F1308=0),\"N.M.\",IF(ABS(H1308/G1308)>=10,\"N.M.\",H1308/G1308))))","v":0.79605263157894735},null,179.21,29.490000000000002,{"$f":"+K1308-L1308","v":149.72},{"$f":"IF(L1308<0,IF(M1308=0,0,IF(OR(L1308=0,K1308=0),\"N.M.\",IF(ABS(M1308/L1308)>=10,\"N.M.\",M1308/(-L1308)))),IF(M1308=0,0,IF(OR(L1308=0,K1308=0),\"N.M.\",IF(ABS(M1308/L1308)>=10,\"N.M.\",M1308/L1308))))","v":5.0769752458460493},null,null,149.85,9.91,{"$f":"+Q1308-R1308","v":139.94},{"$f":"IF(R1308<0,IF(S1308=0,0,IF(OR(R1308=0,Q1308=0),\"N.M.\",IF(ABS(S1308/R1308)>=10,\"N.M.\",S1308/(-R1308)))),IF(S1308=0,0,IF(OR(R1308=0,Q1308=0),\"N.M.\",IF(ABS(S1308/R1308)>=10,\"N.M.\",S1308/R1308))))","v":"N.M."},null,226.59,29.490000000000002,{"$f":"+V1308-W1308","v":197.1},{"$f":"IF(W1308<0,IF(X1308=0,0,IF(OR(W1308=0,V1308=0),\"N.M.\",IF(ABS(X1308/W1308)>=10,\"N.M.\",X1308/(-W1308)))),IF(X1308=0,0,IF(OR(W1308=0,V1308=0),\"N.M.\",IF(ABS(X1308/W1308)>=10,\"N.M.\",X1308/W1308))))","v":6.6836215666327563}]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,12.09,4.28,{"$f":"+F1309-G1309","v":7.81},{"$f":"IF(G1309<0,IF(H1309=0,0,IF(OR(G1309=0,F1309=0),\"N.M.\",IF(ABS(H1309/G1309)>=10,\"N.M.\",H1309/(-G1309)))),IF(H1309=0,0,IF(OR(G1309=0,F1309=0),\"N.M.\",IF(ABS(H1309/G1309)>=10,\"N.M.\",H1309/G1309))))","v":1.8247663551401867},null,70.64,13.67,{"$f":"+K1309-L1309","v":56.97},{"$f":"IF(L1309<0,IF(M1309=0,0,IF(OR(L1309=0,K1309=0),\"N.M.\",IF(ABS(M1309/L1309)>=10,\"N.M.\",M1309/(-L1309)))),IF(M1309=0,0,IF(OR(L1309=0,K1309=0),\"N.M.\",IF(ABS(M1309/L1309)>=10,\"N.M.\",M1309/L1309))))","v":4.1675201170446234},null,null,15.780000000000001,11,{"$f":"+Q1309-R1309","v":4.7800000000000011},{"$f":"IF(R1309<0,IF(S1309=0,0,IF(OR(R1309=0,Q1309=0),\"N.M.\",IF(ABS(S1309/R1309)>=10,\"N.M.\",S1309/(-R1309)))),IF(S1309=0,0,IF(OR(R1309=0,Q1309=0),\"N.M.\",IF(ABS(S1309/R1309)>=10,\"N.M.\",S1309/R1309))))","v":0.43454545454545462},null,83.41,13.67,{"$f":"+V1309-W1309","v":69.739999999999995},{"$f":"IF(W1309<0,IF(X1309=0,0,IF(OR(W1309=0,V1309=0),\"N.M.\",IF(ABS(X1309/W1309)>=10,\"N.M.\",X1309/(-W1309)))),IF(X1309=0,0,IF(OR(W1309=0,V1309=0),\"N.M.\",IF(ABS(X1309/W1309)>=10,\"N.M.\",X1309/W1309))))","v":5.1016825164594}]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,165.98,29.79,{"$f":"+F1310-G1310","v":136.19},{"$f":"IF(G1310<0,IF(H1310=0,0,IF(OR(G1310=0,F1310=0),\"N.M.\",IF(ABS(H1310/G1310)>=10,\"N.M.\",H1310/(-G1310)))),IF(H1310=0,0,IF(OR(G1310=0,F1310=0),\"N.M.\",IF(ABS(H1310/G1310)>=10,\"N.M.\",H1310/G1310))))","v":4.5716683450822426},null,1775.79,638.95000000000005,{"$f":"+K1310-L1310","v":1136.8399999999999},{"$f":"IF(L1310<0,IF(M1310=0,0,IF(OR(L1310=0,K1310=0),\"N.M.\",IF(ABS(M1310/L1310)>=10,\"N.M.\",M1310/(-L1310)))),IF(M1310=0,0,IF(OR(L1310=0,K1310=0),\"N.M.\",IF(ABS(M1310/L1310)>=10,\"N.M.\",M1310/L1310))))","v":1.7792315517646136},null,null,1231.08,150.08000000000001,{"$f":"+Q1310-R1310","v":1081},{"$f":"IF(R1310<0,IF(S1310=0,0,IF(OR(R1310=0,Q1310=0),\"N.M.\",IF(ABS(S1310/R1310)>=10,\"N.M.\",S1310/(-R1310)))),IF(S1310=0,0,IF(OR(R1310=0,Q1310=0),\"N.M.\",IF(ABS(S1310/R1310)>=10,\"N.M.\",S1310/R1310))))","v":7.2028251599147115},null,2000.58,744.66000000000008,{"$f":"+V1310-W1310","v":1255.9199999999998},{"$f":"IF(W1310<0,IF(X1310=0,0,IF(OR(W1310=0,V1310=0),\"N.M.\",IF(ABS(X1310/W1310)>=10,\"N.M.\",X1310/(-W1310)))),IF(X1310=0,0,IF(OR(W1310=0,V1310=0),\"N.M.\",IF(ABS(X1310/W1310)>=10,\"N.M.\",X1310/W1310))))","v":1.686568366771412}]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,4.54,0,{"$f":"+F1311-G1311","v":4.54},{"$f":"IF(G1311<0,IF(H1311=0,0,IF(OR(G1311=0,F1311=0),\"N.M.\",IF(ABS(H1311/G1311)>=10,\"N.M.\",H1311/(-G1311)))),IF(H1311=0,0,IF(OR(G1311=0,F1311=0),\"N.M.\",IF(ABS(H1311/G1311)>=10,\"N.M.\",H1311/G1311))))","v":"N.M."},null,67.099999999999994,122.42,{"$f":"+K1311-L1311","v":-55.320000000000007},{"$f":"IF(L1311<0,IF(M1311=0,0,IF(OR(L1311=0,K1311=0),\"N.M.\",IF(ABS(M1311/L1311)>=10,\"N.M.\",M1311/(-L1311)))),IF(M1311=0,0,IF(OR(L1311=0,K1311=0),\"N.M.\",IF(ABS(M1311/L1311)>=10,\"N.M.\",M1311/L1311))))","v":-0.45188694657735667},null,null,6.61,40.56,{"$f":"+Q1311-R1311","v":-33.950000000000003},{"$f":"IF(R1311<0,IF(S1311=0,0,IF(OR(R1311=0,Q1311=0),\"N.M.\",IF(ABS(S1311/R1311)>=10,\"N.M.\",S1311/(-R1311)))),IF(S1311=0,0,IF(OR(R1311=0,Q1311=0),\"N.M.\",IF(ABS(S1311/R1311)>=10,\"N.M.\",S1311/R1311))))","v":-0.83703155818540431},null,109.4,126.55,{"$f":"+V1311-W1311","v":-17.149999999999991},{"$f":"IF(W1311<0,IF(X1311=0,0,IF(OR(W1311=0,V1311=0),\"N.M.\",IF(ABS(X1311/W1311)>=10,\"N.M.\",X1311/(-W1311)))),IF(X1311=0,0,IF(OR(W1311=0,V1311=0),\"N.M.\",IF(ABS(X1311/W1311)>=10,\"N.M.\",X1311/W1311))))","v":-0.13551955748715916}]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,205.74,0,{"$f":"+F1312-G1312","v":205.74},{"$f":"IF(G1312<0,IF(H1312=0,0,IF(OR(G1312=0,F1312=0),\"N.M.\",IF(ABS(H1312/G1312)>=10,\"N.M.\",H1312/(-G1312)))),IF(H1312=0,0,IF(OR(G1312=0,F1312=0),\"N.M.\",IF(ABS(H1312/G1312)>=10,\"N.M.\",H1312/G1312))))","v":"N.M."},null,225.91,7.13,{"$f":"+K1312-L1312","v":218.78},{"$f":"IF(L1312<0,IF(M1312=0,0,IF(OR(L1312=0,K1312=0),\"N.M.\",IF(ABS(M1312/L1312)>=10,\"N.M.\",M1312/(-L1312)))),IF(M1312=0,0,IF(OR(L1312=0,K1312=0),\"N.M.\",IF(ABS(M1312/L1312)>=10,\"N.M.\",M1312/L1312))))","v":"N.M."},null,null,205.74,0,{"$f":"+Q1312-R1312","v":205.74},{"$f":"IF(R1312<0,IF(S1312=0,0,IF(OR(R1312=0,Q1312=0),\"N.M.\",IF(ABS(S1312/R1312)>=10,\"N.M.\",S1312/(-R1312)))),IF(S1312=0,0,IF(OR(R1312=0,Q1312=0),\"N.M.\",IF(ABS(S1312/R1312)>=10,\"N.M.\",S1312/R1312))))","v":"N.M."},null,225.91,7.13,{"$f":"+V1312-W1312","v":218.78},{"$f":"IF(W1312<0,IF(X1312=0,0,IF(OR(W1312=0,V1312=0),\"N.M.\",IF(ABS(X1312/W1312)>=10,\"N.M.\",X1312/(-W1312)))),IF(X1312=0,0,IF(OR(W1312=0,V1312=0),\"N.M.\",IF(ABS(X1312/W1312)>=10,\"N.M.\",X1312/W1312))))","v":"N.M."}]
["%,V9210032","9210032","FUEL",null,null,0.44,0.84,{"$f":"+F1313-G1313","v":-0.39999999999999997},{"$f":"IF(G1313<0,IF(H1313=0,0,IF(OR(G1313=0,F1313=0),\"N.M.\",IF(ABS(H1313/G1313)>=10,\"N.M.\",H1313/(-G1313)))),IF(H1313=0,0,IF(OR(G1313=0,F1313=0),\"N.M.\",IF(ABS(H1313/G1313)>=10,\"N.M.\",H1313/G1313))))","v":-0.47619047619047616},null,10.27,9.9700000000000006,{"$f":"+K1313-L1313","v":0.29999999999999893},{"$f":"IF(L1313<0,IF(M1313=0,0,IF(OR(L1313=0,K1313=0),\"N.M.\",IF(ABS(M1313/L1313)>=10,\"N.M.\",M1313/(-L1313)))),IF(M1313=0,0,IF(OR(L1313=0,K1313=0),\"N.M.\",IF(ABS(M1313/L1313)>=10,\"N.M.\",M1313/L1313))))","v":3.0090270812437203E-2},null,null,2.95,5.22,{"$f":"+Q1313-R1313","v":-2.2699999999999996},{"$f":"IF(R1313<0,IF(S1313=0,0,IF(OR(R1313=0,Q1313=0),\"N.M.\",IF(ABS(S1313/R1313)>=10,\"N.M.\",S1313/(-R1313)))),IF(S1313=0,0,IF(OR(R1313=0,Q1313=0),\"N.M.\",IF(ABS(S1313/R1313)>=10,\"N.M.\",S1313/R1313))))","v":-0.43486590038314171},null,15.02,9.9700000000000006,{"$f":"+V1313-W1313","v":5.0499999999999989},{"$f":"IF(W1313<0,IF(X1313=0,0,IF(OR(W1313=0,V1313=0),\"N.M.\",IF(ABS(X1313/W1313)>=10,\"N.M.\",X1313/(-W1313)))),IF(X1313=0,0,IF(OR(W1313=0,V1313=0),\"N.M.\",IF(ABS(X1313/W1313)>=10,\"N.M.\",X1313/W1313))))","v":0.50651955867602794}]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,9.4700000000000006,1.1000000000000001,{"$f":"+F1314-G1314","v":8.370000000000001},{"$f":"IF(G1314<0,IF(H1314=0,0,IF(OR(G1314=0,F1314=0),\"N.M.\",IF(ABS(H1314/G1314)>=10,\"N.M.\",H1314/(-G1314)))),IF(H1314=0,0,IF(OR(G1314=0,F1314=0),\"N.M.\",IF(ABS(H1314/G1314)>=10,\"N.M.\",H1314/G1314))))","v":7.6090909090909093},null,92.25,8.5299999999999994,{"$f":"+K1314-L1314","v":83.72},{"$f":"IF(L1314<0,IF(M1314=0,0,IF(OR(L1314=0,K1314=0),\"N.M.\",IF(ABS(M1314/L1314)>=10,\"N.M.\",M1314/(-L1314)))),IF(M1314=0,0,IF(OR(L1314=0,K1314=0),\"N.M.\",IF(ABS(M1314/L1314)>=10,\"N.M.\",M1314/L1314))))","v":9.8147713950762014},null,null,45.52,3.84,{"$f":"+Q1314-R1314","v":41.680000000000007},{"$f":"IF(R1314<0,IF(S1314=0,0,IF(OR(R1314=0,Q1314=0),\"N.M.\",IF(ABS(S1314/R1314)>=10,\"N.M.\",S1314/(-R1314)))),IF(S1314=0,0,IF(OR(R1314=0,Q1314=0),\"N.M.\",IF(ABS(S1314/R1314)>=10,\"N.M.\",S1314/R1314))))","v":"N.M."},null,92.25,8.5299999999999994,{"$f":"+V1314-W1314","v":83.72},{"$f":"IF(W1314<0,IF(X1314=0,0,IF(OR(W1314=0,V1314=0),\"N.M.\",IF(ABS(X1314/W1314)>=10,\"N.M.\",X1314/(-W1314)))),IF(X1314=0,0,IF(OR(W1314=0,V1314=0),\"N.M.\",IF(ABS(X1314/W1314)>=10,\"N.M.\",X1314/W1314))))","v":9.8147713950762014}]
["%,V9210034","9210034","In-House Training & Seminars",null,null,270.51,0,{"$f":"+F1315-G1315","v":270.51},{"$f":"IF(G1315<0,IF(H1315=0,0,IF(OR(G1315=0,F1315=0),\"N.M.\",IF(ABS(H1315/G1315)>=10,\"N.M.\",H1315/(-G1315)))),IF(H1315=0,0,IF(OR(G1315=0,F1315=0),\"N.M.\",IF(ABS(H1315/G1315)>=10,\"N.M.\",H1315/G1315))))","v":"N.M."},null,3154.3,105.89,{"$f":"+K1315-L1315","v":3048.4100000000003},{"$f":"IF(L1315<0,IF(M1315=0,0,IF(OR(L1315=0,K1315=0),\"N.M.\",IF(ABS(M1315/L1315)>=10,\"N.M.\",M1315/(-L1315)))),IF(M1315=0,0,IF(OR(L1315=0,K1315=0),\"N.M.\",IF(ABS(M1315/L1315)>=10,\"N.M.\",M1315/L1315))))","v":"N.M."},null,null,670.05000000000007,54.09,{"$f":"+Q1315-R1315","v":615.96},{"$f":"IF(R1315<0,IF(S1315=0,0,IF(OR(R1315=0,Q1315=0),\"N.M.\",IF(ABS(S1315/R1315)>=10,\"N.M.\",S1315/(-R1315)))),IF(S1315=0,0,IF(OR(R1315=0,Q1315=0),\"N.M.\",IF(ABS(S1315/R1315)>=10,\"N.M.\",S1315/R1315))))","v":"N.M."},null,3154.3,110.63,{"$f":"+V1315-W1315","v":3043.67},{"$f":"IF(W1315<0,IF(X1315=0,0,IF(OR(W1315=0,V1315=0),\"N.M.\",IF(ABS(X1315/W1315)>=10,\"N.M.\",X1315/(-W1315)))),IF(X1315=0,0,IF(OR(W1315=0,V1315=0),\"N.M.\",IF(ABS(X1315/W1315)>=10,\"N.M.\",X1315/W1315))))","v":"N.M."}]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,{"$f":"+F1316-G1316","v":0},{"$f":"IF(G1316<0,IF(H1316=0,0,IF(OR(G1316=0,F1316=0),\"N.M.\",IF(ABS(H1316/G1316)>=10,\"N.M.\",H1316/(-G1316)))),IF(H1316=0,0,IF(OR(G1316=0,F1316=0),\"N.M.\",IF(ABS(H1316/G1316)>=10,\"N.M.\",H1316/G1316))))","v":0},null,178.87,0,{"$f":"+K1316-L1316","v":178.87},{"$f":"IF(L1316<0,IF(M1316=0,0,IF(OR(L1316=0,K1316=0),\"N.M.\",IF(ABS(M1316/L1316)>=10,\"N.M.\",M1316/(-L1316)))),IF(M1316=0,0,IF(OR(L1316=0,K1316=0),\"N.M.\",IF(ABS(M1316/L1316)>=10,\"N.M.\",M1316/L1316))))","v":"N.M."},null,null,178.87,0,{"$f":"+Q1316-R1316","v":178.87},{"$f":"IF(R1316<0,IF(S1316=0,0,IF(OR(R1316=0,Q1316=0),\"N.M.\",IF(ABS(S1316/R1316)>=10,\"N.M.\",S1316/(-R1316)))),IF(S1316=0,0,IF(OR(R1316=0,Q1316=0),\"N.M.\",IF(ABS(S1316/R1316)>=10,\"N.M.\",S1316/R1316))))","v":"N.M."},null,178.87,0,{"$f":"+V1316-W1316","v":178.87},{"$f":"IF(W1316<0,IF(X1316=0,0,IF(OR(W1316=0,V1316=0),\"N.M.\",IF(ABS(X1316/W1316)>=10,\"N.M.\",X1316/(-W1316)))),IF(X1316=0,0,IF(OR(W1316=0,V1316=0),\"N.M.\",IF(ABS(X1316/W1316)>=10,\"N.M.\",X1316/W1316))))","v":"N.M."}]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,16.62,17.240000000000002,{"$f":"+F1317-G1317","v":-0.62000000000000099},{"$f":"IF(G1317<0,IF(H1317=0,0,IF(OR(G1317=0,F1317=0),\"N.M.\",IF(ABS(H1317/G1317)>=10,\"N.M.\",H1317/(-G1317)))),IF(H1317=0,0,IF(OR(G1317=0,F1317=0),\"N.M.\",IF(ABS(H1317/G1317)>=10,\"N.M.\",H1317/G1317))))","v":-3.5962877030162467E-2},null,589.38,263.04000000000002,{"$f":"+K1317-L1317","v":326.33999999999997},{"$f":"IF(L1317<0,IF(M1317=0,0,IF(OR(L1317=0,K1317=0),\"N.M.\",IF(ABS(M1317/L1317)>=10,\"N.M.\",M1317/(-L1317)))),IF(M1317=0,0,IF(OR(L1317=0,K1317=0),\"N.M.\",IF(ABS(M1317/L1317)>=10,\"N.M.\",M1317/L1317))))","v":1.240647810218978},null,null,272.29000000000002,239.82,{"$f":"+Q1317-R1317","v":32.470000000000027},{"$f":"IF(R1317<0,IF(S1317=0,0,IF(OR(R1317=0,Q1317=0),\"N.M.\",IF(ABS(S1317/R1317)>=10,\"N.M.\",S1317/(-R1317)))),IF(S1317=0,0,IF(OR(R1317=0,Q1317=0),\"N.M.\",IF(ABS(S1317/R1317)>=10,\"N.M.\",S1317/R1317))))","v":0.13539321157534828},null,589.38,263.04000000000002,{"$f":"+V1317-W1317","v":326.33999999999997},{"$f":"IF(W1317<0,IF(X1317=0,0,IF(OR(W1317=0,V1317=0),\"N.M.\",IF(ABS(X1317/W1317)>=10,\"N.M.\",X1317/(-W1317)))),IF(X1317=0,0,IF(OR(W1317=0,V1317=0),\"N.M.\",IF(ABS(X1317/W1317)>=10,\"N.M.\",X1317/W1317))))","v":1.240647810218978}]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,35.15,{"$f":"+F1318-G1318","v":-35.15},{"$f":"IF(G1318<0,IF(H1318=0,0,IF(OR(G1318=0,F1318=0),\"N.M.\",IF(ABS(H1318/G1318)>=10,\"N.M.\",H1318/(-G1318)))),IF(H1318=0,0,IF(OR(G1318=0,F1318=0),\"N.M.\",IF(ABS(H1318/G1318)>=10,\"N.M.\",H1318/G1318))))","v":"N.M."},null,606.77,62.63,{"$f":"+K1318-L1318","v":544.14},{"$f":"IF(L1318<0,IF(M1318=0,0,IF(OR(L1318=0,K1318=0),\"N.M.\",IF(ABS(M1318/L1318)>=10,\"N.M.\",M1318/(-L1318)))),IF(M1318=0,0,IF(OR(L1318=0,K1318=0),\"N.M.\",IF(ABS(M1318/L1318)>=10,\"N.M.\",M1318/L1318))))","v":8.6881686092926707},null,null,459.85,59.53,{"$f":"+Q1318-R1318","v":400.32000000000005},{"$f":"IF(R1318<0,IF(S1318=0,0,IF(OR(R1318=0,Q1318=0),\"N.M.\",IF(ABS(S1318/R1318)>=10,\"N.M.\",S1318/(-R1318)))),IF(S1318=0,0,IF(OR(R1318=0,Q1318=0),\"N.M.\",IF(ABS(S1318/R1318)>=10,\"N.M.\",S1318/R1318))))","v":6.7246766336301036},null,628.5,87.2,{"$f":"+V1318-W1318","v":541.29999999999995},{"$f":"IF(W1318<0,IF(X1318=0,0,IF(OR(W1318=0,V1318=0),\"N.M.\",IF(ABS(X1318/W1318)>=10,\"N.M.\",X1318/(-W1318)))),IF(X1318=0,0,IF(OR(W1318=0,V1318=0),\"N.M.\",IF(ABS(X1318/W1318)>=10,\"N.M.\",X1318/W1318))))","v":6.2075688073394488}]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,0,{"$f":"+F1319-G1319","v":10.84},{"$f":"IF(G1319<0,IF(H1319=0,0,IF(OR(G1319=0,F1319=0),\"N.M.\",IF(ABS(H1319/G1319)>=10,\"N.M.\",H1319/(-G1319)))),IF(H1319=0,0,IF(OR(G1319=0,F1319=0),\"N.M.\",IF(ABS(H1319/G1319)>=10,\"N.M.\",H1319/G1319))))","v":"N.M."},null,52.02,11.620000000000001,{"$f":"+K1319-L1319","v":40.400000000000006},{"$f":"IF(L1319<0,IF(M1319=0,0,IF(OR(L1319=0,K1319=0),\"N.M.\",IF(ABS(M1319/L1319)>=10,\"N.M.\",M1319/(-L1319)))),IF(M1319=0,0,IF(OR(L1319=0,K1319=0),\"N.M.\",IF(ABS(M1319/L1319)>=10,\"N.M.\",M1319/L1319))))","v":3.4767641996557663},null,null,21.68,8.52,{"$f":"+Q1319-R1319","v":13.16},{"$f":"IF(R1319<0,IF(S1319=0,0,IF(OR(R1319=0,Q1319=0),\"N.M.\",IF(ABS(S1319/R1319)>=10,\"N.M.\",S1319/(-R1319)))),IF(S1319=0,0,IF(OR(R1319=0,Q1319=0),\"N.M.\",IF(ABS(S1319/R1319)>=10,\"N.M.\",S1319/R1319))))","v":1.5446009389671362},null,60.13,12.620000000000001,{"$f":"+V1319-W1319","v":47.510000000000005},{"$f":"IF(W1319<0,IF(X1319=0,0,IF(OR(W1319=0,V1319=0),\"N.M.\",IF(ABS(X1319/W1319)>=10,\"N.M.\",X1319/(-W1319)))),IF(X1319=0,0,IF(OR(W1319=0,V1319=0),\"N.M.\",IF(ABS(X1319/W1319)>=10,\"N.M.\",X1319/W1319))))","v":3.7646592709984152}]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,9.2900000000000009,0,{"$f":"+F1320-G1320","v":9.2900000000000009},{"$f":"IF(G1320<0,IF(H1320=0,0,IF(OR(G1320=0,F1320=0),\"N.M.\",IF(ABS(H1320/G1320)>=10,\"N.M.\",H1320/(-G1320)))),IF(H1320=0,0,IF(OR(G1320=0,F1320=0),\"N.M.\",IF(ABS(H1320/G1320)>=10,\"N.M.\",H1320/G1320))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+K1320-L1320","v":9.9700000000000006},{"$f":"IF(L1320<0,IF(M1320=0,0,IF(OR(L1320=0,K1320=0),\"N.M.\",IF(ABS(M1320/L1320)>=10,\"N.M.\",M1320/(-L1320)))),IF(M1320=0,0,IF(OR(L1320=0,K1320=0),\"N.M.\",IF(ABS(M1320/L1320)>=10,\"N.M.\",M1320/L1320))))","v":"N.M."},null,null,9.9700000000000006,0,{"$f":"+Q1320-R1320","v":9.9700000000000006},{"$f":"IF(R1320<0,IF(S1320=0,0,IF(OR(R1320=0,Q1320=0),\"N.M.\",IF(ABS(S1320/R1320)>=10,\"N.M.\",S1320/(-R1320)))),IF(S1320=0,0,IF(OR(R1320=0,Q1320=0),\"N.M.\",IF(ABS(S1320/R1320)>=10,\"N.M.\",S1320/R1320))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+V1320-W1320","v":9.9700000000000006},{"$f":"IF(W1320<0,IF(X1320=0,0,IF(OR(W1320=0,V1320=0),\"N.M.\",IF(ABS(X1320/W1320)>=10,\"N.M.\",X1320/(-W1320)))),IF(X1320=0,0,IF(OR(W1320=0,V1320=0),\"N.M.\",IF(ABS(X1320/W1320)>=10,\"N.M.\",X1320/W1320))))","v":"N.M."}]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-20571.72,-24413.55,{"$f":"+F1321-G1321","v":3841.8299999999981},{"$f":"IF(G1321<0,IF(H1321=0,0,IF(OR(G1321=0,F1321=0),\"N.M.\",IF(ABS(H1321/G1321)>=10,\"N.M.\",H1321/(-G1321)))),IF(H1321=0,0,IF(OR(G1321=0,F1321=0),\"N.M.\",IF(ABS(H1321/G1321)>=10,\"N.M.\",H1321/G1321))))","v":0.15736466019894682},null,-166735.88,-201203.81,{"$f":"+K1321-L1321","v":34467.929999999993},{"$f":"IF(L1321<0,IF(M1321=0,0,IF(OR(L1321=0,K1321=0),\"N.M.\",IF(ABS(M1321/L1321)>=10,\"N.M.\",M1321/(-L1321)))),IF(M1321=0,0,IF(OR(L1321=0,K1321=0),\"N.M.\",IF(ABS(M1321/L1321)>=10,\"N.M.\",M1321/L1321))))","v":0.17130853536023991},null,null,-62164.66,-80701.900000000009,{"$f":"+Q1321-R1321","v":18537.240000000005},{"$f":"IF(R1321<0,IF(S1321=0,0,IF(OR(R1321=0,Q1321=0),\"N.M.\",IF(ABS(S1321/R1321)>=10,\"N.M.\",S1321/(-R1321)))),IF(S1321=0,0,IF(OR(R1321=0,Q1321=0),\"N.M.\",IF(ABS(S1321/R1321)>=10,\"N.M.\",S1321/R1321))))","v":0.22970016814969663},null,-663843.13,-275322.71999999997,{"$f":"+V1321-W1321","v":-388520.41000000003},{"$f":"IF(W1321<0,IF(X1321=0,0,IF(OR(W1321=0,V1321=0),\"N.M.\",IF(ABS(X1321/W1321)>=10,\"N.M.\",X1321/(-W1321)))),IF(X1321=0,0,IF(OR(W1321=0,V1321=0),\"N.M.\",IF(ABS(X1321/W1321)>=10,\"N.M.\",X1321/W1321))))","v":-1.4111454732104931}]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-37348,-31222,{"$f":"+F1322-G1322","v":-6126},{"$f":"IF(G1322<0,IF(H1322=0,0,IF(OR(G1322=0,F1322=0),\"N.M.\",IF(ABS(H1322/G1322)>=10,\"N.M.\",H1322/(-G1322)))),IF(H1322=0,0,IF(OR(G1322=0,F1322=0),\"N.M.\",IF(ABS(H1322/G1322)>=10,\"N.M.\",H1322/G1322))))","v":-0.19620780219076292},null,-384803,-390555,{"$f":"+K1322-L1322","v":5752},{"$f":"IF(L1322<0,IF(M1322=0,0,IF(OR(L1322=0,K1322=0),\"N.M.\",IF(ABS(M1322/L1322)>=10,\"N.M.\",M1322/(-L1322)))),IF(M1322=0,0,IF(OR(L1322=0,K1322=0),\"N.M.\",IF(ABS(M1322/L1322)>=10,\"N.M.\",M1322/L1322))))","v":1.4727759214451229E-2},null,null,-109037,-104394,{"$f":"+Q1322-R1322","v":-4643},{"$f":"IF(R1322<0,IF(S1322=0,0,IF(OR(R1322=0,Q1322=0),\"N.M.\",IF(ABS(S1322/R1322)>=10,\"N.M.\",S1322/(-R1322)))),IF(S1322=0,0,IF(OR(R1322=0,Q1322=0),\"N.M.\",IF(ABS(S1322/R1322)>=10,\"N.M.\",S1322/R1322))))","v":-4.447573615341878E-2},null,-451345,-451061,{"$f":"+V1322-W1322","v":-284},{"$f":"IF(W1322<0,IF(X1322=0,0,IF(OR(W1322=0,V1322=0),\"N.M.\",IF(ABS(X1322/W1322)>=10,\"N.M.\",X1322/(-W1322)))),IF(X1322=0,0,IF(OR(W1322=0,V1322=0),\"N.M.\",IF(ABS(X1322/W1322)>=10,\"N.M.\",X1322/W1322))))","v":-6.2962659152531473E-4}]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0.01,{"$f":"+F1323-G1323","v":0},{"$f":"IF(G1323<0,IF(H1323=0,0,IF(OR(G1323=0,F1323=0),\"N.M.\",IF(ABS(H1323/G1323)>=10,\"N.M.\",H1323/(-G1323)))),IF(H1323=0,0,IF(OR(G1323=0,F1323=0),\"N.M.\",IF(ABS(H1323/G1323)>=10,\"N.M.\",H1323/G1323))))","v":0},null,0.06,0.01,{"$f":"+K1323-L1323","v":4.9999999999999996E-2},{"$f":"IF(L1323<0,IF(M1323=0,0,IF(OR(L1323=0,K1323=0),\"N.M.\",IF(ABS(M1323/L1323)>=10,\"N.M.\",M1323/(-L1323)))),IF(M1323=0,0,IF(OR(L1323=0,K1323=0),\"N.M.\",IF(ABS(M1323/L1323)>=10,\"N.M.\",M1323/L1323))))","v":4.9999999999999991},null,null,0.02,0.01,{"$f":"+Q1323-R1323","v":0.01},{"$f":"IF(R1323<0,IF(S1323=0,0,IF(OR(R1323=0,Q1323=0),\"N.M.\",IF(ABS(S1323/R1323)>=10,\"N.M.\",S1323/(-R1323)))),IF(S1323=0,0,IF(OR(R1323=0,Q1323=0),\"N.M.\",IF(ABS(S1323/R1323)>=10,\"N.M.\",S1323/R1323))))","v":1},null,0.06,0.01,{"$f":"+V1323-W1323","v":4.9999999999999996E-2},{"$f":"IF(W1323<0,IF(X1323=0,0,IF(OR(W1323=0,V1323=0),\"N.M.\",IF(ABS(X1323/W1323)>=10,\"N.M.\",X1323/(-W1323)))),IF(X1323=0,0,IF(OR(W1323=0,V1323=0),\"N.M.\",IF(ABS(X1323/W1323)>=10,\"N.M.\",X1323/W1323))))","v":4.9999999999999991}]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,{"$f":"+F1324-G1324","v":0},{"$f":"IF(G1324<0,IF(H1324=0,0,IF(OR(G1324=0,F1324=0),\"N.M.\",IF(ABS(H1324/G1324)>=10,\"N.M.\",H1324/(-G1324)))),IF(H1324=0,0,IF(OR(G1324=0,F1324=0),\"N.M.\",IF(ABS(H1324/G1324)>=10,\"N.M.\",H1324/G1324))))","v":0},null,-1702.51,-263.08,{"$f":"+K1324-L1324","v":-1439.43},{"$f":"IF(L1324<0,IF(M1324=0,0,IF(OR(L1324=0,K1324=0),\"N.M.\",IF(ABS(M1324/L1324)>=10,\"N.M.\",M1324/(-L1324)))),IF(M1324=0,0,IF(OR(L1324=0,K1324=0),\"N.M.\",IF(ABS(M1324/L1324)>=10,\"N.M.\",M1324/L1324))))","v":-5.4714535502508745},null,null,0,-270.73,{"$f":"+Q1324-R1324","v":270.73},{"$f":"IF(R1324<0,IF(S1324=0,0,IF(OR(R1324=0,Q1324=0),\"N.M.\",IF(ABS(S1324/R1324)>=10,\"N.M.\",S1324/(-R1324)))),IF(S1324=0,0,IF(OR(R1324=0,Q1324=0),\"N.M.\",IF(ABS(S1324/R1324)>=10,\"N.M.\",S1324/R1324))))","v":"N.M."},null,-1880.29,-4064.21,{"$f":"+V1324-W1324","v":2183.92},{"$f":"IF(W1324<0,IF(X1324=0,0,IF(OR(W1324=0,V1324=0),\"N.M.\",IF(ABS(X1324/W1324)>=10,\"N.M.\",X1324/(-W1324)))),IF(X1324=0,0,IF(OR(W1324=0,V1324=0),\"N.M.\",IF(ABS(X1324/W1324)>=10,\"N.M.\",X1324/W1324))))","v":0.53735412294148188}]
["%,V9220005","9220005","Overhead Loadings",null,null,-40703.57,-63481.630000000005,{"$f":"+F1325-G1325","v":22778.060000000005},{"$f":"IF(G1325<0,IF(H1325=0,0,IF(OR(G1325=0,F1325=0),\"N.M.\",IF(ABS(H1325/G1325)>=10,\"N.M.\",H1325/(-G1325)))),IF(H1325=0,0,IF(OR(G1325=0,F1325=0),\"N.M.\",IF(ABS(H1325/G1325)>=10,\"N.M.\",H1325/G1325))))","v":0.35881340791028843},null,-493779.69,-581361.43000000005,{"$f":"+K1325-L1325","v":87581.740000000049},{"$f":"IF(L1325<0,IF(M1325=0,0,IF(OR(L1325=0,K1325=0),\"N.M.\",IF(ABS(M1325/L1325)>=10,\"N.M.\",M1325/(-L1325)))),IF(M1325=0,0,IF(OR(L1325=0,K1325=0),\"N.M.\",IF(ABS(M1325/L1325)>=10,\"N.M.\",M1325/L1325))))","v":0.15064938174519082},null,null,-141541.70000000001,-182106.13,{"$f":"+Q1325-R1325","v":40564.429999999993},{"$f":"IF(R1325<0,IF(S1325=0,0,IF(OR(R1325=0,Q1325=0),\"N.M.\",IF(ABS(S1325/R1325)>=10,\"N.M.\",S1325/(-R1325)))),IF(S1325=0,0,IF(OR(R1325=0,Q1325=0),\"N.M.\",IF(ABS(S1325/R1325)>=10,\"N.M.\",S1325/R1325))))","v":0.22275158996569744},null,-581444.07999999996,-758887.91,{"$f":"+V1325-W1325","v":177443.83000000007},{"$f":"IF(W1325<0,IF(X1325=0,0,IF(OR(W1325=0,V1325=0),\"N.M.\",IF(ABS(X1325/W1325)>=10,\"N.M.\",X1325/(-W1325)))),IF(X1325=0,0,IF(OR(W1325=0,V1325=0),\"N.M.\",IF(ABS(X1325/W1325)>=10,\"N.M.\",X1325/W1325))))","v":0.23382086822281839}]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,392854.29000000004,1431400.46,{"$f":"+F1326-G1326","v":-1038546.1699999999},{"$f":"IF(G1326<0,IF(H1326=0,0,IF(OR(G1326=0,F1326=0),\"N.M.\",IF(ABS(H1326/G1326)>=10,\"N.M.\",H1326/(-G1326)))),IF(H1326=0,0,IF(OR(G1326=0,F1326=0),\"N.M.\",IF(ABS(H1326/G1326)>=10,\"N.M.\",H1326/G1326))))","v":-0.72554550527390493},null,1999935.5519999999,3586389.29,{"$f":"+K1326-L1326","v":-1586453.7380000001},{"$f":"IF(L1326<0,IF(M1326=0,0,IF(OR(L1326=0,K1326=0),\"N.M.\",IF(ABS(M1326/L1326)>=10,\"N.M.\",M1326/(-L1326)))),IF(M1326=0,0,IF(OR(L1326=0,K1326=0),\"N.M.\",IF(ABS(M1326/L1326)>=10,\"N.M.\",M1326/L1326))))","v":-0.4423540250980395},null,null,697505.79500000004,1775167.88,{"$f":"+Q1326-R1326","v":-1077662.085},{"$f":"IF(R1326<0,IF(S1326=0,0,IF(OR(R1326=0,Q1326=0),\"N.M.\",IF(ABS(S1326/R1326)>=10,\"N.M.\",S1326/(-R1326)))),IF(S1326=0,0,IF(OR(R1326=0,Q1326=0),\"N.M.\",IF(ABS(S1326/R1326)>=10,\"N.M.\",S1326/R1326))))","v":-0.60707615158066064},null,3607395.7319999998,4269856.4400000004,{"$f":"+V1326-W1326","v":-662460.70800000057},{"$f":"IF(W1326<0,IF(X1326=0,0,IF(OR(W1326=0,V1326=0),\"N.M.\",IF(ABS(X1326/W1326)>=10,\"N.M.\",X1326/(-W1326)))),IF(X1326=0,0,IF(OR(W1326=0,V1326=0),\"N.M.\",IF(ABS(X1326/W1326)>=10,\"N.M.\",X1326/W1326))))","v":-0.15514823912908896}]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,50208.89,230815.66,{"$f":"+F1327-G1327","v":-180606.77000000002},{"$f":"IF(G1327<0,IF(H1327=0,0,IF(OR(G1327=0,F1327=0),\"N.M.\",IF(ABS(H1327/G1327)>=10,\"N.M.\",H1327/(-G1327)))),IF(H1327=0,0,IF(OR(G1327=0,F1327=0),\"N.M.\",IF(ABS(H1327/G1327)>=10,\"N.M.\",H1327/G1327))))","v":-0.78247190853514881},null,-475635.65,-114135.83,{"$f":"+K1327-L1327","v":-361499.82},{"$f":"IF(L1327<0,IF(M1327=0,0,IF(OR(L1327=0,K1327=0),\"N.M.\",IF(ABS(M1327/L1327)>=10,\"N.M.\",M1327/(-L1327)))),IF(M1327=0,0,IF(OR(L1327=0,K1327=0),\"N.M.\",IF(ABS(M1327/L1327)>=10,\"N.M.\",M1327/L1327))))","v":-3.1672772695480464},null,null,-47581.51,-89664.42,{"$f":"+Q1327-R1327","v":42082.909999999996},{"$f":"IF(R1327<0,IF(S1327=0,0,IF(OR(R1327=0,Q1327=0),\"N.M.\",IF(ABS(S1327/R1327)>=10,\"N.M.\",S1327/(-R1327)))),IF(S1327=0,0,IF(OR(R1327=0,Q1327=0),\"N.M.\",IF(ABS(S1327/R1327)>=10,\"N.M.\",S1327/R1327))))","v":0.46933789344759042},null,90442.219999999972,-610908.4,{"$f":"+V1327-W1327","v":701350.62},{"$f":"IF(W1327<0,IF(X1327=0,0,IF(OR(W1327=0,V1327=0),\"N.M.\",IF(ABS(X1327/W1327)>=10,\"N.M.\",X1327/(-W1327)))),IF(X1327=0,0,IF(OR(W1327=0,V1327=0),\"N.M.\",IF(ABS(X1327/W1327)>=10,\"N.M.\",X1327/W1327))))","v":1.1480454680276126}]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,{"$f":"+F1328-G1328","v":0},{"$f":"IF(G1328<0,IF(H1328=0,0,IF(OR(G1328=0,F1328=0),\"N.M.\",IF(ABS(H1328/G1328)>=10,\"N.M.\",H1328/(-G1328)))),IF(H1328=0,0,IF(OR(G1328=0,F1328=0),\"N.M.\",IF(ABS(H1328/G1328)>=10,\"N.M.\",H1328/G1328))))","v":0},null,0,0,{"$f":"+K1328-L1328","v":0},{"$f":"IF(L1328<0,IF(M1328=0,0,IF(OR(L1328=0,K1328=0),\"N.M.\",IF(ABS(M1328/L1328)>=10,\"N.M.\",M1328/(-L1328)))),IF(M1328=0,0,IF(OR(L1328=0,K1328=0),\"N.M.\",IF(ABS(M1328/L1328)>=10,\"N.M.\",M1328/L1328))))","v":0},null,null,0,0,{"$f":"+Q1328-R1328","v":0},{"$f":"IF(R1328<0,IF(S1328=0,0,IF(OR(R1328=0,Q1328=0),\"N.M.\",IF(ABS(S1328/R1328)>=10,\"N.M.\",S1328/(-R1328)))),IF(S1328=0,0,IF(OR(R1328=0,Q1328=0),\"N.M.\",IF(ABS(S1328/R1328)>=10,\"N.M.\",S1328/R1328))))","v":0},null,0.03,0,{"$f":"+V1328-W1328","v":0.03},{"$f":"IF(W1328<0,IF(X1328=0,0,IF(OR(W1328=0,V1328=0),\"N.M.\",IF(ABS(X1328/W1328)>=10,\"N.M.\",X1328/(-W1328)))),IF(X1328=0,0,IF(OR(W1328=0,V1328=0),\"N.M.\",IF(ABS(X1328/W1328)>=10,\"N.M.\",X1328/W1328))))","v":"N.M."}]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,{"$f":"+F1329-G1329","v":0},{"$f":"IF(G1329<0,IF(H1329=0,0,IF(OR(G1329=0,F1329=0),\"N.M.\",IF(ABS(H1329/G1329)>=10,\"N.M.\",H1329/(-G1329)))),IF(H1329=0,0,IF(OR(G1329=0,F1329=0),\"N.M.\",IF(ABS(H1329/G1329)>=10,\"N.M.\",H1329/G1329))))","v":0},null,6.8100000000000005,0.65,{"$f":"+K1329-L1329","v":6.16},{"$f":"IF(L1329<0,IF(M1329=0,0,IF(OR(L1329=0,K1329=0),\"N.M.\",IF(ABS(M1329/L1329)>=10,\"N.M.\",M1329/(-L1329)))),IF(M1329=0,0,IF(OR(L1329=0,K1329=0),\"N.M.\",IF(ABS(M1329/L1329)>=10,\"N.M.\",M1329/L1329))))","v":9.476923076923077},null,null,0,0.65,{"$f":"+Q1329-R1329","v":-0.65},{"$f":"IF(R1329<0,IF(S1329=0,0,IF(OR(R1329=0,Q1329=0),\"N.M.\",IF(ABS(S1329/R1329)>=10,\"N.M.\",S1329/(-R1329)))),IF(S1329=0,0,IF(OR(R1329=0,Q1329=0),\"N.M.\",IF(ABS(S1329/R1329)>=10,\"N.M.\",S1329/R1329))))","v":"N.M."},null,6.8100000000000005,0.65,{"$f":"+V1329-W1329","v":6.16},{"$f":"IF(W1329<0,IF(X1329=0,0,IF(OR(W1329=0,V1329=0),\"N.M.\",IF(ABS(X1329/W1329)>=10,\"N.M.\",X1329/(-W1329)))),IF(X1329=0,0,IF(OR(W1329=0,V1329=0),\"N.M.\",IF(ABS(X1329/W1329)>=10,\"N.M.\",X1329/W1329))))","v":9.476923076923077}]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,28.17,{"$f":"+F1330-G1330","v":-28.17},{"$f":"IF(G1330<0,IF(H1330=0,0,IF(OR(G1330=0,F1330=0),\"N.M.\",IF(ABS(H1330/G1330)>=10,\"N.M.\",H1330/(-G1330)))),IF(H1330=0,0,IF(OR(G1330=0,F1330=0),\"N.M.\",IF(ABS(H1330/G1330)>=10,\"N.M.\",H1330/G1330))))","v":"N.M."},null,242.45000000000002,111.9,{"$f":"+K1330-L1330","v":130.55000000000001},{"$f":"IF(L1330<0,IF(M1330=0,0,IF(OR(L1330=0,K1330=0),\"N.M.\",IF(ABS(M1330/L1330)>=10,\"N.M.\",M1330/(-L1330)))),IF(M1330=0,0,IF(OR(L1330=0,K1330=0),\"N.M.\",IF(ABS(M1330/L1330)>=10,\"N.M.\",M1330/L1330))))","v":1.1666666666666667},null,null,73.820000000000007,56.08,{"$f":"+Q1330-R1330","v":17.740000000000009},{"$f":"IF(R1330<0,IF(S1330=0,0,IF(OR(R1330=0,Q1330=0),\"N.M.\",IF(ABS(S1330/R1330)>=10,\"N.M.\",S1330/(-R1330)))),IF(S1330=0,0,IF(OR(R1330=0,Q1330=0),\"N.M.\",IF(ABS(S1330/R1330)>=10,\"N.M.\",S1330/R1330))))","v":0.31633380884450801},null,299.07000000000005,111.9,{"$f":"+V1330-W1330","v":187.17000000000004},{"$f":"IF(W1330<0,IF(X1330=0,0,IF(OR(W1330=0,V1330=0),\"N.M.\",IF(ABS(X1330/W1330)>=10,\"N.M.\",X1330/(-W1330)))),IF(X1330=0,0,IF(OR(W1330=0,V1330=0),\"N.M.\",IF(ABS(X1330/W1330)>=10,\"N.M.\",X1330/W1330))))","v":1.6726541554959788}]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,3067.83,145.6,{"$f":"+F1331-G1331","v":2922.23},{"$f":"IF(G1331<0,IF(H1331=0,0,IF(OR(G1331=0,F1331=0),\"N.M.\",IF(ABS(H1331/G1331)>=10,\"N.M.\",H1331/(-G1331)))),IF(H1331=0,0,IF(OR(G1331=0,F1331=0),\"N.M.\",IF(ABS(H1331/G1331)>=10,\"N.M.\",H1331/G1331))))","v":"N.M."},null,10572.86,14962.49,{"$f":"+K1331-L1331","v":-4389.6299999999992},{"$f":"IF(L1331<0,IF(M1331=0,0,IF(OR(L1331=0,K1331=0),\"N.M.\",IF(ABS(M1331/L1331)>=10,\"N.M.\",M1331/(-L1331)))),IF(M1331=0,0,IF(OR(L1331=0,K1331=0),\"N.M.\",IF(ABS(M1331/L1331)>=10,\"N.M.\",M1331/L1331))))","v":-0.29337563467043248},null,null,3529.15,833.58,{"$f":"+Q1331-R1331","v":2695.57},{"$f":"IF(R1331<0,IF(S1331=0,0,IF(OR(R1331=0,Q1331=0),\"N.M.\",IF(ABS(S1331/R1331)>=10,\"N.M.\",S1331/(-R1331)))),IF(S1331=0,0,IF(OR(R1331=0,Q1331=0),\"N.M.\",IF(ABS(S1331/R1331)>=10,\"N.M.\",S1331/R1331))))","v":3.2337268168622089},null,12383.77,16173.68,{"$f":"+V1331-W1331","v":-3789.91},{"$f":"IF(W1331<0,IF(X1331=0,0,IF(OR(W1331=0,V1331=0),\"N.M.\",IF(ABS(X1331/W1331)>=10,\"N.M.\",X1331/(-W1331)))),IF(X1331=0,0,IF(OR(W1331=0,V1331=0),\"N.M.\",IF(ABS(X1331/W1331)>=10,\"N.M.\",X1331/W1331))))","v":-0.23432576877989422}]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,{"$f":"+F1332-G1332","v":0},{"$f":"IF(G1332<0,IF(H1332=0,0,IF(OR(G1332=0,F1332=0),\"N.M.\",IF(ABS(H1332/G1332)>=10,\"N.M.\",H1332/(-G1332)))),IF(H1332=0,0,IF(OR(G1332=0,F1332=0),\"N.M.\",IF(ABS(H1332/G1332)>=10,\"N.M.\",H1332/G1332))))","v":0},null,0,116.38,{"$f":"+K1332-L1332","v":-116.38},{"$f":"IF(L1332<0,IF(M1332=0,0,IF(OR(L1332=0,K1332=0),\"N.M.\",IF(ABS(M1332/L1332)>=10,\"N.M.\",M1332/(-L1332)))),IF(M1332=0,0,IF(OR(L1332=0,K1332=0),\"N.M.\",IF(ABS(M1332/L1332)>=10,\"N.M.\",M1332/L1332))))","v":"N.M."},null,null,0,0,{"$f":"+Q1332-R1332","v":0},{"$f":"IF(R1332<0,IF(S1332=0,0,IF(OR(R1332=0,Q1332=0),\"N.M.\",IF(ABS(S1332/R1332)>=10,\"N.M.\",S1332/(-R1332)))),IF(S1332=0,0,IF(OR(R1332=0,Q1332=0),\"N.M.\",IF(ABS(S1332/R1332)>=10,\"N.M.\",S1332/R1332))))","v":0},null,0,116.38,{"$f":"+V1332-W1332","v":-116.38},{"$f":"IF(W1332<0,IF(X1332=0,0,IF(OR(W1332=0,V1332=0),\"N.M.\",IF(ABS(X1332/W1332)>=10,\"N.M.\",X1332/(-W1332)))),IF(X1332=0,0,IF(OR(W1332=0,V1332=0),\"N.M.\",IF(ABS(X1332/W1332)>=10,\"N.M.\",X1332/W1332))))","v":"N.M."}]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F1333-G1333","v":0},{"$f":"IF(G1333<0,IF(H1333=0,0,IF(OR(G1333=0,F1333=0),\"N.M.\",IF(ABS(H1333/G1333)>=10,\"N.M.\",H1333/(-G1333)))),IF(H1333=0,0,IF(OR(G1333=0,F1333=0),\"N.M.\",IF(ABS(H1333/G1333)>=10,\"N.M.\",H1333/G1333))))","v":0},null,3464.17,0,{"$f":"+K1333-L1333","v":3464.17},{"$f":"IF(L1333<0,IF(M1333=0,0,IF(OR(L1333=0,K1333=0),\"N.M.\",IF(ABS(M1333/L1333)>=10,\"N.M.\",M1333/(-L1333)))),IF(M1333=0,0,IF(OR(L1333=0,K1333=0),\"N.M.\",IF(ABS(M1333/L1333)>=10,\"N.M.\",M1333/L1333))))","v":"N.M."},null,null,0,0,{"$f":"+Q1333-R1333","v":0},{"$f":"IF(R1333<0,IF(S1333=0,0,IF(OR(R1333=0,Q1333=0),\"N.M.\",IF(ABS(S1333/R1333)>=10,\"N.M.\",S1333/(-R1333)))),IF(S1333=0,0,IF(OR(R1333=0,Q1333=0),\"N.M.\",IF(ABS(S1333/R1333)>=10,\"N.M.\",S1333/R1333))))","v":0},null,1069746.8299999998,0,{"$f":"+V1333-W1333","v":1069746.8299999998},{"$f":"IF(W1333<0,IF(X1333=0,0,IF(OR(W1333=0,V1333=0),\"N.M.\",IF(ABS(X1333/W1333)>=10,\"N.M.\",X1333/(-W1333)))),IF(X1333=0,0,IF(OR(W1333=0,V1333=0),\"N.M.\",IF(ABS(X1333/W1333)>=10,\"N.M.\",X1333/W1333))))","v":"N.M."}]
["%,V9240000","9240000","Property Insurance",null,null,76986.97,92444.19,{"$f":"+F1334-G1334","v":-15457.220000000001},{"$f":"IF(G1334<0,IF(H1334=0,0,IF(OR(G1334=0,F1334=0),\"N.M.\",IF(ABS(H1334/G1334)>=10,\"N.M.\",H1334/(-G1334)))),IF(H1334=0,0,IF(OR(G1334=0,F1334=0),\"N.M.\",IF(ABS(H1334/G1334)>=10,\"N.M.\",H1334/G1334))))","v":-0.16720596502603355},null,922411.01,973521.57000000007,{"$f":"+K1334-L1334","v":-51110.560000000056},{"$f":"IF(L1334<0,IF(M1334=0,0,IF(OR(L1334=0,K1334=0),\"N.M.\",IF(ABS(M1334/L1334)>=10,\"N.M.\",M1334/(-L1334)))),IF(M1334=0,0,IF(OR(L1334=0,K1334=0),\"N.M.\",IF(ABS(M1334/L1334)>=10,\"N.M.\",M1334/L1334))))","v":-5.2500696004095786E-2},null,null,230536.30000000002,282436.96000000002,{"$f":"+Q1334-R1334","v":-51900.66},{"$f":"IF(R1334<0,IF(S1334=0,0,IF(OR(R1334=0,Q1334=0),\"N.M.\",IF(ABS(S1334/R1334)>=10,\"N.M.\",S1334/(-R1334)))),IF(S1334=0,0,IF(OR(R1334=0,Q1334=0),\"N.M.\",IF(ABS(S1334/R1334)>=10,\"N.M.\",S1334/R1334))))","v":-0.18376015660273357},null,1041361.41,1152572.6500000001,{"$f":"+V1334-W1334","v":-111211.24000000011},{"$f":"IF(W1334<0,IF(X1334=0,0,IF(OR(W1334=0,V1334=0),\"N.M.\",IF(ABS(X1334/W1334)>=10,\"N.M.\",X1334/(-W1334)))),IF(X1334=0,0,IF(OR(W1334=0,V1334=0),\"N.M.\",IF(ABS(X1334/W1334)>=10,\"N.M.\",X1334/W1334))))","v":-9.6489570527289625E-2}]
["%,V9250000","9250000","Injuries and Damages",null,null,192793.72,164919.33000000002,{"$f":"+F1335-G1335","v":27874.389999999985},{"$f":"IF(G1335<0,IF(H1335=0,0,IF(OR(G1335=0,F1335=0),\"N.M.\",IF(ABS(H1335/G1335)>=10,\"N.M.\",H1335/(-G1335)))),IF(H1335=0,0,IF(OR(G1335=0,F1335=0),\"N.M.\",IF(ABS(H1335/G1335)>=10,\"N.M.\",H1335/G1335))))","v":0.16901833156853099},null,1731560.52,1523896.18,{"$f":"+K1335-L1335","v":207664.34000000008},{"$f":"IF(L1335<0,IF(M1335=0,0,IF(OR(L1335=0,K1335=0),\"N.M.\",IF(ABS(M1335/L1335)>=10,\"N.M.\",M1335/(-L1335)))),IF(M1335=0,0,IF(OR(L1335=0,K1335=0),\"N.M.\",IF(ABS(M1335/L1335)>=10,\"N.M.\",M1335/L1335))))","v":0.13627197359337176},null,null,545228.28,479325.34,{"$f":"+Q1335-R1335","v":65902.94},{"$f":"IF(R1335<0,IF(S1335=0,0,IF(OR(R1335=0,Q1335=0),\"N.M.\",IF(ABS(S1335/R1335)>=10,\"N.M.\",S1335/(-R1335)))),IF(S1335=0,0,IF(OR(R1335=0,Q1335=0),\"N.M.\",IF(ABS(S1335/R1335)>=10,\"N.M.\",S1335/R1335))))","v":0.13749104105366097},null,2052557.03,1825909.51,{"$f":"+V1335-W1335","v":226647.52000000002},{"$f":"IF(W1335<0,IF(X1335=0,0,IF(OR(W1335=0,V1335=0),\"N.M.\",IF(ABS(X1335/W1335)>=10,\"N.M.\",X1335/(-W1335)))),IF(X1335=0,0,IF(OR(W1335=0,V1335=0),\"N.M.\",IF(ABS(X1335/W1335)>=10,\"N.M.\",X1335/W1335))))","v":0.12412856100409927}]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,120.82000000000001,{"$f":"+F1336-G1336","v":-120.82000000000001},{"$f":"IF(G1336<0,IF(H1336=0,0,IF(OR(G1336=0,F1336=0),\"N.M.\",IF(ABS(H1336/G1336)>=10,\"N.M.\",H1336/(-G1336)))),IF(H1336=0,0,IF(OR(G1336=0,F1336=0),\"N.M.\",IF(ABS(H1336/G1336)>=10,\"N.M.\",H1336/G1336))))","v":"N.M."},null,-94.77,205.68,{"$f":"+K1336-L1336","v":-300.45},{"$f":"IF(L1336<0,IF(M1336=0,0,IF(OR(L1336=0,K1336=0),\"N.M.\",IF(ABS(M1336/L1336)>=10,\"N.M.\",M1336/(-L1336)))),IF(M1336=0,0,IF(OR(L1336=0,K1336=0),\"N.M.\",IF(ABS(M1336/L1336)>=10,\"N.M.\",M1336/L1336))))","v":-1.460764294049008},null,null,0,216.53,{"$f":"+Q1336-R1336","v":-216.53},{"$f":"IF(R1336<0,IF(S1336=0,0,IF(OR(R1336=0,Q1336=0),\"N.M.\",IF(ABS(S1336/R1336)>=10,\"N.M.\",S1336/(-R1336)))),IF(S1336=0,0,IF(OR(R1336=0,Q1336=0),\"N.M.\",IF(ABS(S1336/R1336)>=10,\"N.M.\",S1336/R1336))))","v":"N.M."},null,-257.64,-18.609999999999985,{"$f":"+V1336-W1336","v":-239.03},{"$f":"IF(W1336<0,IF(X1336=0,0,IF(OR(W1336=0,V1336=0),\"N.M.\",IF(ABS(X1336/W1336)>=10,\"N.M.\",X1336/(-W1336)))),IF(X1336=0,0,IF(OR(W1336=0,V1336=0),\"N.M.\",IF(ABS(X1336/W1336)>=10,\"N.M.\",X1336/W1336))))","v":"N.M."}]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,76994.710000000006,22758.05,{"$f":"+F1337-G1337","v":54236.66},{"$f":"IF(G1337<0,IF(H1337=0,0,IF(OR(G1337=0,F1337=0),\"N.M.\",IF(ABS(H1337/G1337)>=10,\"N.M.\",H1337/(-G1337)))),IF(H1337=0,0,IF(OR(G1337=0,F1337=0),\"N.M.\",IF(ABS(H1337/G1337)>=10,\"N.M.\",H1337/G1337))))","v":2.3831857298845907},null,-70567.16,303606.63,{"$f":"+K1337-L1337","v":-374173.79000000004},{"$f":"IF(L1337<0,IF(M1337=0,0,IF(OR(L1337=0,K1337=0),\"N.M.\",IF(ABS(M1337/L1337)>=10,\"N.M.\",M1337/(-L1337)))),IF(M1337=0,0,IF(OR(L1337=0,K1337=0),\"N.M.\",IF(ABS(M1337/L1337)>=10,\"N.M.\",M1337/L1337))))","v":-1.2324295750721914},null,null,35177.51,57761.46,{"$f":"+Q1337-R1337","v":-22583.949999999997},{"$f":"IF(R1337<0,IF(S1337=0,0,IF(OR(R1337=0,Q1337=0),\"N.M.\",IF(ABS(S1337/R1337)>=10,\"N.M.\",S1337/(-R1337)))),IF(S1337=0,0,IF(OR(R1337=0,Q1337=0),\"N.M.\",IF(ABS(S1337/R1337)>=10,\"N.M.\",S1337/R1337))))","v":-0.390986481297391},null,221298.22,411931.50599999999,{"$f":"+V1337-W1337","v":-190633.28599999999},{"$f":"IF(W1337<0,IF(X1337=0,0,IF(OR(W1337=0,V1337=0),\"N.M.\",IF(ABS(X1337/W1337)>=10,\"N.M.\",X1337/(-W1337)))),IF(X1337=0,0,IF(OR(W1337=0,V1337=0),\"N.M.\",IF(ABS(X1337/W1337)>=10,\"N.M.\",X1337/W1337))))","v":-0.46277908638529824}]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,636.16,893.94,{"$f":"+F1338-G1338","v":-257.78000000000009},{"$f":"IF(G1338<0,IF(H1338=0,0,IF(OR(G1338=0,F1338=0),\"N.M.\",IF(ABS(H1338/G1338)>=10,\"N.M.\",H1338/(-G1338)))),IF(H1338=0,0,IF(OR(G1338=0,F1338=0),\"N.M.\",IF(ABS(H1338/G1338)>=10,\"N.M.\",H1338/G1338))))","v":-0.28836387229567989},null,6387.01,22468.510000000002,{"$f":"+K1338-L1338","v":-16081.500000000002},{"$f":"IF(L1338<0,IF(M1338=0,0,IF(OR(L1338=0,K1338=0),\"N.M.\",IF(ABS(M1338/L1338)>=10,\"N.M.\",M1338/(-L1338)))),IF(M1338=0,0,IF(OR(L1338=0,K1338=0),\"N.M.\",IF(ABS(M1338/L1338)>=10,\"N.M.\",M1338/L1338))))","v":-0.71573504429087642},null,null,2232.38,7785.1100000000006,{"$f":"+Q1338-R1338","v":-5552.7300000000005},{"$f":"IF(R1338<0,IF(S1338=0,0,IF(OR(R1338=0,Q1338=0),\"N.M.\",IF(ABS(S1338/R1338)>=10,\"N.M.\",S1338/(-R1338)))),IF(S1338=0,0,IF(OR(R1338=0,Q1338=0),\"N.M.\",IF(ABS(S1338/R1338)>=10,\"N.M.\",S1338/R1338))))","v":-0.71325003757172345},null,10889.73,24169.510000000002,{"$f":"+V1338-W1338","v":-13279.780000000002},{"$f":"IF(W1338<0,IF(X1338=0,0,IF(OR(W1338=0,V1338=0),\"N.M.\",IF(ABS(X1338/W1338)>=10,\"N.M.\",X1338/(-W1338)))),IF(X1338=0,0,IF(OR(W1338=0,V1338=0),\"N.M.\",IF(ABS(X1338/W1338)>=10,\"N.M.\",X1338/W1338))))","v":-0.5494434930621267}]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-13732.78,-15680.800000000001,{"$f":"+F1339-G1339","v":1948.0200000000004},{"$f":"IF(G1339<0,IF(H1339=0,0,IF(OR(G1339=0,F1339=0),\"N.M.\",IF(ABS(H1339/G1339)>=10,\"N.M.\",H1339/(-G1339)))),IF(H1339=0,0,IF(OR(G1339=0,F1339=0),\"N.M.\",IF(ABS(H1339/G1339)>=10,\"N.M.\",H1339/G1339))))","v":0.12422963114126832},null,-94026.790000000008,-172156.1,{"$f":"+K1339-L1339","v":78129.31},{"$f":"IF(L1339<0,IF(M1339=0,0,IF(OR(L1339=0,K1339=0),\"N.M.\",IF(ABS(M1339/L1339)>=10,\"N.M.\",M1339/(-L1339)))),IF(M1339=0,0,IF(OR(L1339=0,K1339=0),\"N.M.\",IF(ABS(M1339/L1339)>=10,\"N.M.\",M1339/L1339))))","v":0.45382829885203019},null,null,-15492.380000000001,-60406.020000000004,{"$f":"+Q1339-R1339","v":44913.64},{"$f":"IF(R1339<0,IF(S1339=0,0,IF(OR(R1339=0,Q1339=0),\"N.M.\",IF(ABS(S1339/R1339)>=10,\"N.M.\",S1339/(-R1339)))),IF(S1339=0,0,IF(OR(R1339=0,Q1339=0),\"N.M.\",IF(ABS(S1339/R1339)>=10,\"N.M.\",S1339/R1339))))","v":0.74352920453954752},null,-124480.28000000001,-211237.30000000002,{"$f":"+V1339-W1339","v":86757.02},{"$f":"IF(W1339<0,IF(X1339=0,0,IF(OR(W1339=0,V1339=0),\"N.M.\",IF(ABS(X1339/W1339)>=10,\"N.M.\",X1339/(-W1339)))),IF(X1339=0,0,IF(OR(W1339=0,V1339=0),\"N.M.\",IF(ABS(X1339/W1339)>=10,\"N.M.\",X1339/W1339))))","v":0.41070880947635668}]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,223.69,200.74,{"$f":"+F1340-G1340","v":22.949999999999989},{"$f":"IF(G1340<0,IF(H1340=0,0,IF(OR(G1340=0,F1340=0),\"N.M.\",IF(ABS(H1340/G1340)>=10,\"N.M.\",H1340/(-G1340)))),IF(H1340=0,0,IF(OR(G1340=0,F1340=0),\"N.M.\",IF(ABS(H1340/G1340)>=10,\"N.M.\",H1340/G1340))))","v":0.1143269901364949},null,2029.97,2138.04,{"$f":"+K1340-L1340","v":-108.06999999999994},{"$f":"IF(L1340<0,IF(M1340=0,0,IF(OR(L1340=0,K1340=0),\"N.M.\",IF(ABS(M1340/L1340)>=10,\"N.M.\",M1340/(-L1340)))),IF(M1340=0,0,IF(OR(L1340=0,K1340=0),\"N.M.\",IF(ABS(M1340/L1340)>=10,\"N.M.\",M1340/L1340))))","v":-5.0546294737235944E-2},null,null,671.07,658.47,{"$f":"+Q1340-R1340","v":12.600000000000023},{"$f":"IF(R1340<0,IF(S1340=0,0,IF(OR(R1340=0,Q1340=0),\"N.M.\",IF(ABS(S1340/R1340)>=10,\"N.M.\",S1340/(-R1340)))),IF(S1340=0,0,IF(OR(R1340=0,Q1340=0),\"N.M.\",IF(ABS(S1340/R1340)>=10,\"N.M.\",S1340/R1340))))","v":1.9135268121554548E-2},null,2404.92,2731.59,{"$f":"+V1340-W1340","v":-326.67000000000007},{"$f":"IF(W1340<0,IF(X1340=0,0,IF(OR(W1340=0,V1340=0),\"N.M.\",IF(ABS(X1340/W1340)>=10,\"N.M.\",X1340/(-W1340)))),IF(X1340=0,0,IF(OR(W1340=0,V1340=0),\"N.M.\",IF(ABS(X1340/W1340)>=10,\"N.M.\",X1340/W1340))))","v":-0.1195896895214875}]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,{"$f":"+F1341-G1341","v":0},{"$f":"IF(G1341<0,IF(H1341=0,0,IF(OR(G1341=0,F1341=0),\"N.M.\",IF(ABS(H1341/G1341)>=10,\"N.M.\",H1341/(-G1341)))),IF(H1341=0,0,IF(OR(G1341=0,F1341=0),\"N.M.\",IF(ABS(H1341/G1341)>=10,\"N.M.\",H1341/G1341))))","v":0},null,0,86.33,{"$f":"+K1341-L1341","v":-86.33},{"$f":"IF(L1341<0,IF(M1341=0,0,IF(OR(L1341=0,K1341=0),\"N.M.\",IF(ABS(M1341/L1341)>=10,\"N.M.\",M1341/(-L1341)))),IF(M1341=0,0,IF(OR(L1341=0,K1341=0),\"N.M.\",IF(ABS(M1341/L1341)>=10,\"N.M.\",M1341/L1341))))","v":"N.M."},null,null,0,80.52,{"$f":"+Q1341-R1341","v":-80.52},{"$f":"IF(R1341<0,IF(S1341=0,0,IF(OR(R1341=0,Q1341=0),\"N.M.\",IF(ABS(S1341/R1341)>=10,\"N.M.\",S1341/(-R1341)))),IF(S1341=0,0,IF(OR(R1341=0,Q1341=0),\"N.M.\",IF(ABS(S1341/R1341)>=10,\"N.M.\",S1341/R1341))))","v":"N.M."},null,0,86.33,{"$f":"+V1341-W1341","v":-86.33},{"$f":"IF(W1341<0,IF(X1341=0,0,IF(OR(W1341=0,V1341=0),\"N.M.\",IF(ABS(X1341/W1341)>=10,\"N.M.\",X1341/(-W1341)))),IF(X1341=0,0,IF(OR(W1341=0,V1341=0),\"N.M.\",IF(ABS(X1341/W1341)>=10,\"N.M.\",X1341/W1341))))","v":"N.M."}]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2871,3792.63,{"$f":"+F1342-G1342","v":-921.63000000000011},{"$f":"IF(G1342<0,IF(H1342=0,0,IF(OR(G1342=0,F1342=0),\"N.M.\",IF(ABS(H1342/G1342)>=10,\"N.M.\",H1342/(-G1342)))),IF(H1342=0,0,IF(OR(G1342=0,F1342=0),\"N.M.\",IF(ABS(H1342/G1342)>=10,\"N.M.\",H1342/G1342))))","v":-0.2430055133245268},null,18084.98,25041.8,{"$f":"+K1342-L1342","v":-6956.82},{"$f":"IF(L1342<0,IF(M1342=0,0,IF(OR(L1342=0,K1342=0),\"N.M.\",IF(ABS(M1342/L1342)>=10,\"N.M.\",M1342/(-L1342)))),IF(M1342=0,0,IF(OR(L1342=0,K1342=0),\"N.M.\",IF(ABS(M1342/L1342)>=10,\"N.M.\",M1342/L1342))))","v":-0.27780830451485117},null,null,3667.9700000000003,4509.41,{"$f":"+Q1342-R1342","v":-841.4399999999996},{"$f":"IF(R1342<0,IF(S1342=0,0,IF(OR(R1342=0,Q1342=0),\"N.M.\",IF(ABS(S1342/R1342)>=10,\"N.M.\",S1342/(-R1342)))),IF(S1342=0,0,IF(OR(R1342=0,Q1342=0),\"N.M.\",IF(ABS(S1342/R1342)>=10,\"N.M.\",S1342/R1342))))","v":-0.18659647270929006},null,23370.739999999998,27777.5,{"$f":"+V1342-W1342","v":-4406.760000000002},{"$f":"IF(W1342<0,IF(X1342=0,0,IF(OR(W1342=0,V1342=0),\"N.M.\",IF(ABS(X1342/W1342)>=10,\"N.M.\",X1342/(-W1342)))),IF(X1342=0,0,IF(OR(W1342=0,V1342=0),\"N.M.\",IF(ABS(X1342/W1342)>=10,\"N.M.\",X1342/W1342))))","v":-0.15864494644946456}]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,{"$f":"+F1343-G1343","v":-5423.3099999999977},{"$f":"IF(G1343<0,IF(H1343=0,0,IF(OR(G1343=0,F1343=0),\"N.M.\",IF(ABS(H1343/G1343)>=10,\"N.M.\",H1343/(-G1343)))),IF(H1343=0,0,IF(OR(G1343=0,F1343=0),\"N.M.\",IF(ABS(H1343/G1343)>=10,\"N.M.\",H1343/G1343))))","v":-3.0426327417827654E-2},null,1728206.79,1782439.94,{"$f":"+K1343-L1343","v":-54233.149999999907},{"$f":"IF(L1343<0,IF(M1343=0,0,IF(OR(L1343=0,K1343=0),\"N.M.\",IF(ABS(M1343/L1343)>=10,\"N.M.\",M1343/(-L1343)))),IF(M1343=0,0,IF(OR(L1343=0,K1343=0),\"N.M.\",IF(ABS(M1343/L1343)>=10,\"N.M.\",M1343/L1343))))","v":-3.0426354786461926E-2},null,null,518462.04000000004,534731.97,{"$f":"+Q1343-R1343","v":-16269.929999999935},{"$f":"IF(R1343<0,IF(S1343=0,0,IF(OR(R1343=0,Q1343=0),\"N.M.\",IF(ABS(S1343/R1343)>=10,\"N.M.\",S1343/(-R1343)))),IF(S1343=0,0,IF(OR(R1343=0,Q1343=0),\"N.M.\",IF(ABS(S1343/R1343)>=10,\"N.M.\",S1343/R1343))))","v":-3.0426327417827543E-2},null,2049295.29,2105770.7000000002,{"$f":"+V1343-W1343","v":-56475.410000000149},{"$f":"IF(W1343<0,IF(X1343=0,0,IF(OR(W1343=0,V1343=0),\"N.M.\",IF(ABS(X1343/W1343)>=10,\"N.M.\",X1343/(-W1343)))),IF(X1343=0,0,IF(OR(W1343=0,V1343=0),\"N.M.\",IF(ABS(X1343/W1343)>=10,\"N.M.\",X1343/W1343))))","v":-2.6819354073071747E-2}]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12106.42,7175.6100000000006,{"$f":"+F1344-G1344","v":4930.8099999999995},{"$f":"IF(G1344<0,IF(H1344=0,0,IF(OR(G1344=0,F1344=0),\"N.M.\",IF(ABS(H1344/G1344)>=10,\"N.M.\",H1344/(-G1344)))),IF(H1344=0,0,IF(OR(G1344=0,F1344=0),\"N.M.\",IF(ABS(H1344/G1344)>=10,\"N.M.\",H1344/G1344))))","v":0.68716248514063605},null,119893.28,108752.56,{"$f":"+K1344-L1344","v":11140.720000000001},{"$f":"IF(L1344<0,IF(M1344=0,0,IF(OR(L1344=0,K1344=0),\"N.M.\",IF(ABS(M1344/L1344)>=10,\"N.M.\",M1344/(-L1344)))),IF(M1344=0,0,IF(OR(L1344=0,K1344=0),\"N.M.\",IF(ABS(M1344/L1344)>=10,\"N.M.\",M1344/L1344))))","v":0.10244099081437716},null,null,37191.29,29603.73,{"$f":"+Q1344-R1344","v":7587.5600000000013},{"$f":"IF(R1344<0,IF(S1344=0,0,IF(OR(R1344=0,Q1344=0),\"N.M.\",IF(ABS(S1344/R1344)>=10,\"N.M.\",S1344/(-R1344)))),IF(S1344=0,0,IF(OR(R1344=0,Q1344=0),\"N.M.\",IF(ABS(S1344/R1344)>=10,\"N.M.\",S1344/R1344))))","v":0.25630418869514082},null,141901.26999999999,132789,{"$f":"+V1344-W1344","v":9112.2699999999895},{"$f":"IF(W1344<0,IF(X1344=0,0,IF(OR(W1344=0,V1344=0),\"N.M.\",IF(ABS(X1344/W1344)>=10,\"N.M.\",X1344/(-W1344)))),IF(X1344=0,0,IF(OR(W1344=0,V1344=0),\"N.M.\",IF(ABS(X1344/W1344)>=10,\"N.M.\",X1344/W1344))))","v":6.8622175029558086E-2}]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,477895.32,388425.9,{"$f":"+F1345-G1345","v":89469.419999999984},{"$f":"IF(G1345<0,IF(H1345=0,0,IF(OR(G1345=0,F1345=0),\"N.M.\",IF(ABS(H1345/G1345)>=10,\"N.M.\",H1345/(-G1345)))),IF(H1345=0,0,IF(OR(G1345=0,F1345=0),\"N.M.\",IF(ABS(H1345/G1345)>=10,\"N.M.\",H1345/G1345))))","v":0.23033845065429462},null,4677666.67,4060868.19,{"$f":"+K1345-L1345","v":616798.48},{"$f":"IF(L1345<0,IF(M1345=0,0,IF(OR(L1345=0,K1345=0),\"N.M.\",IF(ABS(M1345/L1345)>=10,\"N.M.\",M1345/(-L1345)))),IF(M1345=0,0,IF(OR(L1345=0,K1345=0),\"N.M.\",IF(ABS(M1345/L1345)>=10,\"N.M.\",M1345/L1345))))","v":0.15188832809665759},null,null,1433426.8,1149565.92,{"$f":"+Q1345-R1345","v":283860.88000000012},{"$f":"IF(R1345<0,IF(S1345=0,0,IF(OR(R1345=0,Q1345=0),\"N.M.\",IF(ABS(S1345/R1345)>=10,\"N.M.\",S1345/(-R1345)))),IF(S1345=0,0,IF(OR(R1345=0,Q1345=0),\"N.M.\",IF(ABS(S1345/R1345)>=10,\"N.M.\",S1345/R1345))))","v":0.24692875376820508},null,5862252.2400000002,4876501.3,{"$f":"+V1345-W1345","v":985750.94000000041},{"$f":"IF(W1345<0,IF(X1345=0,0,IF(OR(W1345=0,V1345=0),\"N.M.\",IF(ABS(X1345/W1345)>=10,\"N.M.\",X1345/(-W1345)))),IF(X1345=0,0,IF(OR(W1345=0,V1345=0),\"N.M.\",IF(ABS(X1345/W1345)>=10,\"N.M.\",X1345/W1345))))","v":0.20214306925336006}]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,{"$f":"+F1346-G1346","v":0},{"$f":"IF(G1346<0,IF(H1346=0,0,IF(OR(G1346=0,F1346=0),\"N.M.\",IF(ABS(H1346/G1346)>=10,\"N.M.\",H1346/(-G1346)))),IF(H1346=0,0,IF(OR(G1346=0,F1346=0),\"N.M.\",IF(ABS(H1346/G1346)>=10,\"N.M.\",H1346/G1346))))","v":0},null,0,0,{"$f":"+K1346-L1346","v":0},{"$f":"IF(L1346<0,IF(M1346=0,0,IF(OR(L1346=0,K1346=0),\"N.M.\",IF(ABS(M1346/L1346)>=10,\"N.M.\",M1346/(-L1346)))),IF(M1346=0,0,IF(OR(L1346=0,K1346=0),\"N.M.\",IF(ABS(M1346/L1346)>=10,\"N.M.\",M1346/L1346))))","v":0},null,null,0,0,{"$f":"+Q1346-R1346","v":0},{"$f":"IF(R1346<0,IF(S1346=0,0,IF(OR(R1346=0,Q1346=0),\"N.M.\",IF(ABS(S1346/R1346)>=10,\"N.M.\",S1346/(-R1346)))),IF(S1346=0,0,IF(OR(R1346=0,Q1346=0),\"N.M.\",IF(ABS(S1346/R1346)>=10,\"N.M.\",S1346/R1346))))","v":0},null,0,0,{"$f":"+V1346-W1346","v":0},{"$f":"IF(W1346<0,IF(X1346=0,0,IF(OR(W1346=0,V1346=0),\"N.M.\",IF(ABS(X1346/W1346)>=10,\"N.M.\",X1346/(-W1346)))),IF(X1346=0,0,IF(OR(W1346=0,V1346=0),\"N.M.\",IF(ABS(X1346/W1346)>=10,\"N.M.\",X1346/W1346))))","v":0}]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36393.71,-6645.07,{"$f":"+F1347-G1347","v":43038.78},{"$f":"IF(G1347<0,IF(H1347=0,0,IF(OR(G1347=0,F1347=0),\"N.M.\",IF(ABS(H1347/G1347)>=10,\"N.M.\",H1347/(-G1347)))),IF(H1347=0,0,IF(OR(G1347=0,F1347=0),\"N.M.\",IF(ABS(H1347/G1347)>=10,\"N.M.\",H1347/G1347))))","v":6.4767985890291602},null,362986.9,408229.36,{"$f":"+K1347-L1347","v":-45242.459999999963},{"$f":"IF(L1347<0,IF(M1347=0,0,IF(OR(L1347=0,K1347=0),\"N.M.\",IF(ABS(M1347/L1347)>=10,\"N.M.\",M1347/(-L1347)))),IF(M1347=0,0,IF(OR(L1347=0,K1347=0),\"N.M.\",IF(ABS(M1347/L1347)>=10,\"N.M.\",M1347/L1347))))","v":-0.1108260807110982},null,null,109047.93000000001,103402.63,{"$f":"+Q1347-R1347","v":5645.3000000000029},{"$f":"IF(R1347<0,IF(S1347=0,0,IF(OR(R1347=0,Q1347=0),\"N.M.\",IF(ABS(S1347/R1347)>=10,\"N.M.\",S1347/(-R1347)))),IF(S1347=0,0,IF(OR(R1347=0,Q1347=0),\"N.M.\",IF(ABS(S1347/R1347)>=10,\"N.M.\",S1347/R1347))))","v":5.4595323155706997E-2},null,360952.33,500213.97,{"$f":"+V1347-W1347","v":-139261.63999999996},{"$f":"IF(W1347<0,IF(X1347=0,0,IF(OR(W1347=0,V1347=0),\"N.M.\",IF(ABS(X1347/W1347)>=10,\"N.M.\",X1347/(-W1347)))),IF(X1347=0,0,IF(OR(W1347=0,V1347=0),\"N.M.\",IF(ABS(X1347/W1347)>=10,\"N.M.\",X1347/W1347))))","v":-0.27840413973244282}]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16055.56,13627.15,{"$f":"+F1348-G1348","v":2428.41},{"$f":"IF(G1348<0,IF(H1348=0,0,IF(OR(G1348=0,F1348=0),\"N.M.\",IF(ABS(H1348/G1348)>=10,\"N.M.\",H1348/(-G1348)))),IF(H1348=0,0,IF(OR(G1348=0,F1348=0),\"N.M.\",IF(ABS(H1348/G1348)>=10,\"N.M.\",H1348/G1348))))","v":0.17820380637183858},null,152967.21,142623.93,{"$f":"+K1348-L1348","v":10343.279999999999},{"$f":"IF(L1348<0,IF(M1348=0,0,IF(OR(L1348=0,K1348=0),\"N.M.\",IF(ABS(M1348/L1348)>=10,\"N.M.\",M1348/(-L1348)))),IF(M1348=0,0,IF(OR(L1348=0,K1348=0),\"N.M.\",IF(ABS(M1348/L1348)>=10,\"N.M.\",M1348/L1348))))","v":7.2521350379280661E-2},null,null,48155.46,40028.83,{"$f":"+Q1348-R1348","v":8126.6299999999974},{"$f":"IF(R1348<0,IF(S1348=0,0,IF(OR(R1348=0,Q1348=0),\"N.M.\",IF(ABS(S1348/R1348)>=10,\"N.M.\",S1348/(-R1348)))),IF(S1348=0,0,IF(OR(R1348=0,Q1348=0),\"N.M.\",IF(ABS(S1348/R1348)>=10,\"N.M.\",S1348/R1348))))","v":0.20301942375033188},null,178769.88,173913.97999999998,{"$f":"+V1348-W1348","v":4855.9000000000233},{"$f":"IF(W1348<0,IF(X1348=0,0,IF(OR(W1348=0,V1348=0),\"N.M.\",IF(ABS(X1348/W1348)>=10,\"N.M.\",X1348/(-W1348)))),IF(X1348=0,0,IF(OR(W1348=0,V1348=0),\"N.M.\",IF(ABS(X1348/W1348)>=10,\"N.M.\",X1348/W1348))))","v":2.7921274643936178E-2}]
["%,V9260010","9260010","Training Administration Exp",null,null,637.55000000000007,448.85,{"$f":"+F1349-G1349","v":188.70000000000005},{"$f":"IF(G1349<0,IF(H1349=0,0,IF(OR(G1349=0,F1349=0),\"N.M.\",IF(ABS(H1349/G1349)>=10,\"N.M.\",H1349/(-G1349)))),IF(H1349=0,0,IF(OR(G1349=0,F1349=0),\"N.M.\",IF(ABS(H1349/G1349)>=10,\"N.M.\",H1349/G1349))))","v":0.42040770858861543},null,3800.8,1160.9000000000001,{"$f":"+K1349-L1349","v":2639.9},{"$f":"IF(L1349<0,IF(M1349=0,0,IF(OR(L1349=0,K1349=0),\"N.M.\",IF(ABS(M1349/L1349)>=10,\"N.M.\",M1349/(-L1349)))),IF(M1349=0,0,IF(OR(L1349=0,K1349=0),\"N.M.\",IF(ABS(M1349/L1349)>=10,\"N.M.\",M1349/L1349))))","v":2.2740115427685414},null,null,2219.13,-5626.13,{"$f":"+Q1349-R1349","v":7845.26},{"$f":"IF(R1349<0,IF(S1349=0,0,IF(OR(R1349=0,Q1349=0),\"N.M.\",IF(ABS(S1349/R1349)>=10,\"N.M.\",S1349/(-R1349)))),IF(S1349=0,0,IF(OR(R1349=0,Q1349=0),\"N.M.\",IF(ABS(S1349/R1349)>=10,\"N.M.\",S1349/R1349))))","v":1.3944327628405315},null,4695.9800000000005,1164.9100000000001,{"$f":"+V1349-W1349","v":3531.0700000000006},{"$f":"IF(W1349<0,IF(X1349=0,0,IF(OR(W1349=0,V1349=0),\"N.M.\",IF(ABS(X1349/W1349)>=10,\"N.M.\",X1349/(-W1349)))),IF(X1349=0,0,IF(OR(W1349=0,V1349=0),\"N.M.\",IF(ABS(X1349/W1349)>=10,\"N.M.\",X1349/W1349))))","v":3.0311955430033226}]
["%,V9260012","9260012","Employee Activities",null,null,1191.6000000000001,3892.31,{"$f":"+F1350-G1350","v":-2700.71},{"$f":"IF(G1350<0,IF(H1350=0,0,IF(OR(G1350=0,F1350=0),\"N.M.\",IF(ABS(H1350/G1350)>=10,\"N.M.\",H1350/(-G1350)))),IF(H1350=0,0,IF(OR(G1350=0,F1350=0),\"N.M.\",IF(ABS(H1350/G1350)>=10,\"N.M.\",H1350/G1350))))","v":-0.69385788901706191},null,8496.52,13077.45,{"$f":"+K1350-L1350","v":-4580.93},{"$f":"IF(L1350<0,IF(M1350=0,0,IF(OR(L1350=0,K1350=0),\"N.M.\",IF(ABS(M1350/L1350)>=10,\"N.M.\",M1350/(-L1350)))),IF(M1350=0,0,IF(OR(L1350=0,K1350=0),\"N.M.\",IF(ABS(M1350/L1350)>=10,\"N.M.\",M1350/L1350))))","v":-0.35029229704567788},null,null,3786.79,5467.56,{"$f":"+Q1350-R1350","v":-1680.7700000000004},{"$f":"IF(R1350<0,IF(S1350=0,0,IF(OR(R1350=0,Q1350=0),\"N.M.\",IF(ABS(S1350/R1350)>=10,\"N.M.\",S1350/(-R1350)))),IF(S1350=0,0,IF(OR(R1350=0,Q1350=0),\"N.M.\",IF(ABS(S1350/R1350)>=10,\"N.M.\",S1350/R1350))))","v":-0.30740769191376049},null,12851.210000000001,14128.980000000001,{"$f":"+V1350-W1350","v":-1277.7700000000004},{"$f":"IF(W1350<0,IF(X1350=0,0,IF(OR(W1350=0,V1350=0),\"N.M.\",IF(ABS(X1350/W1350)>=10,\"N.M.\",X1350/(-W1350)))),IF(X1350=0,0,IF(OR(W1350=0,V1350=0),\"N.M.\",IF(ABS(X1350/W1350)>=10,\"N.M.\",X1350/W1350))))","v":-9.0436110745432466E-2}]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,{"$f":"+F1351-G1351","v":-1403.6800000000003},{"$f":"IF(G1351<0,IF(H1351=0,0,IF(OR(G1351=0,F1351=0),\"N.M.\",IF(ABS(H1351/G1351)>=10,\"N.M.\",H1351/(-G1351)))),IF(H1351=0,0,IF(OR(G1351=0,F1351=0),\"N.M.\",IF(ABS(H1351/G1351)>=10,\"N.M.\",H1351/G1351))))","v":-0.18228308367584137},null,62968.71,77005.490000000005,{"$f":"+K1351-L1351","v":-14036.780000000006},{"$f":"IF(L1351<0,IF(M1351=0,0,IF(OR(L1351=0,K1351=0),\"N.M.\",IF(ABS(M1351/L1351)>=10,\"N.M.\",M1351/(-L1351)))),IF(M1351=0,0,IF(OR(L1351=0,K1351=0),\"N.M.\",IF(ABS(M1351/L1351)>=10,\"N.M.\",M1351/L1351))))","v":-0.18228284762553948},null,null,18890.61,23101.65,{"$f":"+Q1351-R1351","v":-4211.0400000000009},{"$f":"IF(R1351<0,IF(S1351=0,0,IF(OR(R1351=0,Q1351=0),\"N.M.\",IF(ABS(S1351/R1351)>=10,\"N.M.\",S1351/(-R1351)))),IF(S1351=0,0,IF(OR(R1351=0,Q1351=0),\"N.M.\",IF(ABS(S1351/R1351)>=10,\"N.M.\",S1351/R1351))))","v":-0.18228308367584137},null,78369.81,93914.150000000009,{"$f":"+V1351-W1351","v":-15544.340000000011},{"$f":"IF(W1351<0,IF(X1351=0,0,IF(OR(W1351=0,V1351=0),\"N.M.\",IF(ABS(X1351/W1351)>=10,\"N.M.\",X1351/(-W1351)))),IF(X1351=0,0,IF(OR(W1351=0,V1351=0),\"N.M.\",IF(ABS(X1351/W1351)>=10,\"N.M.\",X1351/W1351))))","v":-0.16551648500252636}]
["%,V9260027","9260027","Savings Plan Contributions",null,null,232141.48,175873.26,{"$f":"+F1352-G1352","v":56268.22},{"$f":"IF(G1352<0,IF(H1352=0,0,IF(OR(G1352=0,F1352=0),\"N.M.\",IF(ABS(H1352/G1352)>=10,\"N.M.\",H1352/(-G1352)))),IF(H1352=0,0,IF(OR(G1352=0,F1352=0),\"N.M.\",IF(ABS(H1352/G1352)>=10,\"N.M.\",H1352/G1352))))","v":0.31993618586475281},null,1704414.54,1531096.23,{"$f":"+K1352-L1352","v":173318.31000000006},{"$f":"IF(L1352<0,IF(M1352=0,0,IF(OR(L1352=0,K1352=0),\"N.M.\",IF(ABS(M1352/L1352)>=10,\"N.M.\",M1352/(-L1352)))),IF(M1352=0,0,IF(OR(L1352=0,K1352=0),\"N.M.\",IF(ABS(M1352/L1352)>=10,\"N.M.\",M1352/L1352))))","v":0.11319883532075581},null,null,536166.49,463061.4,{"$f":"+Q1352-R1352","v":73105.089999999967},{"$f":"IF(R1352<0,IF(S1352=0,0,IF(OR(R1352=0,Q1352=0),\"N.M.\",IF(ABS(S1352/R1352)>=10,\"N.M.\",S1352/(-R1352)))),IF(S1352=0,0,IF(OR(R1352=0,Q1352=0),\"N.M.\",IF(ABS(S1352/R1352)>=10,\"N.M.\",S1352/R1352))))","v":0.15787342672051691},null,2031129.4,1855122.25,{"$f":"+V1352-W1352","v":176007.14999999991},{"$f":"IF(W1352<0,IF(X1352=0,0,IF(OR(W1352=0,V1352=0),\"N.M.\",IF(ABS(X1352/W1352)>=10,\"N.M.\",X1352/(-W1352)))),IF(X1352=0,0,IF(OR(W1352=0,V1352=0),\"N.M.\",IF(ABS(X1352/W1352)>=10,\"N.M.\",X1352/W1352))))","v":9.487630801689749E-2}]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,{"$f":"+F1353-G1353","v":0},{"$f":"IF(G1353<0,IF(H1353=0,0,IF(OR(G1353=0,F1353=0),\"N.M.\",IF(ABS(H1353/G1353)>=10,\"N.M.\",H1353/(-G1353)))),IF(H1353=0,0,IF(OR(G1353=0,F1353=0),\"N.M.\",IF(ABS(H1353/G1353)>=10,\"N.M.\",H1353/G1353))))","v":0},null,15296.92,8844.66,{"$f":"+K1353-L1353","v":6452.26},{"$f":"IF(L1353<0,IF(M1353=0,0,IF(OR(L1353=0,K1353=0),\"N.M.\",IF(ABS(M1353/L1353)>=10,\"N.M.\",M1353/(-L1353)))),IF(M1353=0,0,IF(OR(L1353=0,K1353=0),\"N.M.\",IF(ABS(M1353/L1353)>=10,\"N.M.\",M1353/L1353))))","v":0.72950910492884979},null,null,6766.28,4559.6500000000005,{"$f":"+Q1353-R1353","v":2206.6299999999992},{"$f":"IF(R1353<0,IF(S1353=0,0,IF(OR(R1353=0,Q1353=0),\"N.M.\",IF(ABS(S1353/R1353)>=10,\"N.M.\",S1353/(-R1353)))),IF(S1353=0,0,IF(OR(R1353=0,Q1353=0),\"N.M.\",IF(ABS(S1353/R1353)>=10,\"N.M.\",S1353/R1353))))","v":0.48394723279199037},null,10148.290000000001,-27090.110000000004,{"$f":"+V1353-W1353","v":37238.400000000009},{"$f":"IF(W1353<0,IF(X1353=0,0,IF(OR(W1353=0,V1353=0),\"N.M.\",IF(ABS(X1353/W1353)>=10,\"N.M.\",X1353/(-W1353)))),IF(X1353=0,0,IF(OR(W1353=0,V1353=0),\"N.M.\",IF(ABS(X1353/W1353)>=10,\"N.M.\",X1353/W1353))))","v":1.3746123585323207}]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,{"$f":"+F1354-G1354","v":-1527.88},{"$f":"IF(G1354<0,IF(H1354=0,0,IF(OR(G1354=0,F1354=0),\"N.M.\",IF(ABS(H1354/G1354)>=10,\"N.M.\",H1354/(-G1354)))),IF(H1354=0,0,IF(OR(G1354=0,F1354=0),\"N.M.\",IF(ABS(H1354/G1354)>=10,\"N.M.\",H1354/G1354))))","v":-0.73774987928536939},null,5431.21,20710.010000000002,{"$f":"+K1354-L1354","v":-15278.800000000003},{"$f":"IF(L1354<0,IF(M1354=0,0,IF(OR(L1354=0,K1354=0),\"N.M.\",IF(ABS(M1354/L1354)>=10,\"N.M.\",M1354/(-L1354)))),IF(M1354=0,0,IF(OR(L1354=0,K1354=0),\"N.M.\",IF(ABS(M1354/L1354)>=10,\"N.M.\",M1354/L1354))))","v":-0.73774952305672481},null,null,1629.3600000000001,6213,{"$f":"+Q1354-R1354","v":-4583.6399999999994},{"$f":"IF(R1354<0,IF(S1354=0,0,IF(OR(R1354=0,Q1354=0),\"N.M.\",IF(ABS(S1354/R1354)>=10,\"N.M.\",S1354/(-R1354)))),IF(S1354=0,0,IF(OR(R1354=0,Q1354=0),\"N.M.\",IF(ABS(S1354/R1354)>=10,\"N.M.\",S1354/R1354))))","v":-0.73774987928536928},null,9573.2099999999991,21033.750000000004,{"$f":"+V1354-W1354","v":-11460.540000000005},{"$f":"IF(W1354<0,IF(X1354=0,0,IF(OR(W1354=0,V1354=0),\"N.M.\",IF(ABS(X1354/W1354)>=10,\"N.M.\",X1354/(-W1354)))),IF(X1354=0,0,IF(OR(W1354=0,V1354=0),\"N.M.\",IF(ABS(X1354/W1354)>=10,\"N.M.\",X1354/W1354))))","v":-0.5448643251916564}]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,{"$f":"+F1355-G1355","v":181.71000000000004},{"$f":"IF(G1355<0,IF(H1355=0,0,IF(OR(G1355=0,F1355=0),\"N.M.\",IF(ABS(H1355/G1355)>=10,\"N.M.\",H1355/(-G1355)))),IF(H1355=0,0,IF(OR(G1355=0,F1355=0),\"N.M.\",IF(ABS(H1355/G1355)>=10,\"N.M.\",H1355/G1355))))","v":0.5628659046557013},null,5045.4000000000005,3220.82,{"$f":"+K1355-L1355","v":1824.5800000000004},{"$f":"IF(L1355<0,IF(M1355=0,0,IF(OR(L1355=0,K1355=0),\"N.M.\",IF(ABS(M1355/L1355)>=10,\"N.M.\",M1355/(-L1355)))),IF(M1355=0,0,IF(OR(L1355=0,K1355=0),\"N.M.\",IF(ABS(M1355/L1355)>=10,\"N.M.\",M1355/L1355))))","v":0.56649548872647348},null,null,1513.6200000000001,968.49,{"$f":"+Q1355-R1355","v":545.13000000000011},{"$f":"IF(R1355<0,IF(S1355=0,0,IF(OR(R1355=0,Q1355=0),\"N.M.\",IF(ABS(S1355/R1355)>=10,\"N.M.\",S1355/(-R1355)))),IF(S1355=0,0,IF(OR(R1355=0,Q1355=0),\"N.M.\",IF(ABS(S1355/R1355)>=10,\"N.M.\",S1355/R1355))))","v":0.5628659046557013},null,5691.06,3374.2400000000002,{"$f":"+V1355-W1355","v":2316.8200000000002},{"$f":"IF(W1355<0,IF(X1355=0,0,IF(OR(W1355=0,V1355=0),\"N.M.\",IF(ABS(X1355/W1355)>=10,\"N.M.\",X1355/(-W1355)))),IF(X1355=0,0,IF(OR(W1355=0,V1355=0),\"N.M.\",IF(ABS(X1355/W1355)>=10,\"N.M.\",X1355/W1355))))","v":0.68661980179240367}]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,{"$f":"+F1356-G1356","v":4790.8699999999953},{"$f":"IF(G1356<0,IF(H1356=0,0,IF(OR(G1356=0,F1356=0),\"N.M.\",IF(ABS(H1356/G1356)>=10,\"N.M.\",H1356/(-G1356)))),IF(H1356=0,0,IF(OR(G1356=0,F1356=0),\"N.M.\",IF(ABS(H1356/G1356)>=10,\"N.M.\",H1356/G1356))))","v":1.9579191662724274E-2},null,-2399010.5,-2328186.19,{"$f":"+K1356-L1356","v":-70824.310000000056},{"$f":"IF(L1356<0,IF(M1356=0,0,IF(OR(L1356=0,K1356=0),\"N.M.\",IF(ABS(M1356/L1356)>=10,\"N.M.\",M1356/(-L1356)))),IF(M1356=0,0,IF(OR(L1356=0,K1356=0),\"N.M.\",IF(ABS(M1356/L1356)>=10,\"N.M.\",M1356/L1356))))","v":-3.0420380596794132E-2},null,null,-719703.15,-734075.76,{"$f":"+Q1356-R1356","v":14372.609999999986},{"$f":"IF(R1356<0,IF(S1356=0,0,IF(OR(R1356=0,Q1356=0),\"N.M.\",IF(ABS(S1356/R1356)>=10,\"N.M.\",S1356/(-R1356)))),IF(S1356=0,0,IF(OR(R1356=0,Q1356=0),\"N.M.\",IF(ABS(S1356/R1356)>=10,\"N.M.\",S1356/R1356))))","v":1.9579191662724274E-2},null,-2888394.34,-2957747.95,{"$f":"+V1356-W1356","v":69353.610000000335},{"$f":"IF(W1356<0,IF(X1356=0,0,IF(OR(W1356=0,V1356=0),\"N.M.\",IF(ABS(X1356/W1356)>=10,\"N.M.\",X1356/(-W1356)))),IF(X1356=0,0,IF(OR(W1356=0,V1356=0),\"N.M.\",IF(ABS(X1356/W1356)>=10,\"N.M.\",X1356/W1356))))","v":2.3448113623069311E-2}]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-145221.70000000001,-71706.430000000008,{"$f":"+F1357-G1357","v":-73515.27},{"$f":"IF(G1357<0,IF(H1357=0,0,IF(OR(G1357=0,F1357=0),\"N.M.\",IF(ABS(H1357/G1357)>=10,\"N.M.\",H1357/(-G1357)))),IF(H1357=0,0,IF(OR(G1357=0,F1357=0),\"N.M.\",IF(ABS(H1357/G1357)>=10,\"N.M.\",H1357/G1357))))","v":-1.0252256317878325},null,-896704.23,-780139.39,{"$f":"+K1357-L1357","v":-116564.83999999997},{"$f":"IF(L1357<0,IF(M1357=0,0,IF(OR(L1357=0,K1357=0),\"N.M.\",IF(ABS(M1357/L1357)>=10,\"N.M.\",M1357/(-L1357)))),IF(M1357=0,0,IF(OR(L1357=0,K1357=0),\"N.M.\",IF(ABS(M1357/L1357)>=10,\"N.M.\",M1357/L1357))))","v":-0.14941540126566352},null,null,-313862.61,-213584.01,{"$f":"+Q1357-R1357","v":-100278.59999999998},{"$f":"IF(R1357<0,IF(S1357=0,0,IF(OR(R1357=0,Q1357=0),\"N.M.\",IF(ABS(S1357/R1357)>=10,\"N.M.\",S1357/(-R1357)))),IF(S1357=0,0,IF(OR(R1357=0,Q1357=0),\"N.M.\",IF(ABS(S1357/R1357)>=10,\"N.M.\",S1357/R1357))))","v":-0.46950424800058754},null,-1096243.82,-960119.38,{"$f":"+V1357-W1357","v":-136124.44000000006},{"$f":"IF(W1357<0,IF(X1357=0,0,IF(OR(W1357=0,V1357=0),\"N.M.\",IF(ABS(X1357/W1357)>=10,\"N.M.\",X1357/(-W1357)))),IF(X1357=0,0,IF(OR(W1357=0,V1357=0),\"N.M.\",IF(ABS(X1357/W1357)>=10,\"N.M.\",X1357/W1357))))","v":-0.14177866089943947}]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-446199.86,-190682.75,{"$f":"+F1358-G1358","v":-255517.11},{"$f":"IF(G1358<0,IF(H1358=0,0,IF(OR(G1358=0,F1358=0),\"N.M.\",IF(ABS(H1358/G1358)>=10,\"N.M.\",H1358/(-G1358)))),IF(H1358=0,0,IF(OR(G1358=0,F1358=0),\"N.M.\",IF(ABS(H1358/G1358)>=10,\"N.M.\",H1358/G1358))))","v":-1.3400116685961367},null,-2630193.61,-2115912.11,{"$f":"+K1358-L1358","v":-514281.5},{"$f":"IF(L1358<0,IF(M1358=0,0,IF(OR(L1358=0,K1358=0),\"N.M.\",IF(ABS(M1358/L1358)>=10,\"N.M.\",M1358/(-L1358)))),IF(M1358=0,0,IF(OR(L1358=0,K1358=0),\"N.M.\",IF(ABS(M1358/L1358)>=10,\"N.M.\",M1358/L1358))))","v":-0.24305428262802467},null,null,-952800.17,-569252.53,{"$f":"+Q1358-R1358","v":-383547.64},{"$f":"IF(R1358<0,IF(S1358=0,0,IF(OR(R1358=0,Q1358=0),\"N.M.\",IF(ABS(S1358/R1358)>=10,\"N.M.\",S1358/(-R1358)))),IF(S1358=0,0,IF(OR(R1358=0,Q1358=0),\"N.M.\",IF(ABS(S1358/R1358)>=10,\"N.M.\",S1358/R1358))))","v":-0.6737741508149292},null,-3153188.03,-2616769.2399999998,{"$f":"+V1358-W1358","v":-536418.79},{"$f":"IF(W1358<0,IF(X1358=0,0,IF(OR(W1358=0,V1358=0),\"N.M.\",IF(ABS(X1358/W1358)>=10,\"N.M.\",X1358/(-W1358)))),IF(X1358=0,0,IF(OR(W1358=0,V1358=0),\"N.M.\",IF(ABS(X1358/W1358)>=10,\"N.M.\",X1358/W1358))))","v":-0.20499277574815886}]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-120478.2,-75495.02,{"$f":"+F1359-G1359","v":-44983.179999999993},{"$f":"IF(G1359<0,IF(H1359=0,0,IF(OR(G1359=0,F1359=0),\"N.M.\",IF(ABS(H1359/G1359)>=10,\"N.M.\",H1359/(-G1359)))),IF(H1359=0,0,IF(OR(G1359=0,F1359=0),\"N.M.\",IF(ABS(H1359/G1359)>=10,\"N.M.\",H1359/G1359))))","v":-0.59584301057208799},null,-732184.73,-665056.72,{"$f":"+K1359-L1359","v":-67128.010000000009},{"$f":"IF(L1359<0,IF(M1359=0,0,IF(OR(L1359=0,K1359=0),\"N.M.\",IF(ABS(M1359/L1359)>=10,\"N.M.\",M1359/(-L1359)))),IF(M1359=0,0,IF(OR(L1359=0,K1359=0),\"N.M.\",IF(ABS(M1359/L1359)>=10,\"N.M.\",M1359/L1359))))","v":-0.10093576680196542},null,null,-260943.56,-210225.24,{"$f":"+Q1359-R1359","v":-50718.320000000007},{"$f":"IF(R1359<0,IF(S1359=0,0,IF(OR(R1359=0,Q1359=0),\"N.M.\",IF(ABS(S1359/R1359)>=10,\"N.M.\",S1359/(-R1359)))),IF(S1359=0,0,IF(OR(R1359=0,Q1359=0),\"N.M.\",IF(ABS(S1359/R1359)>=10,\"N.M.\",S1359/R1359))))","v":-0.24125704411135412},null,-887682.45,-813038.1,{"$f":"+V1359-W1359","v":-74644.349999999977},{"$f":"IF(W1359<0,IF(X1359=0,0,IF(OR(W1359=0,V1359=0),\"N.M.\",IF(ABS(X1359/W1359)>=10,\"N.M.\",X1359/(-W1359)))),IF(X1359=0,0,IF(OR(W1359=0,V1359=0),\"N.M.\",IF(ABS(X1359/W1359)>=10,\"N.M.\",X1359/W1359))))","v":-9.1809166138708598E-2}]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-4646.8100000000004,-10338.27,{"$f":"+F1360-G1360","v":5691.46},{"$f":"IF(G1360<0,IF(H1360=0,0,IF(OR(G1360=0,F1360=0),\"N.M.\",IF(ABS(H1360/G1360)>=10,\"N.M.\",H1360/(-G1360)))),IF(H1360=0,0,IF(OR(G1360=0,F1360=0),\"N.M.\",IF(ABS(H1360/G1360)>=10,\"N.M.\",H1360/G1360))))","v":0.55052344347748705},null,-32253.08,-80889.040000000008,{"$f":"+K1360-L1360","v":48635.960000000006},{"$f":"IF(L1360<0,IF(M1360=0,0,IF(OR(L1360=0,K1360=0),\"N.M.\",IF(ABS(M1360/L1360)>=10,\"N.M.\",M1360/(-L1360)))),IF(M1360=0,0,IF(OR(L1360=0,K1360=0),\"N.M.\",IF(ABS(M1360/L1360)>=10,\"N.M.\",M1360/L1360))))","v":0.60126761301654708},null,null,-10044.51,-28395.02,{"$f":"+Q1360-R1360","v":18350.510000000002},{"$f":"IF(R1360<0,IF(S1360=0,0,IF(OR(R1360=0,Q1360=0),\"N.M.\",IF(ABS(S1360/R1360)>=10,\"N.M.\",S1360/(-R1360)))),IF(S1360=0,0,IF(OR(R1360=0,Q1360=0),\"N.M.\",IF(ABS(S1360/R1360)>=10,\"N.M.\",S1360/R1360))))","v":0.64625804102268647},null,-57928.33,-105860.25,{"$f":"+V1360-W1360","v":47931.92},{"$f":"IF(W1360<0,IF(X1360=0,0,IF(OR(W1360=0,V1360=0),\"N.M.\",IF(ABS(X1360/W1360)>=10,\"N.M.\",X1360/(-W1360)))),IF(X1360=0,0,IF(OR(W1360=0,V1360=0),\"N.M.\",IF(ABS(X1360/W1360)>=10,\"N.M.\",X1360/W1360))))","v":0.45278487439808612}]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-65717.180000000008,-44120.639999999999,{"$f":"+F1361-G1361","v":-21596.540000000008},{"$f":"IF(G1361<0,IF(H1361=0,0,IF(OR(G1361=0,F1361=0),\"N.M.\",IF(ABS(H1361/G1361)>=10,\"N.M.\",H1361/(-G1361)))),IF(H1361=0,0,IF(OR(G1361=0,F1361=0),\"N.M.\",IF(ABS(H1361/G1361)>=10,\"N.M.\",H1361/G1361))))","v":-0.48948836644255406},null,-447274.14,-382831.97000000003,{"$f":"+K1361-L1361","v":-64442.169999999984},{"$f":"IF(L1361<0,IF(M1361=0,0,IF(OR(L1361=0,K1361=0),\"N.M.\",IF(ABS(M1361/L1361)>=10,\"N.M.\",M1361/(-L1361)))),IF(M1361=0,0,IF(OR(L1361=0,K1361=0),\"N.M.\",IF(ABS(M1361/L1361)>=10,\"N.M.\",M1361/L1361))))","v":-0.1683301684548445},null,null,-147222.74,-104840.59,{"$f":"+Q1361-R1361","v":-42382.149999999994},{"$f":"IF(R1361<0,IF(S1361=0,0,IF(OR(R1361=0,Q1361=0),\"N.M.\",IF(ABS(S1361/R1361)>=10,\"N.M.\",S1361/(-R1361)))),IF(S1361=0,0,IF(OR(R1361=0,Q1361=0),\"N.M.\",IF(ABS(S1361/R1361)>=10,\"N.M.\",S1361/R1361))))","v":-0.40425325725465677},null,-527775.53,-477002.97000000003,{"$f":"+V1361-W1361","v":-50772.56},{"$f":"IF(W1361<0,IF(X1361=0,0,IF(OR(W1361=0,V1361=0),\"N.M.\",IF(ABS(X1361/W1361)>=10,\"N.M.\",X1361/(-W1361)))),IF(X1361=0,0,IF(OR(W1361=0,V1361=0),\"N.M.\",IF(ABS(X1361/W1361)>=10,\"N.M.\",X1361/W1361))))","v":-0.10644076283214755}]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,166717.15,4363.57,{"$f":"+F1362-G1362","v":162353.57999999999},{"$f":"IF(G1362<0,IF(H1362=0,0,IF(OR(G1362=0,F1362=0),\"N.M.\",IF(ABS(H1362/G1362)>=10,\"N.M.\",H1362/(-G1362)))),IF(H1362=0,0,IF(OR(G1362=0,F1362=0),\"N.M.\",IF(ABS(H1362/G1362)>=10,\"N.M.\",H1362/G1362))))","v":"N.M."},null,-11137.48,-144733.19,{"$f":"+K1362-L1362","v":133595.71},{"$f":"IF(L1362<0,IF(M1362=0,0,IF(OR(L1362=0,K1362=0),\"N.M.\",IF(ABS(M1362/L1362)>=10,\"N.M.\",M1362/(-L1362)))),IF(M1362=0,0,IF(OR(L1362=0,K1362=0),\"N.M.\",IF(ABS(M1362/L1362)>=10,\"N.M.\",M1362/L1362))))","v":0.92304819647794667},null,null,50914.1,-98050.180000000008,{"$f":"+Q1362-R1362","v":148964.28},{"$f":"IF(R1362<0,IF(S1362=0,0,IF(OR(R1362=0,Q1362=0),\"N.M.\",IF(ABS(S1362/R1362)>=10,\"N.M.\",S1362/(-R1362)))),IF(S1362=0,0,IF(OR(R1362=0,Q1362=0),\"N.M.\",IF(ABS(S1362/R1362)>=10,\"N.M.\",S1362/R1362))))","v":1.5192657473958742},null,66308.490000000005,98597.830000000016,{"$f":"+V1362-W1362","v":-32289.340000000011},{"$f":"IF(W1362<0,IF(X1362=0,0,IF(OR(W1362=0,V1362=0),\"N.M.\",IF(ABS(X1362/W1362)>=10,\"N.M.\",X1362/(-W1362)))),IF(X1362=0,0,IF(OR(W1362=0,V1362=0),\"N.M.\",IF(ABS(X1362/W1362)>=10,\"N.M.\",X1362/W1362))))","v":-0.32748530063998371}]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,{"$f":"+F1363-G1363","v":-18051.68},{"$f":"IF(G1363<0,IF(H1363=0,0,IF(OR(G1363=0,F1363=0),\"N.M.\",IF(ABS(H1363/G1363)>=10,\"N.M.\",H1363/(-G1363)))),IF(H1363=0,0,IF(OR(G1363=0,F1363=0),\"N.M.\",IF(ABS(H1363/G1363)>=10,\"N.M.\",H1363/G1363))))","v":"N.M."},null,0,180516.80000000002,{"$f":"+K1363-L1363","v":-180516.80000000002},{"$f":"IF(L1363<0,IF(M1363=0,0,IF(OR(L1363=0,K1363=0),\"N.M.\",IF(ABS(M1363/L1363)>=10,\"N.M.\",M1363/(-L1363)))),IF(M1363=0,0,IF(OR(L1363=0,K1363=0),\"N.M.\",IF(ABS(M1363/L1363)>=10,\"N.M.\",M1363/L1363))))","v":"N.M."},null,null,0,54155.040000000001,{"$f":"+Q1363-R1363","v":-54155.040000000001},{"$f":"IF(R1363<0,IF(S1363=0,0,IF(OR(R1363=0,Q1363=0),\"N.M.\",IF(ABS(S1363/R1363)>=10,\"N.M.\",S1363/(-R1363)))),IF(S1363=0,0,IF(OR(R1363=0,Q1363=0),\"N.M.\",IF(ABS(S1363/R1363)>=10,\"N.M.\",S1363/R1363))))","v":"N.M."},null,36101.950000000004,216620.16000000003,{"$f":"+V1363-W1363","v":-180518.21000000002},{"$f":"IF(W1363<0,IF(X1363=0,0,IF(OR(W1363=0,V1363=0),\"N.M.\",IF(ABS(X1363/W1363)>=10,\"N.M.\",X1363/(-W1363)))),IF(X1363=0,0,IF(OR(W1363=0,V1363=0),\"N.M.\",IF(ABS(X1363/W1363)>=10,\"N.M.\",X1363/W1363))))","v":-0.83333984242279202}]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,{"$f":"+F1364-G1364","v":132564.25},{"$f":"IF(G1364<0,IF(H1364=0,0,IF(OR(G1364=0,F1364=0),\"N.M.\",IF(ABS(H1364/G1364)>=10,\"N.M.\",H1364/(-G1364)))),IF(H1364=0,0,IF(OR(G1364=0,F1364=0),\"N.M.\",IF(ABS(H1364/G1364)>=10,\"N.M.\",H1364/G1364))))","v":0.38765174035020533},null,-2094031.29,-3419673.79,{"$f":"+K1364-L1364","v":1325642.5},{"$f":"IF(L1364<0,IF(M1364=0,0,IF(OR(L1364=0,K1364=0),\"N.M.\",IF(ABS(M1364/L1364)>=10,\"N.M.\",M1364/(-L1364)))),IF(M1364=0,0,IF(OR(L1364=0,K1364=0),\"N.M.\",IF(ABS(M1364/L1364)>=10,\"N.M.\",M1364/L1364))))","v":0.38765174148379805},null,null,-628209.39,-1025902.14,{"$f":"+Q1364-R1364","v":397692.75},{"$f":"IF(R1364<0,IF(S1364=0,0,IF(OR(R1364=0,Q1364=0),\"N.M.\",IF(ABS(S1364/R1364)>=10,\"N.M.\",S1364/(-R1364)))),IF(S1364=0,0,IF(OR(R1364=0,Q1364=0),\"N.M.\",IF(ABS(S1364/R1364)>=10,\"N.M.\",S1364/R1364))))","v":0.38765174035020533},null,-2647629.79,-4052888.21,{"$f":"+V1364-W1364","v":1405258.42},{"$f":"IF(W1364<0,IF(X1364=0,0,IF(OR(W1364=0,V1364=0),\"N.M.\",IF(ABS(X1364/W1364)>=10,\"N.M.\",X1364/(-W1364)))),IF(X1364=0,0,IF(OR(W1364=0,V1364=0),\"N.M.\",IF(ABS(X1364/W1364)>=10,\"N.M.\",X1364/W1364))))","v":0.34673012113502139}]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F1365-G1365","v":0},{"$f":"IF(G1365<0,IF(H1365=0,0,IF(OR(G1365=0,F1365=0),\"N.M.\",IF(ABS(H1365/G1365)>=10,\"N.M.\",H1365/(-G1365)))),IF(H1365=0,0,IF(OR(G1365=0,F1365=0),\"N.M.\",IF(ABS(H1365/G1365)>=10,\"N.M.\",H1365/G1365))))","v":0},null,476,0,{"$f":"+K1365-L1365","v":476},{"$f":"IF(L1365<0,IF(M1365=0,0,IF(OR(L1365=0,K1365=0),\"N.M.\",IF(ABS(M1365/L1365)>=10,\"N.M.\",M1365/(-L1365)))),IF(M1365=0,0,IF(OR(L1365=0,K1365=0),\"N.M.\",IF(ABS(M1365/L1365)>=10,\"N.M.\",M1365/L1365))))","v":"N.M."},null,null,0,0,{"$f":"+Q1365-R1365","v":0},{"$f":"IF(R1365<0,IF(S1365=0,0,IF(OR(R1365=0,Q1365=0),\"N.M.\",IF(ABS(S1365/R1365)>=10,\"N.M.\",S1365/(-R1365)))),IF(S1365=0,0,IF(OR(R1365=0,Q1365=0),\"N.M.\",IF(ABS(S1365/R1365)>=10,\"N.M.\",S1365/R1365))))","v":0},null,1689276,0,{"$f":"+V1365-W1365","v":1689276},{"$f":"IF(W1365<0,IF(X1365=0,0,IF(OR(W1365=0,V1365=0),\"N.M.\",IF(ABS(X1365/W1365)>=10,\"N.M.\",X1365/(-W1365)))),IF(X1365=0,0,IF(OR(W1365=0,V1365=0),\"N.M.\",IF(ABS(X1365/W1365)>=10,\"N.M.\",X1365/W1365))))","v":"N.M."}]
["%,V9270000","9270000","Franchise Requirements",null,null,13510.11,13347.89,{"$f":"+F1366-G1366","v":162.22000000000116},{"$f":"IF(G1366<0,IF(H1366=0,0,IF(OR(G1366=0,F1366=0),\"N.M.\",IF(ABS(H1366/G1366)>=10,\"N.M.\",H1366/(-G1366)))),IF(H1366=0,0,IF(OR(G1366=0,F1366=0),\"N.M.\",IF(ABS(H1366/G1366)>=10,\"N.M.\",H1366/G1366))))","v":1.2153231709281479E-2},null,136592.57,135618.47,{"$f":"+K1366-L1366","v":974.10000000000582},{"$f":"IF(L1366<0,IF(M1366=0,0,IF(OR(L1366=0,K1366=0),\"N.M.\",IF(ABS(M1366/L1366)>=10,\"N.M.\",M1366/(-L1366)))),IF(M1366=0,0,IF(OR(L1366=0,K1366=0),\"N.M.\",IF(ABS(M1366/L1366)>=10,\"N.M.\",M1366/L1366))))","v":7.1826499738568486E-3},null,null,56299.840000000004,42402.62,{"$f":"+Q1366-R1366","v":13897.220000000001},{"$f":"IF(R1366<0,IF(S1366=0,0,IF(OR(R1366=0,Q1366=0),\"N.M.\",IF(ABS(S1366/R1366)>=10,\"N.M.\",S1366/(-R1366)))),IF(S1366=0,0,IF(OR(R1366=0,Q1366=0),\"N.M.\",IF(ABS(S1366/R1366)>=10,\"N.M.\",S1366/R1366))))","v":0.32774437051295419},null,163303.51,159039.13,{"$f":"+V1366-W1366","v":4264.3800000000047},{"$f":"IF(W1366<0,IF(X1366=0,0,IF(OR(W1366=0,V1366=0),\"N.M.\",IF(ABS(X1366/W1366)>=10,\"N.M.\",X1366/(-W1366)))),IF(X1366=0,0,IF(OR(W1366=0,V1366=0),\"N.M.\",IF(ABS(X1366/W1366)>=10,\"N.M.\",X1366/W1366))))","v":2.6813401205099677E-2}]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,-176.14000000000001,1601.13,{"$f":"+F1367-G1367","v":-1777.2700000000002},{"$f":"IF(G1367<0,IF(H1367=0,0,IF(OR(G1367=0,F1367=0),\"N.M.\",IF(ABS(H1367/G1367)>=10,\"N.M.\",H1367/(-G1367)))),IF(H1367=0,0,IF(OR(G1367=0,F1367=0),\"N.M.\",IF(ABS(H1367/G1367)>=10,\"N.M.\",H1367/G1367))))","v":-1.1100098055748129},null,9651.39,8815.51,{"$f":"+K1367-L1367","v":835.8799999999992},{"$f":"IF(L1367<0,IF(M1367=0,0,IF(OR(L1367=0,K1367=0),\"N.M.\",IF(ABS(M1367/L1367)>=10,\"N.M.\",M1367/(-L1367)))),IF(M1367=0,0,IF(OR(L1367=0,K1367=0),\"N.M.\",IF(ABS(M1367/L1367)>=10,\"N.M.\",M1367/L1367))))","v":9.4819244717548865E-2},null,null,645.1,2568.41,{"$f":"+Q1367-R1367","v":-1923.31},{"$f":"IF(R1367<0,IF(S1367=0,0,IF(OR(R1367=0,Q1367=0),\"N.M.\",IF(ABS(S1367/R1367)>=10,\"N.M.\",S1367/(-R1367)))),IF(S1367=0,0,IF(OR(R1367=0,Q1367=0),\"N.M.\",IF(ABS(S1367/R1367)>=10,\"N.M.\",S1367/R1367))))","v":-0.74883293555156694},null,14520.45,9331.89,{"$f":"+V1367-W1367","v":5188.5600000000013},{"$f":"IF(W1367<0,IF(X1367=0,0,IF(OR(W1367=0,V1367=0),\"N.M.\",IF(ABS(X1367/W1367)>=10,\"N.M.\",X1367/(-W1367)))),IF(X1367=0,0,IF(OR(W1367=0,V1367=0),\"N.M.\",IF(ABS(X1367/W1367)>=10,\"N.M.\",X1367/W1367))))","v":0.55600312476893765}]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0.83000000000000007,{"$f":"+F1368-G1368","v":-0.83000000000000007},{"$f":"IF(G1368<0,IF(H1368=0,0,IF(OR(G1368=0,F1368=0),\"N.M.\",IF(ABS(H1368/G1368)>=10,\"N.M.\",H1368/(-G1368)))),IF(H1368=0,0,IF(OR(G1368=0,F1368=0),\"N.M.\",IF(ABS(H1368/G1368)>=10,\"N.M.\",H1368/G1368))))","v":"N.M."},null,0,4350.8900000000003,{"$f":"+K1368-L1368","v":-4350.8900000000003},{"$f":"IF(L1368<0,IF(M1368=0,0,IF(OR(L1368=0,K1368=0),\"N.M.\",IF(ABS(M1368/L1368)>=10,\"N.M.\",M1368/(-L1368)))),IF(M1368=0,0,IF(OR(L1368=0,K1368=0),\"N.M.\",IF(ABS(M1368/L1368)>=10,\"N.M.\",M1368/L1368))))","v":"N.M."},null,null,0,4138.6900000000005,{"$f":"+Q1368-R1368","v":-4138.6900000000005},{"$f":"IF(R1368<0,IF(S1368=0,0,IF(OR(R1368=0,Q1368=0),\"N.M.\",IF(ABS(S1368/R1368)>=10,\"N.M.\",S1368/(-R1368)))),IF(S1368=0,0,IF(OR(R1368=0,Q1368=0),\"N.M.\",IF(ABS(S1368/R1368)>=10,\"N.M.\",S1368/R1368))))","v":"N.M."},null,-4.37,4350.8900000000003,{"$f":"+V1368-W1368","v":-4355.26},{"$f":"IF(W1368<0,IF(X1368=0,0,IF(OR(W1368=0,V1368=0),\"N.M.\",IF(ABS(X1368/W1368)>=10,\"N.M.\",X1368/(-W1368)))),IF(X1368=0,0,IF(OR(W1368=0,V1368=0),\"N.M.\",IF(ABS(X1368/W1368)>=10,\"N.M.\",X1368/W1368))))","v":-1.0010043922048133}]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,125754.54000000001,112548.29000000001,{"$f":"+F1369-G1369","v":13206.25},{"$f":"IF(G1369<0,IF(H1369=0,0,IF(OR(G1369=0,F1369=0),\"N.M.\",IF(ABS(H1369/G1369)>=10,\"N.M.\",H1369/(-G1369)))),IF(H1369=0,0,IF(OR(G1369=0,F1369=0),\"N.M.\",IF(ABS(H1369/G1369)>=10,\"N.M.\",H1369/G1369))))","v":0.11733852198020955},null,1803346.25,2341753.65,{"$f":"+K1369-L1369","v":-538407.39999999991},{"$f":"IF(L1369<0,IF(M1369=0,0,IF(OR(L1369=0,K1369=0),\"N.M.\",IF(ABS(M1369/L1369)>=10,\"N.M.\",M1369/(-L1369)))),IF(M1369=0,0,IF(OR(L1369=0,K1369=0),\"N.M.\",IF(ABS(M1369/L1369)>=10,\"N.M.\",M1369/L1369))))","v":-0.2299163278767602},null,null,751392.20000000007,452981.47000000003,{"$f":"+Q1369-R1369","v":298410.73000000004},{"$f":"IF(R1369<0,IF(S1369=0,0,IF(OR(R1369=0,Q1369=0),\"N.M.\",IF(ABS(S1369/R1369)>=10,\"N.M.\",S1369/(-R1369)))),IF(S1369=0,0,IF(OR(R1369=0,Q1369=0),\"N.M.\",IF(ABS(S1369/R1369)>=10,\"N.M.\",S1369/R1369))))","v":0.65877028038255081},null,2463605.15,2918287.88,{"$f":"+V1369-W1369","v":-454682.73},{"$f":"IF(W1369<0,IF(X1369=0,0,IF(OR(W1369=0,V1369=0),\"N.M.\",IF(ABS(X1369/W1369)>=10,\"N.M.\",X1369/(-W1369)))),IF(X1369=0,0,IF(OR(W1369=0,V1369=0),\"N.M.\",IF(ABS(X1369/W1369)>=10,\"N.M.\",X1369/W1369))))","v":-0.15580461856285405}]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,22571.8,2085.39,{"$f":"+F1370-G1370","v":20486.41},{"$f":"IF(G1370<0,IF(H1370=0,0,IF(OR(G1370=0,F1370=0),\"N.M.\",IF(ABS(H1370/G1370)>=10,\"N.M.\",H1370/(-G1370)))),IF(H1370=0,0,IF(OR(G1370=0,F1370=0),\"N.M.\",IF(ABS(H1370/G1370)>=10,\"N.M.\",H1370/G1370))))","v":9.8237787656025972},null,87418.2,19442.34,{"$f":"+K1370-L1370","v":67975.86},{"$f":"IF(L1370<0,IF(M1370=0,0,IF(OR(L1370=0,K1370=0),\"N.M.\",IF(ABS(M1370/L1370)>=10,\"N.M.\",M1370/(-L1370)))),IF(M1370=0,0,IF(OR(L1370=0,K1370=0),\"N.M.\",IF(ABS(M1370/L1370)>=10,\"N.M.\",M1370/L1370))))","v":3.4962797687932627},null,null,29485.54,9361.81,{"$f":"+Q1370-R1370","v":20123.730000000003},{"$f":"IF(R1370<0,IF(S1370=0,0,IF(OR(R1370=0,Q1370=0),\"N.M.\",IF(ABS(S1370/R1370)>=10,\"N.M.\",S1370/(-R1370)))),IF(S1370=0,0,IF(OR(R1370=0,Q1370=0),\"N.M.\",IF(ABS(S1370/R1370)>=10,\"N.M.\",S1370/R1370))))","v":2.1495554812584325},null,89558.05,20469.04,{"$f":"+V1370-W1370","v":69089.010000000009},{"$f":"IF(W1370<0,IF(X1370=0,0,IF(OR(W1370=0,V1370=0),\"N.M.\",IF(ABS(X1370/W1370)>=10,\"N.M.\",X1370/(-W1370)))),IF(X1370=0,0,IF(OR(W1370=0,V1370=0),\"N.M.\",IF(ABS(X1370/W1370)>=10,\"N.M.\",X1370/W1370))))","v":3.3752931256180068}]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,{"$f":"+F1371-G1371","v":9512.8300000000017},{"$f":"IF(G1371<0,IF(H1371=0,0,IF(OR(G1371=0,F1371=0),\"N.M.\",IF(ABS(H1371/G1371)>=10,\"N.M.\",H1371/(-G1371)))),IF(H1371=0,0,IF(OR(G1371=0,F1371=0),\"N.M.\",IF(ABS(H1371/G1371)>=10,\"N.M.\",H1371/G1371))))","v":0.11976052502703569},null,832372.3,792331.26,{"$f":"+K1371-L1371","v":40041.040000000037},{"$f":"IF(L1371<0,IF(M1371=0,0,IF(OR(L1371=0,K1371=0),\"N.M.\",IF(ABS(M1371/L1371)>=10,\"N.M.\",M1371/(-L1371)))),IF(M1371=0,0,IF(OR(L1371=0,K1371=0),\"N.M.\",IF(ABS(M1371/L1371)>=10,\"N.M.\",M1371/L1371))))","v":5.0535731734224439E-2},null,null,266834.78999999998,238296.30000000002,{"$f":"+Q1371-R1371","v":28538.489999999962},{"$f":"IF(R1371<0,IF(S1371=0,0,IF(OR(R1371=0,Q1371=0),\"N.M.\",IF(ABS(S1371/R1371)>=10,\"N.M.\",S1371/(-R1371)))),IF(S1371=0,0,IF(OR(R1371=0,Q1371=0),\"N.M.\",IF(ABS(S1371/R1371)>=10,\"N.M.\",S1371/R1371))))","v":0.11976052502703551},null,991236.5,950532.2,{"$f":"+V1371-W1371","v":40704.300000000047},{"$f":"IF(W1371<0,IF(X1371=0,0,IF(OR(W1371=0,V1371=0),\"N.M.\",IF(ABS(X1371/W1371)>=10,\"N.M.\",X1371/(-W1371)))),IF(X1371=0,0,IF(OR(W1371=0,V1371=0),\"N.M.\",IF(ABS(X1371/W1371)>=10,\"N.M.\",X1371/W1371))))","v":4.2822641884199243E-2}]
["%,V9301000","9301000","General Advertising Expenses",null,null,4354.24,7199.99,{"$f":"+F1372-G1372","v":-2845.75},{"$f":"IF(G1372<0,IF(H1372=0,0,IF(OR(G1372=0,F1372=0),\"N.M.\",IF(ABS(H1372/G1372)>=10,\"N.M.\",H1372/(-G1372)))),IF(H1372=0,0,IF(OR(G1372=0,F1372=0),\"N.M.\",IF(ABS(H1372/G1372)>=10,\"N.M.\",H1372/G1372))))","v":-0.39524360450500629},null,15218.26,24313.89,{"$f":"+K1372-L1372","v":-9095.6299999999992},{"$f":"IF(L1372<0,IF(M1372=0,0,IF(OR(L1372=0,K1372=0),\"N.M.\",IF(ABS(M1372/L1372)>=10,\"N.M.\",M1372/(-L1372)))),IF(M1372=0,0,IF(OR(L1372=0,K1372=0),\"N.M.\",IF(ABS(M1372/L1372)>=10,\"N.M.\",M1372/L1372))))","v":-0.37409192852316103},null,null,3473.75,7099.99,{"$f":"+Q1372-R1372","v":-3626.24},{"$f":"IF(R1372<0,IF(S1372=0,0,IF(OR(R1372=0,Q1372=0),\"N.M.\",IF(ABS(S1372/R1372)>=10,\"N.M.\",S1372/(-R1372)))),IF(S1372=0,0,IF(OR(R1372=0,Q1372=0),\"N.M.\",IF(ABS(S1372/R1372)>=10,\"N.M.\",S1372/R1372))))","v":-0.51073874751936266},null,22418.27,46901.020000000004,{"$f":"+V1372-W1372","v":-24482.750000000004},{"$f":"IF(W1372<0,IF(X1372=0,0,IF(OR(W1372=0,V1372=0),\"N.M.\",IF(ABS(X1372/W1372)>=10,\"N.M.\",X1372/(-W1372)))),IF(X1372=0,0,IF(OR(W1372=0,V1372=0),\"N.M.\",IF(ABS(X1372/W1372)>=10,\"N.M.\",X1372/W1372))))","v":-0.52200890300466818}]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,6350.01,6.19,{"$f":"+F1373-G1373","v":6343.8200000000006},{"$f":"IF(G1373<0,IF(H1373=0,0,IF(OR(G1373=0,F1373=0),\"N.M.\",IF(ABS(H1373/G1373)>=10,\"N.M.\",H1373/(-G1373)))),IF(H1373=0,0,IF(OR(G1373=0,F1373=0),\"N.M.\",IF(ABS(H1373/G1373)>=10,\"N.M.\",H1373/G1373))))","v":"N.M."},null,25536.52,20261.61,{"$f":"+K1373-L1373","v":5274.91},{"$f":"IF(L1373<0,IF(M1373=0,0,IF(OR(L1373=0,K1373=0),\"N.M.\",IF(ABS(M1373/L1373)>=10,\"N.M.\",M1373/(-L1373)))),IF(M1373=0,0,IF(OR(L1373=0,K1373=0),\"N.M.\",IF(ABS(M1373/L1373)>=10,\"N.M.\",M1373/L1373))))","v":0.26034012104664928},null,null,12725.02,261.61,{"$f":"+Q1373-R1373","v":12463.41},{"$f":"IF(R1373<0,IF(S1373=0,0,IF(OR(R1373=0,Q1373=0),\"N.M.\",IF(ABS(S1373/R1373)>=10,\"N.M.\",S1373/(-R1373)))),IF(S1373=0,0,IF(OR(R1373=0,Q1373=0),\"N.M.\",IF(ABS(S1373/R1373)>=10,\"N.M.\",S1373/R1373))))","v":"N.M."},null,30940.22,28261.620000000003,{"$f":"+V1373-W1373","v":2678.5999999999985},{"$f":"IF(W1373<0,IF(X1373=0,0,IF(OR(W1373=0,V1373=0),\"N.M.\",IF(ABS(X1373/W1373)>=10,\"N.M.\",X1373/(-W1373)))),IF(X1373=0,0,IF(OR(W1373=0,V1373=0),\"N.M.\",IF(ABS(X1373/W1373)>=10,\"N.M.\",X1373/W1373))))","v":9.47787140298397E-2}]
["%,V9301003","9301003","TV Station Advertising Time",null,null,240.70000000000002,4860.9400000000005,{"$f":"+F1374-G1374","v":-4620.2400000000007},{"$f":"IF(G1374<0,IF(H1374=0,0,IF(OR(G1374=0,F1374=0),\"N.M.\",IF(ABS(H1374/G1374)>=10,\"N.M.\",H1374/(-G1374)))),IF(H1374=0,0,IF(OR(G1374=0,F1374=0),\"N.M.\",IF(ABS(H1374/G1374)>=10,\"N.M.\",H1374/G1374))))","v":-0.95048282842413201},null,2569.84,24302.33,{"$f":"+K1374-L1374","v":-21732.49},{"$f":"IF(L1374<0,IF(M1374=0,0,IF(OR(L1374=0,K1374=0),\"N.M.\",IF(ABS(M1374/L1374)>=10,\"N.M.\",M1374/(-L1374)))),IF(M1374=0,0,IF(OR(L1374=0,K1374=0),\"N.M.\",IF(ABS(M1374/L1374)>=10,\"N.M.\",M1374/L1374))))","v":-0.89425540678609827},null,null,1489.54,4582.2,{"$f":"+Q1374-R1374","v":-3092.66},{"$f":"IF(R1374<0,IF(S1374=0,0,IF(OR(R1374=0,Q1374=0),\"N.M.\",IF(ABS(S1374/R1374)>=10,\"N.M.\",S1374/(-R1374)))),IF(S1374=0,0,IF(OR(R1374=0,Q1374=0),\"N.M.\",IF(ABS(S1374/R1374)>=10,\"N.M.\",S1374/R1374))))","v":-0.67492907337086994},null,17765.11,28240.340000000004,{"$f":"+V1374-W1374","v":-10475.230000000003},{"$f":"IF(W1374<0,IF(X1374=0,0,IF(OR(W1374=0,V1374=0),\"N.M.\",IF(ABS(X1374/W1374)>=10,\"N.M.\",X1374/(-W1374)))),IF(X1374=0,0,IF(OR(W1374=0,V1374=0),\"N.M.\",IF(ABS(X1374/W1374)>=10,\"N.M.\",X1374/W1374))))","v":-0.37093144062713135}]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,{"$f":"+F1375-G1375","v":0},{"$f":"IF(G1375<0,IF(H1375=0,0,IF(OR(G1375=0,F1375=0),\"N.M.\",IF(ABS(H1375/G1375)>=10,\"N.M.\",H1375/(-G1375)))),IF(H1375=0,0,IF(OR(G1375=0,F1375=0),\"N.M.\",IF(ABS(H1375/G1375)>=10,\"N.M.\",H1375/G1375))))","v":0},null,-1682.5900000000001,0,{"$f":"+K1375-L1375","v":-1682.5900000000001},{"$f":"IF(L1375<0,IF(M1375=0,0,IF(OR(L1375=0,K1375=0),\"N.M.\",IF(ABS(M1375/L1375)>=10,\"N.M.\",M1375/(-L1375)))),IF(M1375=0,0,IF(OR(L1375=0,K1375=0),\"N.M.\",IF(ABS(M1375/L1375)>=10,\"N.M.\",M1375/L1375))))","v":"N.M."},null,null,0,0,{"$f":"+Q1375-R1375","v":0},{"$f":"IF(R1375<0,IF(S1375=0,0,IF(OR(R1375=0,Q1375=0),\"N.M.\",IF(ABS(S1375/R1375)>=10,\"N.M.\",S1375/(-R1375)))),IF(S1375=0,0,IF(OR(R1375=0,Q1375=0),\"N.M.\",IF(ABS(S1375/R1375)>=10,\"N.M.\",S1375/R1375))))","v":0},null,-1682.5900000000001,0,{"$f":"+V1375-W1375","v":-1682.5900000000001},{"$f":"IF(W1375<0,IF(X1375=0,0,IF(OR(W1375=0,V1375=0),\"N.M.\",IF(ABS(X1375/W1375)>=10,\"N.M.\",X1375/(-W1375)))),IF(X1375=0,0,IF(OR(W1375=0,V1375=0),\"N.M.\",IF(ABS(X1375/W1375)>=10,\"N.M.\",X1375/W1375))))","v":"N.M."}]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,{"$f":"+F1376-G1376","v":0},{"$f":"IF(G1376<0,IF(H1376=0,0,IF(OR(G1376=0,F1376=0),\"N.M.\",IF(ABS(H1376/G1376)>=10,\"N.M.\",H1376/(-G1376)))),IF(H1376=0,0,IF(OR(G1376=0,F1376=0),\"N.M.\",IF(ABS(H1376/G1376)>=10,\"N.M.\",H1376/G1376))))","v":0},null,625,0,{"$f":"+K1376-L1376","v":625},{"$f":"IF(L1376<0,IF(M1376=0,0,IF(OR(L1376=0,K1376=0),\"N.M.\",IF(ABS(M1376/L1376)>=10,\"N.M.\",M1376/(-L1376)))),IF(M1376=0,0,IF(OR(L1376=0,K1376=0),\"N.M.\",IF(ABS(M1376/L1376)>=10,\"N.M.\",M1376/L1376))))","v":"N.M."},null,null,0,0,{"$f":"+Q1376-R1376","v":0},{"$f":"IF(R1376<0,IF(S1376=0,0,IF(OR(R1376=0,Q1376=0),\"N.M.\",IF(ABS(S1376/R1376)>=10,\"N.M.\",S1376/(-R1376)))),IF(S1376=0,0,IF(OR(R1376=0,Q1376=0),\"N.M.\",IF(ABS(S1376/R1376)>=10,\"N.M.\",S1376/R1376))))","v":0},null,625,0,{"$f":"+V1376-W1376","v":625},{"$f":"IF(W1376<0,IF(X1376=0,0,IF(OR(W1376=0,V1376=0),\"N.M.\",IF(ABS(X1376/W1376)>=10,\"N.M.\",X1376/(-W1376)))),IF(X1376=0,0,IF(OR(W1376=0,V1376=0),\"N.M.\",IF(ABS(X1376/W1376)>=10,\"N.M.\",X1376/W1376))))","v":"N.M."}]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,203.36,0,{"$f":"+F1377-G1377","v":203.36},{"$f":"IF(G1377<0,IF(H1377=0,0,IF(OR(G1377=0,F1377=0),\"N.M.\",IF(ABS(H1377/G1377)>=10,\"N.M.\",H1377/(-G1377)))),IF(H1377=0,0,IF(OR(G1377=0,F1377=0),\"N.M.\",IF(ABS(H1377/G1377)>=10,\"N.M.\",H1377/G1377))))","v":"N.M."},null,203.36,0,{"$f":"+K1377-L1377","v":203.36},{"$f":"IF(L1377<0,IF(M1377=0,0,IF(OR(L1377=0,K1377=0),\"N.M.\",IF(ABS(M1377/L1377)>=10,\"N.M.\",M1377/(-L1377)))),IF(M1377=0,0,IF(OR(L1377=0,K1377=0),\"N.M.\",IF(ABS(M1377/L1377)>=10,\"N.M.\",M1377/L1377))))","v":"N.M."},null,null,203.36,0,{"$f":"+Q1377-R1377","v":203.36},{"$f":"IF(R1377<0,IF(S1377=0,0,IF(OR(R1377=0,Q1377=0),\"N.M.\",IF(ABS(S1377/R1377)>=10,\"N.M.\",S1377/(-R1377)))),IF(S1377=0,0,IF(OR(R1377=0,Q1377=0),\"N.M.\",IF(ABS(S1377/R1377)>=10,\"N.M.\",S1377/R1377))))","v":"N.M."},null,203.36,0,{"$f":"+V1377-W1377","v":203.36},{"$f":"IF(W1377<0,IF(X1377=0,0,IF(OR(W1377=0,V1377=0),\"N.M.\",IF(ABS(X1377/W1377)>=10,\"N.M.\",X1377/(-W1377)))),IF(X1377=0,0,IF(OR(W1377=0,V1377=0),\"N.M.\",IF(ABS(X1377/W1377)>=10,\"N.M.\",X1377/W1377))))","v":"N.M."}]
["%,V9301010","9301010","Publicity",null,null,0,0,{"$f":"+F1378-G1378","v":0},{"$f":"IF(G1378<0,IF(H1378=0,0,IF(OR(G1378=0,F1378=0),\"N.M.\",IF(ABS(H1378/G1378)>=10,\"N.M.\",H1378/(-G1378)))),IF(H1378=0,0,IF(OR(G1378=0,F1378=0),\"N.M.\",IF(ABS(H1378/G1378)>=10,\"N.M.\",H1378/G1378))))","v":0},null,0,0,{"$f":"+K1378-L1378","v":0},{"$f":"IF(L1378<0,IF(M1378=0,0,IF(OR(L1378=0,K1378=0),\"N.M.\",IF(ABS(M1378/L1378)>=10,\"N.M.\",M1378/(-L1378)))),IF(M1378=0,0,IF(OR(L1378=0,K1378=0),\"N.M.\",IF(ABS(M1378/L1378)>=10,\"N.M.\",M1378/L1378))))","v":0},null,null,0,0,{"$f":"+Q1378-R1378","v":0},{"$f":"IF(R1378<0,IF(S1378=0,0,IF(OR(R1378=0,Q1378=0),\"N.M.\",IF(ABS(S1378/R1378)>=10,\"N.M.\",S1378/(-R1378)))),IF(S1378=0,0,IF(OR(R1378=0,Q1378=0),\"N.M.\",IF(ABS(S1378/R1378)>=10,\"N.M.\",S1378/R1378))))","v":0},null,0,1.35,{"$f":"+V1378-W1378","v":-1.35},{"$f":"IF(W1378<0,IF(X1378=0,0,IF(OR(W1378=0,V1378=0),\"N.M.\",IF(ABS(X1378/W1378)>=10,\"N.M.\",X1378/(-W1378)))),IF(X1378=0,0,IF(OR(W1378=0,V1378=0),\"N.M.\",IF(ABS(X1378/W1378)>=10,\"N.M.\",X1378/W1378))))","v":"N.M."}]
["%,V9301012","9301012","Public Opinion Surveys",null,null,6644.85,0,{"$f":"+F1379-G1379","v":6644.85},{"$f":"IF(G1379<0,IF(H1379=0,0,IF(OR(G1379=0,F1379=0),\"N.M.\",IF(ABS(H1379/G1379)>=10,\"N.M.\",H1379/(-G1379)))),IF(H1379=0,0,IF(OR(G1379=0,F1379=0),\"N.M.\",IF(ABS(H1379/G1379)>=10,\"N.M.\",H1379/G1379))))","v":"N.M."},null,22490.04,12539.43,{"$f":"+K1379-L1379","v":9950.61},{"$f":"IF(L1379<0,IF(M1379=0,0,IF(OR(L1379=0,K1379=0),\"N.M.\",IF(ABS(M1379/L1379)>=10,\"N.M.\",M1379/(-L1379)))),IF(M1379=0,0,IF(OR(L1379=0,K1379=0),\"N.M.\",IF(ABS(M1379/L1379)>=10,\"N.M.\",M1379/L1379))))","v":0.79354563963433744},null,null,6644.85,0,{"$f":"+Q1379-R1379","v":6644.85},{"$f":"IF(R1379<0,IF(S1379=0,0,IF(OR(R1379=0,Q1379=0),\"N.M.\",IF(ABS(S1379/R1379)>=10,\"N.M.\",S1379/(-R1379)))),IF(S1379=0,0,IF(OR(R1379=0,Q1379=0),\"N.M.\",IF(ABS(S1379/R1379)>=10,\"N.M.\",S1379/R1379))))","v":"N.M."},null,26816.54,23060.989999999998,{"$f":"+V1379-W1379","v":3755.5500000000029},{"$f":"IF(W1379<0,IF(X1379=0,0,IF(OR(W1379=0,V1379=0),\"N.M.\",IF(ABS(X1379/W1379)>=10,\"N.M.\",X1379/(-W1379)))),IF(X1379=0,0,IF(OR(W1379=0,V1379=0),\"N.M.\",IF(ABS(X1379/W1379)>=10,\"N.M.\",X1379/W1379))))","v":0.16285293909758441}]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,227.23000000000002,211.33,{"$f":"+F1380-G1380","v":15.900000000000006},{"$f":"IF(G1380<0,IF(H1380=0,0,IF(OR(G1380=0,F1380=0),\"N.M.\",IF(ABS(H1380/G1380)>=10,\"N.M.\",H1380/(-G1380)))),IF(H1380=0,0,IF(OR(G1380=0,F1380=0),\"N.M.\",IF(ABS(H1380/G1380)>=10,\"N.M.\",H1380/G1380))))","v":7.5237779775706268E-2},null,8677.91,5508.32,{"$f":"+K1380-L1380","v":3169.59},{"$f":"IF(L1380<0,IF(M1380=0,0,IF(OR(L1380=0,K1380=0),\"N.M.\",IF(ABS(M1380/L1380)>=10,\"N.M.\",M1380/(-L1380)))),IF(M1380=0,0,IF(OR(L1380=0,K1380=0),\"N.M.\",IF(ABS(M1380/L1380)>=10,\"N.M.\",M1380/L1380))))","v":0.57541863943997451},null,null,4168.57,344.53000000000003,{"$f":"+Q1380-R1380","v":3824.0399999999995},{"$f":"IF(R1380<0,IF(S1380=0,0,IF(OR(R1380=0,Q1380=0),\"N.M.\",IF(ABS(S1380/R1380)>=10,\"N.M.\",S1380/(-R1380)))),IF(S1380=0,0,IF(OR(R1380=0,Q1380=0),\"N.M.\",IF(ABS(S1380/R1380)>=10,\"N.M.\",S1380/R1380))))","v":"N.M."},null,9487.39,8925.619999999999,{"$f":"+V1380-W1380","v":561.77000000000044},{"$f":"IF(W1380<0,IF(X1380=0,0,IF(OR(W1380=0,V1380=0),\"N.M.\",IF(ABS(X1380/W1380)>=10,\"N.M.\",X1380/(-W1380)))),IF(X1380=0,0,IF(OR(W1380=0,V1380=0),\"N.M.\",IF(ABS(X1380/W1380)>=10,\"N.M.\",X1380/W1380))))","v":6.2939045130758486E-2}]
["%,V9302000","9302000","Misc General Expenses",null,null,77681.13,10996.14,{"$f":"+F1381-G1381","v":66684.990000000005},{"$f":"IF(G1381<0,IF(H1381=0,0,IF(OR(G1381=0,F1381=0),\"N.M.\",IF(ABS(H1381/G1381)>=10,\"N.M.\",H1381/(-G1381)))),IF(H1381=0,0,IF(OR(G1381=0,F1381=0),\"N.M.\",IF(ABS(H1381/G1381)>=10,\"N.M.\",H1381/G1381))))","v":6.0643998712275407},null,276010.40700000001,232609.16,{"$f":"+K1381-L1381","v":43401.247000000003},{"$f":"IF(L1381<0,IF(M1381=0,0,IF(OR(L1381=0,K1381=0),\"N.M.\",IF(ABS(M1381/L1381)>=10,\"N.M.\",M1381/(-L1381)))),IF(M1381=0,0,IF(OR(L1381=0,K1381=0),\"N.M.\",IF(ABS(M1381/L1381)>=10,\"N.M.\",M1381/L1381))))","v":0.18658442771557235},null,null,118685.76000000001,41242.629999999997,{"$f":"+Q1381-R1381","v":77443.13},{"$f":"IF(R1381<0,IF(S1381=0,0,IF(OR(R1381=0,Q1381=0),\"N.M.\",IF(ABS(S1381/R1381)>=10,\"N.M.\",S1381/(-R1381)))),IF(S1381=0,0,IF(OR(R1381=0,Q1381=0),\"N.M.\",IF(ABS(S1381/R1381)>=10,\"N.M.\",S1381/R1381))))","v":1.8777447025080605},null,336797.15700000001,277988.16000000003,{"$f":"+V1381-W1381","v":58808.996999999974},{"$f":"IF(W1381<0,IF(X1381=0,0,IF(OR(W1381=0,V1381=0),\"N.M.\",IF(ABS(X1381/W1381)>=10,\"N.M.\",X1381/(-W1381)))),IF(X1381=0,0,IF(OR(W1381=0,V1381=0),\"N.M.\",IF(ABS(X1381/W1381)>=10,\"N.M.\",X1381/W1381))))","v":0.2115521646677325}]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,18691.021000000001,3536.4450000000002,{"$f":"+F1382-G1382","v":15154.576000000001},{"$f":"IF(G1382<0,IF(H1382=0,0,IF(OR(G1382=0,F1382=0),\"N.M.\",IF(ABS(H1382/G1382)>=10,\"N.M.\",H1382/(-G1382)))),IF(H1382=0,0,IF(OR(G1382=0,F1382=0),\"N.M.\",IF(ABS(H1382/G1382)>=10,\"N.M.\",H1382/G1382))))","v":4.2852570872726705},null,76496.432000000001,83336.229000000007,{"$f":"+K1382-L1382","v":-6839.7970000000059},{"$f":"IF(L1382<0,IF(M1382=0,0,IF(OR(L1382=0,K1382=0),\"N.M.\",IF(ABS(M1382/L1382)>=10,\"N.M.\",M1382/(-L1382)))),IF(M1382=0,0,IF(OR(L1382=0,K1382=0),\"N.M.\",IF(ABS(M1382/L1382)>=10,\"N.M.\",M1382/L1382))))","v":-8.2074712067905134E-2},null,null,33128.324000000001,35808.6,{"$f":"+Q1382-R1382","v":-2680.275999999998},{"$f":"IF(R1382<0,IF(S1382=0,0,IF(OR(R1382=0,Q1382=0),\"N.M.\",IF(ABS(S1382/R1382)>=10,\"N.M.\",S1382/(-R1382)))),IF(S1382=0,0,IF(OR(R1382=0,Q1382=0),\"N.M.\",IF(ABS(S1382/R1382)>=10,\"N.M.\",S1382/R1382))))","v":-7.4850063951117832E-2},null,81616.012000000002,78032.159000000014,{"$f":"+V1382-W1382","v":3583.8529999999882},{"$f":"IF(W1382<0,IF(X1382=0,0,IF(OR(W1382=0,V1382=0),\"N.M.\",IF(ABS(X1382/W1382)>=10,\"N.M.\",X1382/(-W1382)))),IF(X1382=0,0,IF(OR(W1382=0,V1382=0),\"N.M.\",IF(ABS(X1382/W1382)>=10,\"N.M.\",X1382/W1382))))","v":4.5927897496722957E-2}]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,{"$f":"+F1383-G1383","v":0},{"$f":"IF(G1383<0,IF(H1383=0,0,IF(OR(G1383=0,F1383=0),\"N.M.\",IF(ABS(H1383/G1383)>=10,\"N.M.\",H1383/(-G1383)))),IF(H1383=0,0,IF(OR(G1383=0,F1383=0),\"N.M.\",IF(ABS(H1383/G1383)>=10,\"N.M.\",H1383/G1383))))","v":0},null,17.89,584.32000000000005,{"$f":"+K1383-L1383","v":-566.43000000000006},{"$f":"IF(L1383<0,IF(M1383=0,0,IF(OR(L1383=0,K1383=0),\"N.M.\",IF(ABS(M1383/L1383)>=10,\"N.M.\",M1383/(-L1383)))),IF(M1383=0,0,IF(OR(L1383=0,K1383=0),\"N.M.\",IF(ABS(M1383/L1383)>=10,\"N.M.\",M1383/L1383))))","v":-0.96938321467688937},null,null,0,27.63,{"$f":"+Q1383-R1383","v":-27.63},{"$f":"IF(R1383<0,IF(S1383=0,0,IF(OR(R1383=0,Q1383=0),\"N.M.\",IF(ABS(S1383/R1383)>=10,\"N.M.\",S1383/(-R1383)))),IF(S1383=0,0,IF(OR(R1383=0,Q1383=0),\"N.M.\",IF(ABS(S1383/R1383)>=10,\"N.M.\",S1383/R1383))))","v":"N.M."},null,59.18,977.15000000000009,{"$f":"+V1383-W1383","v":-917.97000000000014},{"$f":"IF(W1383<0,IF(X1383=0,0,IF(OR(W1383=0,V1383=0),\"N.M.\",IF(ABS(X1383/W1383)>=10,\"N.M.\",X1383/(-W1383)))),IF(X1383=0,0,IF(OR(W1383=0,V1383=0),\"N.M.\",IF(ABS(X1383/W1383)>=10,\"N.M.\",X1383/W1383))))","v":-0.9394361152330758}]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,66.19,4269.9800000000005,{"$f":"+F1384-G1384","v":-4203.7900000000009},{"$f":"IF(G1384<0,IF(H1384=0,0,IF(OR(G1384=0,F1384=0),\"N.M.\",IF(ABS(H1384/G1384)>=10,\"N.M.\",H1384/(-G1384)))),IF(H1384=0,0,IF(OR(G1384=0,F1384=0),\"N.M.\",IF(ABS(H1384/G1384)>=10,\"N.M.\",H1384/G1384))))","v":-0.9844987564344565},null,32743.88,120525.32,{"$f":"+K1384-L1384","v":-87781.440000000002},{"$f":"IF(L1384<0,IF(M1384=0,0,IF(OR(L1384=0,K1384=0),\"N.M.\",IF(ABS(M1384/L1384)>=10,\"N.M.\",M1384/(-L1384)))),IF(M1384=0,0,IF(OR(L1384=0,K1384=0),\"N.M.\",IF(ABS(M1384/L1384)>=10,\"N.M.\",M1384/L1384))))","v":-0.72832364187043852},null,null,9346.35,4461.96,{"$f":"+Q1384-R1384","v":4884.3900000000003},{"$f":"IF(R1384<0,IF(S1384=0,0,IF(OR(R1384=0,Q1384=0),\"N.M.\",IF(ABS(S1384/R1384)>=10,\"N.M.\",S1384/(-R1384)))),IF(S1384=0,0,IF(OR(R1384=0,Q1384=0),\"N.M.\",IF(ABS(S1384/R1384)>=10,\"N.M.\",S1384/R1384))))","v":1.0946736411801092},null,32743.88,121863.19,{"$f":"+V1384-W1384","v":-89119.31},{"$f":"IF(W1384<0,IF(X1384=0,0,IF(OR(W1384=0,V1384=0),\"N.M.\",IF(ABS(X1384/W1384)>=10,\"N.M.\",X1384/(-W1384)))),IF(X1384=0,0,IF(OR(W1384=0,V1384=0),\"N.M.\",IF(ABS(X1384/W1384)>=10,\"N.M.\",X1384/W1384))))","v":-0.73130622955135183}]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,22373.920000000002,10407.81,{"$f":"+F1385-G1385","v":11966.110000000002},{"$f":"IF(G1385<0,IF(H1385=0,0,IF(OR(G1385=0,F1385=0),\"N.M.\",IF(ABS(H1385/G1385)>=10,\"N.M.\",H1385/(-G1385)))),IF(H1385=0,0,IF(OR(G1385=0,F1385=0),\"N.M.\",IF(ABS(H1385/G1385)>=10,\"N.M.\",H1385/G1385))))","v":1.1497241014199917},null,208305.04,164622.70000000001,{"$f":"+K1385-L1385","v":43682.34},{"$f":"IF(L1385<0,IF(M1385=0,0,IF(OR(L1385=0,K1385=0),\"N.M.\",IF(ABS(M1385/L1385)>=10,\"N.M.\",M1385/(-L1385)))),IF(M1385=0,0,IF(OR(L1385=0,K1385=0),\"N.M.\",IF(ABS(M1385/L1385)>=10,\"N.M.\",M1385/L1385))))","v":0.26534821746940118},null,null,79722.7,39831.24,{"$f":"+Q1385-R1385","v":39891.46},{"$f":"IF(R1385<0,IF(S1385=0,0,IF(OR(R1385=0,Q1385=0),\"N.M.\",IF(ABS(S1385/R1385)>=10,\"N.M.\",S1385/(-R1385)))),IF(S1385=0,0,IF(OR(R1385=0,Q1385=0),\"N.M.\",IF(ABS(S1385/R1385)>=10,\"N.M.\",S1385/R1385))))","v":1.0015118786158805},null,301272.73,213112.65000000002,{"$f":"+V1385-W1385","v":88160.079999999958},{"$f":"IF(W1385<0,IF(X1385=0,0,IF(OR(W1385=0,V1385=0),\"N.M.\",IF(ABS(X1385/W1385)>=10,\"N.M.\",X1385/(-W1385)))),IF(X1385=0,0,IF(OR(W1385=0,V1385=0),\"N.M.\",IF(ABS(X1385/W1385)>=10,\"N.M.\",X1385/W1385))))","v":0.41367830581619602}]
["%,V9310001","9310001","Rents - Real Property",null,null,800,800,{"$f":"+F1386-G1386","v":0},{"$f":"IF(G1386<0,IF(H1386=0,0,IF(OR(G1386=0,F1386=0),\"N.M.\",IF(ABS(H1386/G1386)>=10,\"N.M.\",H1386/(-G1386)))),IF(H1386=0,0,IF(OR(G1386=0,F1386=0),\"N.M.\",IF(ABS(H1386/G1386)>=10,\"N.M.\",H1386/G1386))))","v":0},null,8800,8000,{"$f":"+K1386-L1386","v":800},{"$f":"IF(L1386<0,IF(M1386=0,0,IF(OR(L1386=0,K1386=0),\"N.M.\",IF(ABS(M1386/L1386)>=10,\"N.M.\",M1386/(-L1386)))),IF(M1386=0,0,IF(OR(L1386=0,K1386=0),\"N.M.\",IF(ABS(M1386/L1386)>=10,\"N.M.\",M1386/L1386))))","v":0.1},null,null,2400,2400,{"$f":"+Q1386-R1386","v":0},{"$f":"IF(R1386<0,IF(S1386=0,0,IF(OR(R1386=0,Q1386=0),\"N.M.\",IF(ABS(S1386/R1386)>=10,\"N.M.\",S1386/(-R1386)))),IF(S1386=0,0,IF(OR(R1386=0,Q1386=0),\"N.M.\",IF(ABS(S1386/R1386)>=10,\"N.M.\",S1386/R1386))))","v":0},null,18233.71,19180.11,{"$f":"+V1386-W1386","v":-946.40000000000146},{"$f":"IF(W1386<0,IF(X1386=0,0,IF(OR(W1386=0,V1386=0),\"N.M.\",IF(ABS(X1386/W1386)>=10,\"N.M.\",X1386/(-W1386)))),IF(X1386=0,0,IF(OR(W1386=0,V1386=0),\"N.M.\",IF(ABS(X1386/W1386)>=10,\"N.M.\",X1386/W1386))))","v":-4.9342782705625851E-2}]
["%,V9310002","9310002","Rents - Personal Property",null,null,3496.41,4288.21,{"$f":"+F1387-G1387","v":-791.80000000000018},{"$f":"IF(G1387<0,IF(H1387=0,0,IF(OR(G1387=0,F1387=0),\"N.M.\",IF(ABS(H1387/G1387)>=10,\"N.M.\",H1387/(-G1387)))),IF(H1387=0,0,IF(OR(G1387=0,F1387=0),\"N.M.\",IF(ABS(H1387/G1387)>=10,\"N.M.\",H1387/G1387))))","v":-0.18464580792451865},null,39897.75,44011.11,{"$f":"+K1387-L1387","v":-4113.3600000000006},{"$f":"IF(L1387<0,IF(M1387=0,0,IF(OR(L1387=0,K1387=0),\"N.M.\",IF(ABS(M1387/L1387)>=10,\"N.M.\",M1387/(-L1387)))),IF(M1387=0,0,IF(OR(L1387=0,K1387=0),\"N.M.\",IF(ABS(M1387/L1387)>=10,\"N.M.\",M1387/L1387))))","v":-9.3461855426959256E-2},null,null,10994.69,12993.98,{"$f":"+Q1387-R1387","v":-1999.2899999999991},{"$f":"IF(R1387<0,IF(S1387=0,0,IF(OR(R1387=0,Q1387=0),\"N.M.\",IF(ABS(S1387/R1387)>=10,\"N.M.\",S1387/(-R1387)))),IF(S1387=0,0,IF(OR(R1387=0,Q1387=0),\"N.M.\",IF(ABS(S1387/R1387)>=10,\"N.M.\",S1387/R1387))))","v":-0.15386278876833728},null,48451.95,53082.98,{"$f":"+V1387-W1387","v":-4631.0300000000061},{"$f":"IF(W1387<0,IF(X1387=0,0,IF(OR(W1387=0,V1387=0),\"N.M.\",IF(ABS(X1387/W1387)>=10,\"N.M.\",X1387/(-W1387)))),IF(X1387=0,0,IF(OR(W1387=0,V1387=0),\"N.M.\",IF(ABS(X1387/W1387)>=10,\"N.M.\",X1387/W1387))))","v":-8.7241334228033277E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509,N517-525,N535-540,N546-550,N555-557,N560-567,N575,N580-589,N901-905,N906-910,N911-917,N920-933",null,"TOTAL OPERATION EXPENSES","o",null,31860526.059,31887624.787,{"$f":"+F1388-G1388","v":-27098.728000000119},{"$f":"IF(G1388<0,IF(H1388=0,0,IF(OR(G1388=0,F1388=0),\"N.M.\",IF(ABS(H1388/G1388)>=10,\"N.M.\",H1388/(-G1388)))),IF(H1388=0,0,IF(OR(G1388=0,F1388=0),\"N.M.\",IF(ABS(H1388/G1388)>=10,\"N.M.\",H1388/G1388))))","v":-8.4981958302042537E-4},null,356796531.52899963,322851922.00899982,{"$f":"+K1388-L1388","v":33944609.519999802},{"$f":"IF(L1388<0,IF(M1388=0,0,IF(OR(L1388=0,K1388=0),\"N.M.\",IF(ABS(M1388/L1388)>=10,\"N.M.\",M1388/(-L1388)))),IF(M1388=0,0,IF(OR(L1388=0,K1388=0),\"N.M.\",IF(ABS(M1388/L1388)>=10,\"N.M.\",M1388/L1388))))","v":0.10513987127217277},null,null,85245251.523999989,94847706.259999946,{"$f":"+Q1388-R1388","v":-9602454.7359999567},{"$f":"IF(R1388<0,IF(S1388=0,0,IF(OR(R1388=0,Q1388=0),\"N.M.\",IF(ABS(S1388/R1388)>=10,\"N.M.\",S1388/(-R1388)))),IF(S1388=0,0,IF(OR(R1388=0,Q1388=0),\"N.M.\",IF(ABS(S1388/R1388)>=10,\"N.M.\",S1388/R1388))))","v":-0.10124076917239688},null,425114157.34899962,367159625.99499989,{"$f":"+V1388-W1388","v":57954531.353999734},{"$f":"IF(W1388<0,IF(X1388=0,0,IF(OR(W1388=0,V1388=0),\"N.M.\",IF(ABS(X1388/W1388)>=10,\"N.M.\",X1388/(-W1388)))),IF(X1388=0,0,IF(OR(W1388=0,V1388=0),\"N.M.\",IF(ABS(X1388/W1388)>=10,\"N.M.\",X1388/W1388))))","v":0.15784559970869178}]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F1389-G1389","v":-62348.779999999984},{"$f":"IF(G1389<0,IF(H1389=0,0,IF(OR(G1389=0,F1389=0),\"N.M.\",IF(ABS(H1389/G1389)>=10,\"N.M.\",H1389/(-G1389)))),IF(H1389=0,0,IF(OR(G1389=0,F1389=0),\"N.M.\",IF(ABS(H1389/G1389)>=10,\"N.M.\",H1389/G1389))))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K1389-L1389","v":-660659.84},{"$f":"IF(L1389<0,IF(M1389=0,0,IF(OR(L1389=0,K1389=0),\"N.M.\",IF(ABS(M1389/L1389)>=10,\"N.M.\",M1389/(-L1389)))),IF(M1389=0,0,IF(OR(L1389=0,K1389=0),\"N.M.\",IF(ABS(M1389/L1389)>=10,\"N.M.\",M1389/L1389))))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q1389-R1389","v":-219635.71000000002},{"$f":"IF(R1389<0,IF(S1389=0,0,IF(OR(R1389=0,Q1389=0),\"N.M.\",IF(ABS(S1389/R1389)>=10,\"N.M.\",S1389/(-R1389)))),IF(S1389=0,0,IF(OR(R1389=0,Q1389=0),\"N.M.\",IF(ABS(S1389/R1389)>=10,\"N.M.\",S1389/R1389))))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V1389-W1389","v":-688533.96000000008},{"$f":"IF(W1389<0,IF(X1389=0,0,IF(OR(W1389=0,V1389=0),\"N.M.\",IF(ABS(X1389/W1389)>=10,\"N.M.\",X1389/(-W1389)))),IF(X1389=0,0,IF(OR(W1389=0,V1389=0),\"N.M.\",IF(ABS(X1389/W1389)>=10,\"N.M.\",X1389/W1389))))","v":-0.40376016637452627}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F1390-G1390","v":180.33},{"$f":"IF(G1390<0,IF(H1390=0,0,IF(OR(G1390=0,F1390=0),\"N.M.\",IF(ABS(H1390/G1390)>=10,\"N.M.\",H1390/(-G1390)))),IF(H1390=0,0,IF(OR(G1390=0,F1390=0),\"N.M.\",IF(ABS(H1390/G1390)>=10,\"N.M.\",H1390/G1390))))","v":"N.M."},null,180.33,0,{"$f":"+K1390-L1390","v":180.33},{"$f":"IF(L1390<0,IF(M1390=0,0,IF(OR(L1390=0,K1390=0),\"N.M.\",IF(ABS(M1390/L1390)>=10,\"N.M.\",M1390/(-L1390)))),IF(M1390=0,0,IF(OR(L1390=0,K1390=0),\"N.M.\",IF(ABS(M1390/L1390)>=10,\"N.M.\",M1390/L1390))))","v":"N.M."},null,null,180.33,0,{"$f":"+Q1390-R1390","v":180.33},{"$f":"IF(R1390<0,IF(S1390=0,0,IF(OR(R1390=0,Q1390=0),\"N.M.\",IF(ABS(S1390/R1390)>=10,\"N.M.\",S1390/(-R1390)))),IF(S1390=0,0,IF(OR(R1390=0,Q1390=0),\"N.M.\",IF(ABS(S1390/R1390)>=10,\"N.M.\",S1390/R1390))))","v":"N.M."},null,180.33,0,{"$f":"+V1390-W1390","v":180.33},{"$f":"IF(W1390<0,IF(X1390=0,0,IF(OR(W1390=0,V1390=0),\"N.M.\",IF(ABS(X1390/W1390)>=10,\"N.M.\",X1390/(-W1390)))),IF(X1390=0,0,IF(OR(W1390=0,V1390=0),\"N.M.\",IF(ABS(X1390/W1390)>=10,\"N.M.\",X1390/W1390))))","v":"N.M."}]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F1391-G1391","v":-69130.929999999993},{"$f":"IF(G1391<0,IF(H1391=0,0,IF(OR(G1391=0,F1391=0),\"N.M.\",IF(ABS(H1391/G1391)>=10,\"N.M.\",H1391/(-G1391)))),IF(H1391=0,0,IF(OR(G1391=0,F1391=0),\"N.M.\",IF(ABS(H1391/G1391)>=10,\"N.M.\",H1391/G1391))))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K1391-L1391","v":-198458.17999999993},{"$f":"IF(L1391<0,IF(M1391=0,0,IF(OR(L1391=0,K1391=0),\"N.M.\",IF(ABS(M1391/L1391)>=10,\"N.M.\",M1391/(-L1391)))),IF(M1391=0,0,IF(OR(L1391=0,K1391=0),\"N.M.\",IF(ABS(M1391/L1391)>=10,\"N.M.\",M1391/L1391))))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q1391-R1391","v":-390124.23},{"$f":"IF(R1391<0,IF(S1391=0,0,IF(OR(R1391=0,Q1391=0),\"N.M.\",IF(ABS(S1391/R1391)>=10,\"N.M.\",S1391/(-R1391)))),IF(S1391=0,0,IF(OR(R1391=0,Q1391=0),\"N.M.\",IF(ABS(S1391/R1391)>=10,\"N.M.\",S1391/R1391))))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V1391-W1391","v":51141.65000000014},{"$f":"IF(W1391<0,IF(X1391=0,0,IF(OR(W1391=0,V1391=0),\"N.M.\",IF(ABS(X1391/W1391)>=10,\"N.M.\",X1391/(-W1391)))),IF(X1391=0,0,IF(OR(W1391=0,V1391=0),\"N.M.\",IF(ABS(X1391/W1391)>=10,\"N.M.\",X1391/W1391))))","v":3.3104306478869597E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F1392-G1392","v":-799037.9600000002},{"$f":"IF(G1392<0,IF(H1392=0,0,IF(OR(G1392=0,F1392=0),\"N.M.\",IF(ABS(H1392/G1392)>=10,\"N.M.\",H1392/(-G1392)))),IF(H1392=0,0,IF(OR(G1392=0,F1392=0),\"N.M.\",IF(ABS(H1392/G1392)>=10,\"N.M.\",H1392/G1392))))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K1392-L1392","v":-1172981.2299999986},{"$f":"IF(L1392<0,IF(M1392=0,0,IF(OR(L1392=0,K1392=0),\"N.M.\",IF(ABS(M1392/L1392)>=10,\"N.M.\",M1392/(-L1392)))),IF(M1392=0,0,IF(OR(L1392=0,K1392=0),\"N.M.\",IF(ABS(M1392/L1392)>=10,\"N.M.\",M1392/L1392))))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q1392-R1392","v":-2260157.71},{"$f":"IF(R1392<0,IF(S1392=0,0,IF(OR(R1392=0,Q1392=0),\"N.M.\",IF(ABS(S1392/R1392)>=10,\"N.M.\",S1392/(-R1392)))),IF(S1392=0,0,IF(OR(R1392=0,Q1392=0),\"N.M.\",IF(ABS(S1392/R1392)>=10,\"N.M.\",S1392/R1392))))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V1392-W1392","v":-1643076.3899999969},{"$f":"IF(W1392<0,IF(X1392=0,0,IF(OR(W1392=0,V1392=0),\"N.M.\",IF(ABS(X1392/W1392)>=10,\"N.M.\",X1392/(-W1392)))),IF(X1392=0,0,IF(OR(W1392=0,V1392=0),\"N.M.\",IF(ABS(X1392/W1392)>=10,\"N.M.\",X1392/W1392))))","v":-0.11234697829885681}]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F1393-G1393","v":0},{"$f":"IF(G1393<0,IF(H1393=0,0,IF(OR(G1393=0,F1393=0),\"N.M.\",IF(ABS(H1393/G1393)>=10,\"N.M.\",H1393/(-G1393)))),IF(H1393=0,0,IF(OR(G1393=0,F1393=0),\"N.M.\",IF(ABS(H1393/G1393)>=10,\"N.M.\",H1393/G1393))))","v":0},null,0,0,{"$f":"+K1393-L1393","v":0},{"$f":"IF(L1393<0,IF(M1393=0,0,IF(OR(L1393=0,K1393=0),\"N.M.\",IF(ABS(M1393/L1393)>=10,\"N.M.\",M1393/(-L1393)))),IF(M1393=0,0,IF(OR(L1393=0,K1393=0),\"N.M.\",IF(ABS(M1393/L1393)>=10,\"N.M.\",M1393/L1393))))","v":0},null,null,0,0,{"$f":"+Q1393-R1393","v":0},{"$f":"IF(R1393<0,IF(S1393=0,0,IF(OR(R1393=0,Q1393=0),\"N.M.\",IF(ABS(S1393/R1393)>=10,\"N.M.\",S1393/(-R1393)))),IF(S1393=0,0,IF(OR(R1393=0,Q1393=0),\"N.M.\",IF(ABS(S1393/R1393)>=10,\"N.M.\",S1393/R1393))))","v":0},null,0,0,{"$f":"+V1393-W1393","v":0},{"$f":"IF(W1393<0,IF(X1393=0,0,IF(OR(W1393=0,V1393=0),\"N.M.\",IF(ABS(X1393/W1393)>=10,\"N.M.\",X1393/(-W1393)))),IF(X1393=0,0,IF(OR(W1393=0,V1393=0),\"N.M.\",IF(ABS(X1393/W1393)>=10,\"N.M.\",X1393/W1393))))","v":0}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F1394-G1394","v":605.15000000000009},{"$f":"IF(G1394<0,IF(H1394=0,0,IF(OR(G1394=0,F1394=0),\"N.M.\",IF(ABS(H1394/G1394)>=10,\"N.M.\",H1394/(-G1394)))),IF(H1394=0,0,IF(OR(G1394=0,F1394=0),\"N.M.\",IF(ABS(H1394/G1394)>=10,\"N.M.\",H1394/G1394))))","v":0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K1394-L1394","v":4358.6600000000008},{"$f":"IF(L1394<0,IF(M1394=0,0,IF(OR(L1394=0,K1394=0),\"N.M.\",IF(ABS(M1394/L1394)>=10,\"N.M.\",M1394/(-L1394)))),IF(M1394=0,0,IF(OR(L1394=0,K1394=0),\"N.M.\",IF(ABS(M1394/L1394)>=10,\"N.M.\",M1394/L1394))))","v":0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q1394-R1394","v":1422.9500000000003},{"$f":"IF(R1394<0,IF(S1394=0,0,IF(OR(R1394=0,Q1394=0),\"N.M.\",IF(ABS(S1394/R1394)>=10,\"N.M.\",S1394/(-R1394)))),IF(S1394=0,0,IF(OR(R1394=0,Q1394=0),\"N.M.\",IF(ABS(S1394/R1394)>=10,\"N.M.\",S1394/R1394))))","v":0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V1394-W1394","v":3792.83},{"$f":"IF(W1394<0,IF(X1394=0,0,IF(OR(W1394=0,V1394=0),\"N.M.\",IF(ABS(X1394/W1394)>=10,\"N.M.\",X1394/(-W1394)))),IF(X1394=0,0,IF(OR(W1394=0,V1394=0),\"N.M.\",IF(ABS(X1394/W1394)>=10,\"N.M.\",X1394/W1394))))","v":0.38199824351490391}]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F1395-G1395","v":0},{"$f":"IF(G1395<0,IF(H1395=0,0,IF(OR(G1395=0,F1395=0),\"N.M.\",IF(ABS(H1395/G1395)>=10,\"N.M.\",H1395/(-G1395)))),IF(H1395=0,0,IF(OR(G1395=0,F1395=0),\"N.M.\",IF(ABS(H1395/G1395)>=10,\"N.M.\",H1395/G1395))))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K1395-L1395","v":-36305.679999999935},{"$f":"IF(L1395<0,IF(M1395=0,0,IF(OR(L1395=0,K1395=0),\"N.M.\",IF(ABS(M1395/L1395)>=10,\"N.M.\",M1395/(-L1395)))),IF(M1395=0,0,IF(OR(L1395=0,K1395=0),\"N.M.\",IF(ABS(M1395/L1395)>=10,\"N.M.\",M1395/L1395))))","v":-6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q1395-R1395","v":0},{"$f":"IF(R1395<0,IF(S1395=0,0,IF(OR(R1395=0,Q1395=0),\"N.M.\",IF(ABS(S1395/R1395)>=10,\"N.M.\",S1395/(-R1395)))),IF(S1395=0,0,IF(OR(R1395=0,Q1395=0),\"N.M.\",IF(ABS(S1395/R1395)>=10,\"N.M.\",S1395/R1395))))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V1395-W1395","v":-191525.33999999991},{"$f":"IF(W1395<0,IF(X1395=0,0,IF(OR(W1395=0,V1395=0),\"N.M.\",IF(ABS(X1395/W1395)>=10,\"N.M.\",X1395/(-W1395)))),IF(X1395=0,0,IF(OR(W1395=0,V1395=0),\"N.M.\",IF(ABS(X1395/W1395)>=10,\"N.M.\",X1395/W1395))))","v":-0.37722037694278715}]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F1396-G1396","v":513288.67999999993},{"$f":"IF(G1396<0,IF(H1396=0,0,IF(OR(G1396=0,F1396=0),\"N.M.\",IF(ABS(H1396/G1396)>=10,\"N.M.\",H1396/(-G1396)))),IF(H1396=0,0,IF(OR(G1396=0,F1396=0),\"N.M.\",IF(ABS(H1396/G1396)>=10,\"N.M.\",H1396/G1396))))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K1396-L1396","v":1811919.0700000003},{"$f":"IF(L1396<0,IF(M1396=0,0,IF(OR(L1396=0,K1396=0),\"N.M.\",IF(ABS(M1396/L1396)>=10,\"N.M.\",M1396/(-L1396)))),IF(M1396=0,0,IF(OR(L1396=0,K1396=0),\"N.M.\",IF(ABS(M1396/L1396)>=10,\"N.M.\",M1396/L1396))))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q1396-R1396","v":1072601.22},{"$f":"IF(R1396<0,IF(S1396=0,0,IF(OR(R1396=0,Q1396=0),\"N.M.\",IF(ABS(S1396/R1396)>=10,\"N.M.\",S1396/(-R1396)))),IF(S1396=0,0,IF(OR(R1396=0,Q1396=0),\"N.M.\",IF(ABS(S1396/R1396)>=10,\"N.M.\",S1396/R1396))))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V1396-W1396","v":1096235.6499999994},{"$f":"IF(W1396<0,IF(X1396=0,0,IF(OR(W1396=0,V1396=0),\"N.M.\",IF(ABS(X1396/W1396)>=10,\"N.M.\",X1396/(-W1396)))),IF(X1396=0,0,IF(OR(W1396=0,V1396=0),\"N.M.\",IF(ABS(X1396/W1396)>=10,\"N.M.\",X1396/W1396))))","v":0.23499983139814187}]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F1397-G1397","v":-1178.45},{"$f":"IF(G1397<0,IF(H1397=0,0,IF(OR(G1397=0,F1397=0),\"N.M.\",IF(ABS(H1397/G1397)>=10,\"N.M.\",H1397/(-G1397)))),IF(H1397=0,0,IF(OR(G1397=0,F1397=0),\"N.M.\",IF(ABS(H1397/G1397)>=10,\"N.M.\",H1397/G1397))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+K1397-L1397","v":45756.950000000004},{"$f":"IF(L1397<0,IF(M1397=0,0,IF(OR(L1397=0,K1397=0),\"N.M.\",IF(ABS(M1397/L1397)>=10,\"N.M.\",M1397/(-L1397)))),IF(M1397=0,0,IF(OR(L1397=0,K1397=0),\"N.M.\",IF(ABS(M1397/L1397)>=10,\"N.M.\",M1397/L1397))))","v":"N.M."},null,null,10461.450000000001,0,{"$f":"+Q1397-R1397","v":10461.450000000001},{"$f":"IF(R1397<0,IF(S1397=0,0,IF(OR(R1397=0,Q1397=0),\"N.M.\",IF(ABS(S1397/R1397)>=10,\"N.M.\",S1397/(-R1397)))),IF(S1397=0,0,IF(OR(R1397=0,Q1397=0),\"N.M.\",IF(ABS(S1397/R1397)>=10,\"N.M.\",S1397/R1397))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+V1397-W1397","v":45756.950000000004},{"$f":"IF(W1397<0,IF(X1397=0,0,IF(OR(W1397=0,V1397=0),\"N.M.\",IF(ABS(X1397/W1397)>=10,\"N.M.\",X1397/(-W1397)))),IF(X1397=0,0,IF(OR(W1397=0,V1397=0),\"N.M.\",IF(ABS(X1397/W1397)>=10,\"N.M.\",X1397/W1397))))","v":"N.M."}]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F1398-G1398","v":1476.18},{"$f":"IF(G1398<0,IF(H1398=0,0,IF(OR(G1398=0,F1398=0),\"N.M.\",IF(ABS(H1398/G1398)>=10,\"N.M.\",H1398/(-G1398)))),IF(H1398=0,0,IF(OR(G1398=0,F1398=0),\"N.M.\",IF(ABS(H1398/G1398)>=10,\"N.M.\",H1398/G1398))))","v":"N.M."},null,4291.42,0,{"$f":"+K1398-L1398","v":4291.42},{"$f":"IF(L1398<0,IF(M1398=0,0,IF(OR(L1398=0,K1398=0),\"N.M.\",IF(ABS(M1398/L1398)>=10,\"N.M.\",M1398/(-L1398)))),IF(M1398=0,0,IF(OR(L1398=0,K1398=0),\"N.M.\",IF(ABS(M1398/L1398)>=10,\"N.M.\",M1398/L1398))))","v":"N.M."},null,null,2742.61,0,{"$f":"+Q1398-R1398","v":2742.61},{"$f":"IF(R1398<0,IF(S1398=0,0,IF(OR(R1398=0,Q1398=0),\"N.M.\",IF(ABS(S1398/R1398)>=10,\"N.M.\",S1398/(-R1398)))),IF(S1398=0,0,IF(OR(R1398=0,Q1398=0),\"N.M.\",IF(ABS(S1398/R1398)>=10,\"N.M.\",S1398/R1398))))","v":"N.M."},null,4291.42,0,{"$f":"+V1398-W1398","v":4291.42},{"$f":"IF(W1398<0,IF(X1398=0,0,IF(OR(W1398=0,V1398=0),\"N.M.\",IF(ABS(X1398/W1398)>=10,\"N.M.\",X1398/(-W1398)))),IF(X1398=0,0,IF(OR(W1398=0,V1398=0),\"N.M.\",IF(ABS(X1398/W1398)>=10,\"N.M.\",X1398/W1398))))","v":"N.M."}]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F1399-G1399","v":21552.179999999993},{"$f":"IF(G1399<0,IF(H1399=0,0,IF(OR(G1399=0,F1399=0),\"N.M.\",IF(ABS(H1399/G1399)>=10,\"N.M.\",H1399/(-G1399)))),IF(H1399=0,0,IF(OR(G1399=0,F1399=0),\"N.M.\",IF(ABS(H1399/G1399)>=10,\"N.M.\",H1399/G1399))))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K1399-L1399","v":-129183.62999999989},{"$f":"IF(L1399<0,IF(M1399=0,0,IF(OR(L1399=0,K1399=0),\"N.M.\",IF(ABS(M1399/L1399)>=10,\"N.M.\",M1399/(-L1399)))),IF(M1399=0,0,IF(OR(L1399=0,K1399=0),\"N.M.\",IF(ABS(M1399/L1399)>=10,\"N.M.\",M1399/L1399))))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q1399-R1399","v":2319.0800000000163},{"$f":"IF(R1399<0,IF(S1399=0,0,IF(OR(R1399=0,Q1399=0),\"N.M.\",IF(ABS(S1399/R1399)>=10,\"N.M.\",S1399/(-R1399)))),IF(S1399=0,0,IF(OR(R1399=0,Q1399=0),\"N.M.\",IF(ABS(S1399/R1399)>=10,\"N.M.\",S1399/R1399))))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V1399-W1399","v":-393099.24999999977},{"$f":"IF(W1399<0,IF(X1399=0,0,IF(OR(W1399=0,V1399=0),\"N.M.\",IF(ABS(X1399/W1399)>=10,\"N.M.\",X1399/(-W1399)))),IF(X1399=0,0,IF(OR(W1399=0,V1399=0),\"N.M.\",IF(ABS(X1399/W1399)>=10,\"N.M.\",X1399/W1399))))","v":-0.21846127444192986}]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F1400-G1400","v":0},{"$f":"IF(G1400<0,IF(H1400=0,0,IF(OR(G1400=0,F1400=0),\"N.M.\",IF(ABS(H1400/G1400)>=10,\"N.M.\",H1400/(-G1400)))),IF(H1400=0,0,IF(OR(G1400=0,F1400=0),\"N.M.\",IF(ABS(H1400/G1400)>=10,\"N.M.\",H1400/G1400))))","v":0},null,0,-13.57,{"$f":"+K1400-L1400","v":13.57},{"$f":"IF(L1400<0,IF(M1400=0,0,IF(OR(L1400=0,K1400=0),\"N.M.\",IF(ABS(M1400/L1400)>=10,\"N.M.\",M1400/(-L1400)))),IF(M1400=0,0,IF(OR(L1400=0,K1400=0),\"N.M.\",IF(ABS(M1400/L1400)>=10,\"N.M.\",M1400/L1400))))","v":"N.M."},null,null,0,0,{"$f":"+Q1400-R1400","v":0},{"$f":"IF(R1400<0,IF(S1400=0,0,IF(OR(R1400=0,Q1400=0),\"N.M.\",IF(ABS(S1400/R1400)>=10,\"N.M.\",S1400/(-R1400)))),IF(S1400=0,0,IF(OR(R1400=0,Q1400=0),\"N.M.\",IF(ABS(S1400/R1400)>=10,\"N.M.\",S1400/R1400))))","v":0},null,0,0,{"$f":"+V1400-W1400","v":0},{"$f":"IF(W1400<0,IF(X1400=0,0,IF(OR(W1400=0,V1400=0),\"N.M.\",IF(ABS(X1400/W1400)>=10,\"N.M.\",X1400/(-W1400)))),IF(X1400=0,0,IF(OR(W1400=0,V1400=0),\"N.M.\",IF(ABS(X1400/W1400)>=10,\"N.M.\",X1400/W1400))))","v":0}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F1401-G1401","v":13.99},{"$f":"IF(G1401<0,IF(H1401=0,0,IF(OR(G1401=0,F1401=0),\"N.M.\",IF(ABS(H1401/G1401)>=10,\"N.M.\",H1401/(-G1401)))),IF(H1401=0,0,IF(OR(G1401=0,F1401=0),\"N.M.\",IF(ABS(H1401/G1401)>=10,\"N.M.\",H1401/G1401))))","v":"N.M."},null,13.99,0,{"$f":"+K1401-L1401","v":13.99},{"$f":"IF(L1401<0,IF(M1401=0,0,IF(OR(L1401=0,K1401=0),\"N.M.\",IF(ABS(M1401/L1401)>=10,\"N.M.\",M1401/(-L1401)))),IF(M1401=0,0,IF(OR(L1401=0,K1401=0),\"N.M.\",IF(ABS(M1401/L1401)>=10,\"N.M.\",M1401/L1401))))","v":"N.M."},null,null,13.99,0,{"$f":"+Q1401-R1401","v":13.99},{"$f":"IF(R1401<0,IF(S1401=0,0,IF(OR(R1401=0,Q1401=0),\"N.M.\",IF(ABS(S1401/R1401)>=10,\"N.M.\",S1401/(-R1401)))),IF(S1401=0,0,IF(OR(R1401=0,Q1401=0),\"N.M.\",IF(ABS(S1401/R1401)>=10,\"N.M.\",S1401/R1401))))","v":"N.M."},null,13.99,0,{"$f":"+V1401-W1401","v":13.99},{"$f":"IF(W1401<0,IF(X1401=0,0,IF(OR(W1401=0,V1401=0),\"N.M.\",IF(ABS(X1401/W1401)>=10,\"N.M.\",X1401/(-W1401)))),IF(X1401=0,0,IF(OR(W1401=0,V1401=0),\"N.M.\",IF(ABS(X1401/W1401)>=10,\"N.M.\",X1401/W1401))))","v":"N.M."}]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F1402-G1402","v":0},{"$f":"IF(G1402<0,IF(H1402=0,0,IF(OR(G1402=0,F1402=0),\"N.M.\",IF(ABS(H1402/G1402)>=10,\"N.M.\",H1402/(-G1402)))),IF(H1402=0,0,IF(OR(G1402=0,F1402=0),\"N.M.\",IF(ABS(H1402/G1402)>=10,\"N.M.\",H1402/G1402))))","v":0},null,0.19,0,{"$f":"+K1402-L1402","v":0.19},{"$f":"IF(L1402<0,IF(M1402=0,0,IF(OR(L1402=0,K1402=0),\"N.M.\",IF(ABS(M1402/L1402)>=10,\"N.M.\",M1402/(-L1402)))),IF(M1402=0,0,IF(OR(L1402=0,K1402=0),\"N.M.\",IF(ABS(M1402/L1402)>=10,\"N.M.\",M1402/L1402))))","v":"N.M."},null,null,0,0,{"$f":"+Q1402-R1402","v":0},{"$f":"IF(R1402<0,IF(S1402=0,0,IF(OR(R1402=0,Q1402=0),\"N.M.\",IF(ABS(S1402/R1402)>=10,\"N.M.\",S1402/(-R1402)))),IF(S1402=0,0,IF(OR(R1402=0,Q1402=0),\"N.M.\",IF(ABS(S1402/R1402)>=10,\"N.M.\",S1402/R1402))))","v":0},null,0.19,0,{"$f":"+V1402-W1402","v":0.19},{"$f":"IF(W1402<0,IF(X1402=0,0,IF(OR(W1402=0,V1402=0),\"N.M.\",IF(ABS(X1402/W1402)>=10,\"N.M.\",X1402/(-W1402)))),IF(X1402=0,0,IF(OR(W1402=0,V1402=0),\"N.M.\",IF(ABS(X1402/W1402)>=10,\"N.M.\",X1402/W1402))))","v":"N.M."}]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,239.13,1004.15,{"$f":"+F1403-G1403","v":-765.02},{"$f":"IF(G1403<0,IF(H1403=0,0,IF(OR(G1403=0,F1403=0),\"N.M.\",IF(ABS(H1403/G1403)>=10,\"N.M.\",H1403/(-G1403)))),IF(H1403=0,0,IF(OR(G1403=0,F1403=0),\"N.M.\",IF(ABS(H1403/G1403)>=10,\"N.M.\",H1403/G1403))))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K1403-L1403","v":-16970.55},{"$f":"IF(L1403<0,IF(M1403=0,0,IF(OR(L1403=0,K1403=0),\"N.M.\",IF(ABS(M1403/L1403)>=10,\"N.M.\",M1403/(-L1403)))),IF(M1403=0,0,IF(OR(L1403=0,K1403=0),\"N.M.\",IF(ABS(M1403/L1403)>=10,\"N.M.\",M1403/L1403))))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q1403-R1403","v":-2489.94},{"$f":"IF(R1403<0,IF(S1403=0,0,IF(OR(R1403=0,Q1403=0),\"N.M.\",IF(ABS(S1403/R1403)>=10,\"N.M.\",S1403/(-R1403)))),IF(S1403=0,0,IF(OR(R1403=0,Q1403=0),\"N.M.\",IF(ABS(S1403/R1403)>=10,\"N.M.\",S1403/R1403))))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V1403-W1403","v":-16693.18},{"$f":"IF(W1403<0,IF(X1403=0,0,IF(OR(W1403=0,V1403=0),\"N.M.\",IF(ABS(X1403/W1403)>=10,\"N.M.\",X1403/(-W1403)))),IF(X1403=0,0,IF(OR(W1403=0,V1403=0),\"N.M.\",IF(ABS(X1403/W1403)>=10,\"N.M.\",X1403/W1403))))","v":-0.76063513009212913}]
["%,V5690000","5690000","Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F1404-G1404","v":1044.2900000000002},{"$f":"IF(G1404<0,IF(H1404=0,0,IF(OR(G1404=0,F1404=0),\"N.M.\",IF(ABS(H1404/G1404)>=10,\"N.M.\",H1404/(-G1404)))),IF(H1404=0,0,IF(OR(G1404=0,F1404=0),\"N.M.\",IF(ABS(H1404/G1404)>=10,\"N.M.\",H1404/G1404))))","v":"N.M."},null,29937.09,32354.68,{"$f":"+K1404-L1404","v":-2417.59},{"$f":"IF(L1404<0,IF(M1404=0,0,IF(OR(L1404=0,K1404=0),\"N.M.\",IF(ABS(M1404/L1404)>=10,\"N.M.\",M1404/(-L1404)))),IF(M1404=0,0,IF(OR(L1404=0,K1404=0),\"N.M.\",IF(ABS(M1404/L1404)>=10,\"N.M.\",M1404/L1404))))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q1404-R1404","v":4924.5200000000004},{"$f":"IF(R1404<0,IF(S1404=0,0,IF(OR(R1404=0,Q1404=0),\"N.M.\",IF(ABS(S1404/R1404)>=10,\"N.M.\",S1404/(-R1404)))),IF(S1404=0,0,IF(OR(R1404=0,Q1404=0),\"N.M.\",IF(ABS(S1404/R1404)>=10,\"N.M.\",S1404/R1404))))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V1404-W1404","v":-5008.66},{"$f":"IF(W1404<0,IF(X1404=0,0,IF(OR(W1404=0,V1404=0),\"N.M.\",IF(ABS(X1404/W1404)>=10,\"N.M.\",X1404/(-W1404)))),IF(X1404=0,0,IF(OR(W1404=0,V1404=0),\"N.M.\",IF(ABS(X1404/W1404)>=10,\"N.M.\",X1404/W1404))))","v":-0.14360806129145928}]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F1405-G1405","v":-1151.75},{"$f":"IF(G1405<0,IF(H1405=0,0,IF(OR(G1405=0,F1405=0),\"N.M.\",IF(ABS(H1405/G1405)>=10,\"N.M.\",H1405/(-G1405)))),IF(H1405=0,0,IF(OR(G1405=0,F1405=0),\"N.M.\",IF(ABS(H1405/G1405)>=10,\"N.M.\",H1405/G1405))))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K1405-L1405","v":-4708.3099999999995},{"$f":"IF(L1405<0,IF(M1405=0,0,IF(OR(L1405=0,K1405=0),\"N.M.\",IF(ABS(M1405/L1405)>=10,\"N.M.\",M1405/(-L1405)))),IF(M1405=0,0,IF(OR(L1405=0,K1405=0),\"N.M.\",IF(ABS(M1405/L1405)>=10,\"N.M.\",M1405/L1405))))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q1405-R1405","v":-2833.34},{"$f":"IF(R1405<0,IF(S1405=0,0,IF(OR(R1405=0,Q1405=0),\"N.M.\",IF(ABS(S1405/R1405)>=10,\"N.M.\",S1405/(-R1405)))),IF(S1405=0,0,IF(OR(R1405=0,Q1405=0),\"N.M.\",IF(ABS(S1405/R1405)>=10,\"N.M.\",S1405/R1405))))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V1405-W1405","v":-4205.4399999999987},{"$f":"IF(W1405<0,IF(X1405=0,0,IF(OR(W1405=0,V1405=0),\"N.M.\",IF(ABS(X1405/W1405)>=10,\"N.M.\",X1405/(-W1405)))),IF(X1405=0,0,IF(OR(W1405=0,V1405=0),\"N.M.\",IF(ABS(X1405/W1405)>=10,\"N.M.\",X1405/W1405))))","v":-0.56847785533921247}]
["%,V5692000","5692000","Maint of Computer Software",null,null,9343.16,23068.71,{"$f":"+F1406-G1406","v":-13725.55},{"$f":"IF(G1406<0,IF(H1406=0,0,IF(OR(G1406=0,F1406=0),\"N.M.\",IF(ABS(H1406/G1406)>=10,\"N.M.\",H1406/(-G1406)))),IF(H1406=0,0,IF(OR(G1406=0,F1406=0),\"N.M.\",IF(ABS(H1406/G1406)>=10,\"N.M.\",H1406/G1406))))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K1406-L1406","v":-87819.310000000012},{"$f":"IF(L1406<0,IF(M1406=0,0,IF(OR(L1406=0,K1406=0),\"N.M.\",IF(ABS(M1406/L1406)>=10,\"N.M.\",M1406/(-L1406)))),IF(M1406=0,0,IF(OR(L1406=0,K1406=0),\"N.M.\",IF(ABS(M1406/L1406)>=10,\"N.M.\",M1406/L1406))))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q1406-R1406","v":-32406.43},{"$f":"IF(R1406<0,IF(S1406=0,0,IF(OR(R1406=0,Q1406=0),\"N.M.\",IF(ABS(S1406/R1406)>=10,\"N.M.\",S1406/(-R1406)))),IF(S1406=0,0,IF(OR(R1406=0,Q1406=0),\"N.M.\",IF(ABS(S1406/R1406)>=10,\"N.M.\",S1406/R1406))))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V1406-W1406","v":-79401.600000000006},{"$f":"IF(W1406<0,IF(X1406=0,0,IF(OR(W1406=0,V1406=0),\"N.M.\",IF(ABS(X1406/W1406)>=10,\"N.M.\",X1406/(-W1406)))),IF(X1406=0,0,IF(OR(W1406=0,V1406=0),\"N.M.\",IF(ABS(X1406/W1406)>=10,\"N.M.\",X1406/W1406))))","v":-0.36843860720762761}]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-2668.87,1698.77,{"$f":"+F1407-G1407","v":-4367.6399999999994},{"$f":"IF(G1407<0,IF(H1407=0,0,IF(OR(G1407=0,F1407=0),\"N.M.\",IF(ABS(H1407/G1407)>=10,\"N.M.\",H1407/(-G1407)))),IF(H1407=0,0,IF(OR(G1407=0,F1407=0),\"N.M.\",IF(ABS(H1407/G1407)>=10,\"N.M.\",H1407/G1407))))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K1407-L1407","v":-8747.67},{"$f":"IF(L1407<0,IF(M1407=0,0,IF(OR(L1407=0,K1407=0),\"N.M.\",IF(ABS(M1407/L1407)>=10,\"N.M.\",M1407/(-L1407)))),IF(M1407=0,0,IF(OR(L1407=0,K1407=0),\"N.M.\",IF(ABS(M1407/L1407)>=10,\"N.M.\",M1407/L1407))))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q1407-R1407","v":-5016.03},{"$f":"IF(R1407<0,IF(S1407=0,0,IF(OR(R1407=0,Q1407=0),\"N.M.\",IF(ABS(S1407/R1407)>=10,\"N.M.\",S1407/(-R1407)))),IF(S1407=0,0,IF(OR(R1407=0,Q1407=0),\"N.M.\",IF(ABS(S1407/R1407)>=10,\"N.M.\",S1407/R1407))))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V1407-W1407","v":-6684.3200000000006},{"$f":"IF(W1407<0,IF(X1407=0,0,IF(OR(W1407=0,V1407=0),\"N.M.\",IF(ABS(X1407/W1407)>=10,\"N.M.\",X1407/(-W1407)))),IF(X1407=0,0,IF(OR(W1407=0,V1407=0),\"N.M.\",IF(ABS(X1407/W1407)>=10,\"N.M.\",X1407/W1407))))","v":-1.1777333770293079}]
["%,V5700000","5700000","Maint of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F1408-G1408","v":-9819.8899999999958},{"$f":"IF(G1408<0,IF(H1408=0,0,IF(OR(G1408=0,F1408=0),\"N.M.\",IF(ABS(H1408/G1408)>=10,\"N.M.\",H1408/(-G1408)))),IF(H1408=0,0,IF(OR(G1408=0,F1408=0),\"N.M.\",IF(ABS(H1408/G1408)>=10,\"N.M.\",H1408/G1408))))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K1408-L1408","v":111982.65999999997},{"$f":"IF(L1408<0,IF(M1408=0,0,IF(OR(L1408=0,K1408=0),\"N.M.\",IF(ABS(M1408/L1408)>=10,\"N.M.\",M1408/(-L1408)))),IF(M1408=0,0,IF(OR(L1408=0,K1408=0),\"N.M.\",IF(ABS(M1408/L1408)>=10,\"N.M.\",M1408/L1408))))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q1408-R1408","v":29568.67},{"$f":"IF(R1408<0,IF(S1408=0,0,IF(OR(R1408=0,Q1408=0),\"N.M.\",IF(ABS(S1408/R1408)>=10,\"N.M.\",S1408/(-R1408)))),IF(S1408=0,0,IF(OR(R1408=0,Q1408=0),\"N.M.\",IF(ABS(S1408/R1408)>=10,\"N.M.\",S1408/R1408))))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V1408-W1408","v":111796.67999999993},{"$f":"IF(W1408<0,IF(X1408=0,0,IF(OR(W1408=0,V1408=0),\"N.M.\",IF(ABS(X1408/W1408)>=10,\"N.M.\",X1408/(-W1408)))),IF(X1408=0,0,IF(OR(W1408=0,V1408=0),\"N.M.\",IF(ABS(X1408/W1408)>=10,\"N.M.\",X1408/W1408))))","v":0.24220235815045305}]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F1409-G1409","v":-169333.90000000002},{"$f":"IF(G1409<0,IF(H1409=0,0,IF(OR(G1409=0,F1409=0),\"N.M.\",IF(ABS(H1409/G1409)>=10,\"N.M.\",H1409/(-G1409)))),IF(H1409=0,0,IF(OR(G1409=0,F1409=0),\"N.M.\",IF(ABS(H1409/G1409)>=10,\"N.M.\",H1409/G1409))))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K1409-L1409","v":515807.28200000059},{"$f":"IF(L1409<0,IF(M1409=0,0,IF(OR(L1409=0,K1409=0),\"N.M.\",IF(ABS(M1409/L1409)>=10,\"N.M.\",M1409/(-L1409)))),IF(M1409=0,0,IF(OR(L1409=0,K1409=0),\"N.M.\",IF(ABS(M1409/L1409)>=10,\"N.M.\",M1409/L1409))))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q1409-R1409","v":84912.622000000207},{"$f":"IF(R1409<0,IF(S1409=0,0,IF(OR(R1409=0,Q1409=0),\"N.M.\",IF(ABS(S1409/R1409)>=10,\"N.M.\",S1409/(-R1409)))),IF(S1409=0,0,IF(OR(R1409=0,Q1409=0),\"N.M.\",IF(ABS(S1409/R1409)>=10,\"N.M.\",S1409/R1409))))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V1409-W1409","v":-335891.46799999941},{"$f":"IF(W1409<0,IF(X1409=0,0,IF(OR(W1409=0,V1409=0),\"N.M.\",IF(ABS(X1409/W1409)>=10,\"N.M.\",X1409/(-W1409)))),IF(X1409=0,0,IF(OR(W1409=0,V1409=0),\"N.M.\",IF(ABS(X1409/W1409)>=10,\"N.M.\",X1409/W1409))))","v":-5.7347000283873913E-2}]
["%,V5720000","5720000","Maint of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F1410-G1410","v":38.58},{"$f":"IF(G1410<0,IF(H1410=0,0,IF(OR(G1410=0,F1410=0),\"N.M.\",IF(ABS(H1410/G1410)>=10,\"N.M.\",H1410/(-G1410)))),IF(H1410=0,0,IF(OR(G1410=0,F1410=0),\"N.M.\",IF(ABS(H1410/G1410)>=10,\"N.M.\",H1410/G1410))))","v":1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K1410-L1410","v":-565.59},{"$f":"IF(L1410<0,IF(M1410=0,0,IF(OR(L1410=0,K1410=0),\"N.M.\",IF(ABS(M1410/L1410)>=10,\"N.M.\",M1410/(-L1410)))),IF(M1410=0,0,IF(OR(L1410=0,K1410=0),\"N.M.\",IF(ABS(M1410/L1410)>=10,\"N.M.\",M1410/L1410))))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q1410-R1410","v":-438.46},{"$f":"IF(R1410<0,IF(S1410=0,0,IF(OR(R1410=0,Q1410=0),\"N.M.\",IF(ABS(S1410/R1410)>=10,\"N.M.\",S1410/(-R1410)))),IF(S1410=0,0,IF(OR(R1410=0,Q1410=0),\"N.M.\",IF(ABS(S1410/R1410)>=10,\"N.M.\",S1410/R1410))))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V1410-W1410","v":-617.36000000000013},{"$f":"IF(W1410<0,IF(X1410=0,0,IF(OR(W1410=0,V1410=0),\"N.M.\",IF(ABS(X1410/W1410)>=10,\"N.M.\",X1410/(-W1410)))),IF(X1410=0,0,IF(OR(W1410=0,V1410=0),\"N.M.\",IF(ABS(X1410/W1410)>=10,\"N.M.\",X1410/W1410))))","v":-1.6767429859583369}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,952.14,422.33,{"$f":"+F1411-G1411","v":529.80999999999995},{"$f":"IF(G1411<0,IF(H1411=0,0,IF(OR(G1411=0,F1411=0),\"N.M.\",IF(ABS(H1411/G1411)>=10,\"N.M.\",H1411/(-G1411)))),IF(H1411=0,0,IF(OR(G1411=0,F1411=0),\"N.M.\",IF(ABS(H1411/G1411)>=10,\"N.M.\",H1411/G1411))))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K1411-L1411","v":14081.63},{"$f":"IF(L1411<0,IF(M1411=0,0,IF(OR(L1411=0,K1411=0),\"N.M.\",IF(ABS(M1411/L1411)>=10,\"N.M.\",M1411/(-L1411)))),IF(M1411=0,0,IF(OR(L1411=0,K1411=0),\"N.M.\",IF(ABS(M1411/L1411)>=10,\"N.M.\",M1411/L1411))))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q1411-R1411","v":1171.56},{"$f":"IF(R1411<0,IF(S1411=0,0,IF(OR(R1411=0,Q1411=0),\"N.M.\",IF(ABS(S1411/R1411)>=10,\"N.M.\",S1411/(-R1411)))),IF(S1411=0,0,IF(OR(R1411=0,Q1411=0),\"N.M.\",IF(ABS(S1411/R1411)>=10,\"N.M.\",S1411/R1411))))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V1411-W1411","v":13835.660000000002},{"$f":"IF(W1411<0,IF(X1411=0,0,IF(OR(W1411=0,V1411=0),\"N.M.\",IF(ABS(X1411/W1411)>=10,\"N.M.\",X1411/(-W1411)))),IF(X1411=0,0,IF(OR(W1411=0,V1411=0),\"N.M.\",IF(ABS(X1411/W1411)>=10,\"N.M.\",X1411/W1411))))","v":4.3725065102520668}]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8806.61,1406.31,{"$f":"+F1412-G1412","v":7400.3000000000011},{"$f":"IF(G1412<0,IF(H1412=0,0,IF(OR(G1412=0,F1412=0),\"N.M.\",IF(ABS(H1412/G1412)>=10,\"N.M.\",H1412/(-G1412)))),IF(H1412=0,0,IF(OR(G1412=0,F1412=0),\"N.M.\",IF(ABS(H1412/G1412)>=10,\"N.M.\",H1412/G1412))))","v":5.2622110345514157},null,92740.32,13060.98,{"$f":"+K1412-L1412","v":79679.340000000011},{"$f":"IF(L1412<0,IF(M1412=0,0,IF(OR(L1412=0,K1412=0),\"N.M.\",IF(ABS(M1412/L1412)>=10,\"N.M.\",M1412/(-L1412)))),IF(M1412=0,0,IF(OR(L1412=0,K1412=0),\"N.M.\",IF(ABS(M1412/L1412)>=10,\"N.M.\",M1412/L1412))))","v":6.1005636636760805},null,null,24589.18,3120.07,{"$f":"+Q1412-R1412","v":21469.11},{"$f":"IF(R1412<0,IF(S1412=0,0,IF(OR(R1412=0,Q1412=0),\"N.M.\",IF(ABS(S1412/R1412)>=10,\"N.M.\",S1412/(-R1412)))),IF(S1412=0,0,IF(OR(R1412=0,Q1412=0),\"N.M.\",IF(ABS(S1412/R1412)>=10,\"N.M.\",S1412/R1412))))","v":6.8809706192489273},null,95272.86,16197.75,{"$f":"+V1412-W1412","v":79075.11},{"$f":"IF(W1412<0,IF(X1412=0,0,IF(OR(W1412=0,V1412=0),\"N.M.\",IF(ABS(X1412/W1412)>=10,\"N.M.\",X1412/(-W1412)))),IF(X1412=0,0,IF(OR(W1412=0,V1412=0),\"N.M.\",IF(ABS(X1412/W1412)>=10,\"N.M.\",X1412/W1412))))","v":4.8818576654164927}]
["%,V5910000","5910000","Maintenance of Structures",null,null,-28.3,-1.53,{"$f":"+F1413-G1413","v":-26.77},{"$f":"IF(G1413<0,IF(H1413=0,0,IF(OR(G1413=0,F1413=0),\"N.M.\",IF(ABS(H1413/G1413)>=10,\"N.M.\",H1413/(-G1413)))),IF(H1413=0,0,IF(OR(G1413=0,F1413=0),\"N.M.\",IF(ABS(H1413/G1413)>=10,\"N.M.\",H1413/G1413))))","v":"N.M."},null,9699.2000000000007,9640.7199999999993,{"$f":"+K1413-L1413","v":58.480000000001382},{"$f":"IF(L1413<0,IF(M1413=0,0,IF(OR(L1413=0,K1413=0),\"N.M.\",IF(ABS(M1413/L1413)>=10,\"N.M.\",M1413/(-L1413)))),IF(M1413=0,0,IF(OR(L1413=0,K1413=0),\"N.M.\",IF(ABS(M1413/L1413)>=10,\"N.M.\",M1413/L1413))))","v":6.0659369839598477E-3},null,null,1478.82,1548.55,{"$f":"+Q1413-R1413","v":-69.730000000000018},{"$f":"IF(R1413<0,IF(S1413=0,0,IF(OR(R1413=0,Q1413=0),\"N.M.\",IF(ABS(S1413/R1413)>=10,\"N.M.\",S1413/(-R1413)))),IF(S1413=0,0,IF(OR(R1413=0,Q1413=0),\"N.M.\",IF(ABS(S1413/R1413)>=10,\"N.M.\",S1413/R1413))))","v":-4.502922088405284E-2},null,10376.94,10867.369999999999,{"$f":"+V1413-W1413","v":-490.42999999999847},{"$f":"IF(W1413<0,IF(X1413=0,0,IF(OR(W1413=0,V1413=0),\"N.M.\",IF(ABS(X1413/W1413)>=10,\"N.M.\",X1413/(-W1413)))),IF(X1413=0,0,IF(OR(W1413=0,V1413=0),\"N.M.\",IF(ABS(X1413/W1413)>=10,\"N.M.\",X1413/W1413))))","v":-4.5128674187038677E-2}]
["%,V5920000","5920000","Maint of Station Equipment",null,null,-32082.34,34162.1,{"$f":"+F1414-G1414","v":-66244.44},{"$f":"IF(G1414<0,IF(H1414=0,0,IF(OR(G1414=0,F1414=0),\"N.M.\",IF(ABS(H1414/G1414)>=10,\"N.M.\",H1414/(-G1414)))),IF(H1414=0,0,IF(OR(G1414=0,F1414=0),\"N.M.\",IF(ABS(H1414/G1414)>=10,\"N.M.\",H1414/G1414))))","v":-1.9391208385901337},null,310148.60000000003,827572.1,{"$f":"+K1414-L1414","v":-517423.49999999994},{"$f":"IF(L1414<0,IF(M1414=0,0,IF(OR(L1414=0,K1414=0),\"N.M.\",IF(ABS(M1414/L1414)>=10,\"N.M.\",M1414/(-L1414)))),IF(M1414=0,0,IF(OR(L1414=0,K1414=0),\"N.M.\",IF(ABS(M1414/L1414)>=10,\"N.M.\",M1414/L1414))))","v":-0.62523072007864933},null,null,105707.74,89599.38,{"$f":"+Q1414-R1414","v":16108.36},{"$f":"IF(R1414<0,IF(S1414=0,0,IF(OR(R1414=0,Q1414=0),\"N.M.\",IF(ABS(S1414/R1414)>=10,\"N.M.\",S1414/(-R1414)))),IF(S1414=0,0,IF(OR(R1414=0,Q1414=0),\"N.M.\",IF(ABS(S1414/R1414)>=10,\"N.M.\",S1414/R1414))))","v":0.17978204759899008},null,370647.12000000005,913313.7,{"$f":"+V1414-W1414","v":-542666.57999999984},{"$f":"IF(W1414<0,IF(X1414=0,0,IF(OR(W1414=0,V1414=0),\"N.M.\",IF(ABS(X1414/W1414)>=10,\"N.M.\",X1414/(-W1414)))),IF(X1414=0,0,IF(OR(W1414=0,V1414=0),\"N.M.\",IF(ABS(X1414/W1414)>=10,\"N.M.\",X1414/W1414))))","v":-0.59417326160770378}]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12147.23,0,{"$f":"+F1415-G1415","v":12147.23},{"$f":"IF(G1415<0,IF(H1415=0,0,IF(OR(G1415=0,F1415=0),\"N.M.\",IF(ABS(H1415/G1415)>=10,\"N.M.\",H1415/(-G1415)))),IF(H1415=0,0,IF(OR(G1415=0,F1415=0),\"N.M.\",IF(ABS(H1415/G1415)>=10,\"N.M.\",H1415/G1415))))","v":"N.M."},null,109329.28,0,{"$f":"+K1415-L1415","v":109329.28},{"$f":"IF(L1415<0,IF(M1415=0,0,IF(OR(L1415=0,K1415=0),\"N.M.\",IF(ABS(M1415/L1415)>=10,\"N.M.\",M1415/(-L1415)))),IF(M1415=0,0,IF(OR(L1415=0,K1415=0),\"N.M.\",IF(ABS(M1415/L1415)>=10,\"N.M.\",M1415/L1415))))","v":"N.M."},null,null,35362.559999999998,0,{"$f":"+Q1415-R1415","v":35362.559999999998},{"$f":"IF(R1415<0,IF(S1415=0,0,IF(OR(R1415=0,Q1415=0),\"N.M.\",IF(ABS(S1415/R1415)>=10,\"N.M.\",S1415/(-R1415)))),IF(S1415=0,0,IF(OR(R1415=0,Q1415=0),\"N.M.\",IF(ABS(S1415/R1415)>=10,\"N.M.\",S1415/R1415))))","v":"N.M."},null,109329.28,0,{"$f":"+V1415-W1415","v":109329.28},{"$f":"IF(W1415<0,IF(X1415=0,0,IF(OR(W1415=0,V1415=0),\"N.M.\",IF(ABS(X1415/W1415)>=10,\"N.M.\",X1415/(-W1415)))),IF(X1415=0,0,IF(OR(W1415=0,V1415=0),\"N.M.\",IF(ABS(X1415/W1415)>=10,\"N.M.\",X1415/W1415))))","v":"N.M."}]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,73928.759999999995,0,{"$f":"+F1416-G1416","v":73928.759999999995},{"$f":"IF(G1416<0,IF(H1416=0,0,IF(OR(G1416=0,F1416=0),\"N.M.\",IF(ABS(H1416/G1416)>=10,\"N.M.\",H1416/(-G1416)))),IF(H1416=0,0,IF(OR(G1416=0,F1416=0),\"N.M.\",IF(ABS(H1416/G1416)>=10,\"N.M.\",H1416/G1416))))","v":"N.M."},null,942272.68,0,{"$f":"+K1416-L1416","v":942272.68},{"$f":"IF(L1416<0,IF(M1416=0,0,IF(OR(L1416=0,K1416=0),\"N.M.\",IF(ABS(M1416/L1416)>=10,\"N.M.\",M1416/(-L1416)))),IF(M1416=0,0,IF(OR(L1416=0,K1416=0),\"N.M.\",IF(ABS(M1416/L1416)>=10,\"N.M.\",M1416/L1416))))","v":"N.M."},null,null,325001.90000000002,0,{"$f":"+Q1416-R1416","v":325001.90000000002},{"$f":"IF(R1416<0,IF(S1416=0,0,IF(OR(R1416=0,Q1416=0),\"N.M.\",IF(ABS(S1416/R1416)>=10,\"N.M.\",S1416/(-R1416)))),IF(S1416=0,0,IF(OR(R1416=0,Q1416=0),\"N.M.\",IF(ABS(S1416/R1416)>=10,\"N.M.\",S1416/R1416))))","v":"N.M."},null,942272.68,0,{"$f":"+V1416-W1416","v":942272.68},{"$f":"IF(W1416<0,IF(X1416=0,0,IF(OR(W1416=0,V1416=0),\"N.M.\",IF(ABS(X1416/W1416)>=10,\"N.M.\",X1416/(-W1416)))),IF(X1416=0,0,IF(OR(W1416=0,V1416=0),\"N.M.\",IF(ABS(X1416/W1416)>=10,\"N.M.\",X1416/W1416))))","v":"N.M."}]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1128854.5279999999,3618047.2,{"$f":"+F1417-G1417","v":-2489192.6720000003},{"$f":"IF(G1417<0,IF(H1417=0,0,IF(OR(G1417=0,F1417=0),\"N.M.\",IF(ABS(H1417/G1417)>=10,\"N.M.\",H1417/(-G1417)))),IF(H1417=0,0,IF(OR(G1417=0,F1417=0),\"N.M.\",IF(ABS(H1417/G1417)>=10,\"N.M.\",H1417/G1417))))","v":-0.687993421423579},null,27949596.916000001,32932352.620000001,{"$f":"+K1417-L1417","v":-4982755.7039999999},{"$f":"IF(L1417<0,IF(M1417=0,0,IF(OR(L1417=0,K1417=0),\"N.M.\",IF(ABS(M1417/L1417)>=10,\"N.M.\",M1417/(-L1417)))),IF(M1417=0,0,IF(OR(L1417=0,K1417=0),\"N.M.\",IF(ABS(M1417/L1417)>=10,\"N.M.\",M1417/L1417))))","v":-0.15130275572762891},null,null,6954850.7779999999,13321402.619999999,{"$f":"+Q1417-R1417","v":-6366551.8419999992},{"$f":"IF(R1417<0,IF(S1417=0,0,IF(OR(R1417=0,Q1417=0),\"N.M.\",IF(ABS(S1417/R1417)>=10,\"N.M.\",S1417/(-R1417)))),IF(S1417=0,0,IF(OR(R1417=0,Q1417=0),\"N.M.\",IF(ABS(S1417/R1417)>=10,\"N.M.\",S1417/R1417))))","v":-0.47791903177234646},null,25868619.716000002,35627251.579999998,{"$f":"+V1417-W1417","v":-9758631.8639999963},{"$f":"IF(W1417<0,IF(X1417=0,0,IF(OR(W1417=0,V1417=0),\"N.M.\",IF(ABS(X1417/W1417)>=10,\"N.M.\",X1417/(-W1417)))),IF(X1417=0,0,IF(OR(W1417=0,V1417=0),\"N.M.\",IF(ABS(X1417/W1417)>=10,\"N.M.\",X1417/W1417))))","v":-0.27390919678682651}]
["%,V5930001","5930001","Tree and Brush Control",null,null,26720.86,31261.72,{"$f":"+F1418-G1418","v":-4540.8600000000006},{"$f":"IF(G1418<0,IF(H1418=0,0,IF(OR(G1418=0,F1418=0),\"N.M.\",IF(ABS(H1418/G1418)>=10,\"N.M.\",H1418/(-G1418)))),IF(H1418=0,0,IF(OR(G1418=0,F1418=0),\"N.M.\",IF(ABS(H1418/G1418)>=10,\"N.M.\",H1418/G1418))))","v":-0.14525304429826638},null,282663.97000000003,351532.94,{"$f":"+K1418-L1418","v":-68868.969999999972},{"$f":"IF(L1418<0,IF(M1418=0,0,IF(OR(L1418=0,K1418=0),\"N.M.\",IF(ABS(M1418/L1418)>=10,\"N.M.\",M1418/(-L1418)))),IF(M1418=0,0,IF(OR(L1418=0,K1418=0),\"N.M.\",IF(ABS(M1418/L1418)>=10,\"N.M.\",M1418/L1418))))","v":-0.1959104316084859},null,null,75053.47,109618.44,{"$f":"+Q1418-R1418","v":-34564.97},{"$f":"IF(R1418<0,IF(S1418=0,0,IF(OR(R1418=0,Q1418=0),\"N.M.\",IF(ABS(S1418/R1418)>=10,\"N.M.\",S1418/(-R1418)))),IF(S1418=0,0,IF(OR(R1418=0,Q1418=0),\"N.M.\",IF(ABS(S1418/R1418)>=10,\"N.M.\",S1418/R1418))))","v":-0.3153207617258556},null,361241.45,369186.12,{"$f":"+V1418-W1418","v":-7944.6699999999837},{"$f":"IF(W1418<0,IF(X1418=0,0,IF(OR(W1418=0,V1418=0),\"N.M.\",IF(ABS(X1418/W1418)>=10,\"N.M.\",X1418/(-W1418)))),IF(X1418=0,0,IF(OR(W1418=0,V1418=0),\"N.M.\",IF(ABS(X1418/W1418)>=10,\"N.M.\",X1418/W1418))))","v":-2.1519416818812104E-2}]
["%,V5940000","5940000","Maint of Underground Lines",null,null,5841.21,-12.3,{"$f":"+F1419-G1419","v":5853.51},{"$f":"IF(G1419<0,IF(H1419=0,0,IF(OR(G1419=0,F1419=0),\"N.M.\",IF(ABS(H1419/G1419)>=10,\"N.M.\",H1419/(-G1419)))),IF(H1419=0,0,IF(OR(G1419=0,F1419=0),\"N.M.\",IF(ABS(H1419/G1419)>=10,\"N.M.\",H1419/G1419))))","v":"N.M."},null,45516.49,34698.85,{"$f":"+K1419-L1419","v":10817.64},{"$f":"IF(L1419<0,IF(M1419=0,0,IF(OR(L1419=0,K1419=0),\"N.M.\",IF(ABS(M1419/L1419)>=10,\"N.M.\",M1419/(-L1419)))),IF(M1419=0,0,IF(OR(L1419=0,K1419=0),\"N.M.\",IF(ABS(M1419/L1419)>=10,\"N.M.\",M1419/L1419))))","v":0.3117578824658454},null,null,9746.77,3476.09,{"$f":"+Q1419-R1419","v":6270.68},{"$f":"IF(R1419<0,IF(S1419=0,0,IF(OR(R1419=0,Q1419=0),\"N.M.\",IF(ABS(S1419/R1419)>=10,\"N.M.\",S1419/(-R1419)))),IF(S1419=0,0,IF(OR(R1419=0,Q1419=0),\"N.M.\",IF(ABS(S1419/R1419)>=10,\"N.M.\",S1419/R1419))))","v":1.8039463880394351},null,34993.399999999994,33256.42,{"$f":"+V1419-W1419","v":1736.9799999999959},{"$f":"IF(W1419<0,IF(X1419=0,0,IF(OR(W1419=0,V1419=0),\"N.M.\",IF(ABS(X1419/W1419)>=10,\"N.M.\",X1419/(-W1419)))),IF(X1419=0,0,IF(OR(W1419=0,V1419=0),\"N.M.\",IF(ABS(X1419/W1419)>=10,\"N.M.\",X1419/W1419))))","v":5.2229915306578278E-2}]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,445.71000000000004,-39.29,{"$f":"+F1420-G1420","v":485.00000000000006},{"$f":"IF(G1420<0,IF(H1420=0,0,IF(OR(G1420=0,F1420=0),\"N.M.\",IF(ABS(H1420/G1420)>=10,\"N.M.\",H1420/(-G1420)))),IF(H1420=0,0,IF(OR(G1420=0,F1420=0),\"N.M.\",IF(ABS(H1420/G1420)>=10,\"N.M.\",H1420/G1420))))","v":"N.M."},null,3363.9900000000002,14875.03,{"$f":"+K1420-L1420","v":-11511.04},{"$f":"IF(L1420<0,IF(M1420=0,0,IF(OR(L1420=0,K1420=0),\"N.M.\",IF(ABS(M1420/L1420)>=10,\"N.M.\",M1420/(-L1420)))),IF(M1420=0,0,IF(OR(L1420=0,K1420=0),\"N.M.\",IF(ABS(M1420/L1420)>=10,\"N.M.\",M1420/L1420))))","v":-0.77384986786581278},null,null,1166.92,1778.17,{"$f":"+Q1420-R1420","v":-611.25},{"$f":"IF(R1420<0,IF(S1420=0,0,IF(OR(R1420=0,Q1420=0),\"N.M.\",IF(ABS(S1420/R1420)>=10,\"N.M.\",S1420/(-R1420)))),IF(S1420=0,0,IF(OR(R1420=0,Q1420=0),\"N.M.\",IF(ABS(S1420/R1420)>=10,\"N.M.\",S1420/R1420))))","v":-0.34375228465219859},null,5223.4500000000007,18704.11,{"$f":"+V1420-W1420","v":-13480.66},{"$f":"IF(W1420<0,IF(X1420=0,0,IF(OR(W1420=0,V1420=0),\"N.M.\",IF(ABS(X1420/W1420)>=10,\"N.M.\",X1420/(-W1420)))),IF(X1420=0,0,IF(OR(W1420=0,V1420=0),\"N.M.\",IF(ABS(X1420/W1420)>=10,\"N.M.\",X1420/W1420))))","v":-0.72073250210782547}]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-380.45,1409.89,{"$f":"+F1421-G1421","v":-1790.3400000000001},{"$f":"IF(G1421<0,IF(H1421=0,0,IF(OR(G1421=0,F1421=0),\"N.M.\",IF(ABS(H1421/G1421)>=10,\"N.M.\",H1421/(-G1421)))),IF(H1421=0,0,IF(OR(G1421=0,F1421=0),\"N.M.\",IF(ABS(H1421/G1421)>=10,\"N.M.\",H1421/G1421))))","v":-1.2698437466752726},null,4051.1800000000003,8581.31,{"$f":"+K1421-L1421","v":-4530.1299999999992},{"$f":"IF(L1421<0,IF(M1421=0,0,IF(OR(L1421=0,K1421=0),\"N.M.\",IF(ABS(M1421/L1421)>=10,\"N.M.\",M1421/(-L1421)))),IF(M1421=0,0,IF(OR(L1421=0,K1421=0),\"N.M.\",IF(ABS(M1421/L1421)>=10,\"N.M.\",M1421/L1421))))","v":-0.52790657836624011},null,null,-781.5,1571.0900000000001,{"$f":"+Q1421-R1421","v":-2352.59},{"$f":"IF(R1421<0,IF(S1421=0,0,IF(OR(R1421=0,Q1421=0),\"N.M.\",IF(ABS(S1421/R1421)>=10,\"N.M.\",S1421/(-R1421)))),IF(S1421=0,0,IF(OR(R1421=0,Q1421=0),\"N.M.\",IF(ABS(S1421/R1421)>=10,\"N.M.\",S1421/R1421))))","v":-1.4974253543718055},null,5319.7300000000005,15264.41,{"$f":"+V1421-W1421","v":-9944.68},{"$f":"IF(W1421<0,IF(X1421=0,0,IF(OR(W1421=0,V1421=0),\"N.M.\",IF(ABS(X1421/W1421)>=10,\"N.M.\",X1421/(-W1421)))),IF(X1421=0,0,IF(OR(W1421=0,V1421=0),\"N.M.\",IF(ABS(X1421/W1421)>=10,\"N.M.\",X1421/W1421))))","v":-0.65149455498116204}]
["%,V5970000","5970000","Maintenance of Meters",null,null,3335.48,3523.58,{"$f":"+F1422-G1422","v":-188.09999999999991},{"$f":"IF(G1422<0,IF(H1422=0,0,IF(OR(G1422=0,F1422=0),\"N.M.\",IF(ABS(H1422/G1422)>=10,\"N.M.\",H1422/(-G1422)))),IF(H1422=0,0,IF(OR(G1422=0,F1422=0),\"N.M.\",IF(ABS(H1422/G1422)>=10,\"N.M.\",H1422/G1422))))","v":-5.3383206852121966E-2},null,30357.65,30672.21,{"$f":"+K1422-L1422","v":-314.55999999999767},{"$f":"IF(L1422<0,IF(M1422=0,0,IF(OR(L1422=0,K1422=0),\"N.M.\",IF(ABS(M1422/L1422)>=10,\"N.M.\",M1422/(-L1422)))),IF(M1422=0,0,IF(OR(L1422=0,K1422=0),\"N.M.\",IF(ABS(M1422/L1422)>=10,\"N.M.\",M1422/L1422))))","v":-1.0255537504470584E-2},null,null,7646.6,9553.7000000000007,{"$f":"+Q1422-R1422","v":-1907.1000000000004},{"$f":"IF(R1422<0,IF(S1422=0,0,IF(OR(R1422=0,Q1422=0),\"N.M.\",IF(ABS(S1422/R1422)>=10,\"N.M.\",S1422/(-R1422)))),IF(S1422=0,0,IF(OR(R1422=0,Q1422=0),\"N.M.\",IF(ABS(S1422/R1422)>=10,\"N.M.\",S1422/R1422))))","v":-0.19961899578173903},null,37328.33,35527.67,{"$f":"+V1422-W1422","v":1800.6600000000035},{"$f":"IF(W1422<0,IF(X1422=0,0,IF(OR(W1422=0,V1422=0),\"N.M.\",IF(ABS(X1422/W1422)>=10,\"N.M.\",X1422/(-W1422)))),IF(X1422=0,0,IF(OR(W1422=0,V1422=0),\"N.M.\",IF(ABS(X1422/W1422)>=10,\"N.M.\",X1422/W1422))))","v":5.0683312471659511E-2}]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,757.03,980.87,{"$f":"+F1423-G1423","v":-223.84000000000003},{"$f":"IF(G1423<0,IF(H1423=0,0,IF(OR(G1423=0,F1423=0),\"N.M.\",IF(ABS(H1423/G1423)>=10,\"N.M.\",H1423/(-G1423)))),IF(H1423=0,0,IF(OR(G1423=0,F1423=0),\"N.M.\",IF(ABS(H1423/G1423)>=10,\"N.M.\",H1423/G1423))))","v":-0.22820557260391289},null,18962.490000000002,26511.119999999999,{"$f":"+K1423-L1423","v":-7548.6299999999974},{"$f":"IF(L1423<0,IF(M1423=0,0,IF(OR(L1423=0,K1423=0),\"N.M.\",IF(ABS(M1423/L1423)>=10,\"N.M.\",M1423/(-L1423)))),IF(M1423=0,0,IF(OR(L1423=0,K1423=0),\"N.M.\",IF(ABS(M1423/L1423)>=10,\"N.M.\",M1423/L1423))))","v":-0.28473448122900874},null,null,6092.82,6546.47,{"$f":"+Q1423-R1423","v":-453.65000000000055},{"$f":"IF(R1423<0,IF(S1423=0,0,IF(OR(R1423=0,Q1423=0),\"N.M.\",IF(ABS(S1423/R1423)>=10,\"N.M.\",S1423/(-R1423)))),IF(S1423=0,0,IF(OR(R1423=0,Q1423=0),\"N.M.\",IF(ABS(S1423/R1423)>=10,\"N.M.\",S1423/R1423))))","v":-6.9296888246642929E-2},null,19497.670000000002,28439.78,{"$f":"+V1423-W1423","v":-8942.1099999999969},{"$f":"IF(W1423<0,IF(X1423=0,0,IF(OR(W1423=0,V1423=0),\"N.M.\",IF(ABS(X1423/W1423)>=10,\"N.M.\",X1423/(-W1423)))),IF(X1423=0,0,IF(OR(W1423=0,V1423=0),\"N.M.\",IF(ABS(X1423/W1423)>=10,\"N.M.\",X1423/W1423))))","v":-0.31442261508352026}]
["%,V9350000","9350000","Maintenance of General Plant",null,null,770.46,1725.98,{"$f":"+F1424-G1424","v":-955.52},{"$f":"IF(G1424<0,IF(H1424=0,0,IF(OR(G1424=0,F1424=0),\"N.M.\",IF(ABS(H1424/G1424)>=10,\"N.M.\",H1424/(-G1424)))),IF(H1424=0,0,IF(OR(G1424=0,F1424=0),\"N.M.\",IF(ABS(H1424/G1424)>=10,\"N.M.\",H1424/G1424))))","v":-0.55361012294464595},null,3563.42,21702.240000000002,{"$f":"+K1424-L1424","v":-18138.82},{"$f":"IF(L1424<0,IF(M1424=0,0,IF(OR(L1424=0,K1424=0),\"N.M.\",IF(ABS(M1424/L1424)>=10,\"N.M.\",M1424/(-L1424)))),IF(M1424=0,0,IF(OR(L1424=0,K1424=0),\"N.M.\",IF(ABS(M1424/L1424)>=10,\"N.M.\",M1424/L1424))))","v":-0.83580404603395775},null,null,1324.7,-9139.93,{"$f":"+Q1424-R1424","v":10464.630000000001},{"$f":"IF(R1424<0,IF(S1424=0,0,IF(OR(R1424=0,Q1424=0),\"N.M.\",IF(ABS(S1424/R1424)>=10,\"N.M.\",S1424/(-R1424)))),IF(S1424=0,0,IF(OR(R1424=0,Q1424=0),\"N.M.\",IF(ABS(S1424/R1424)>=10,\"N.M.\",S1424/R1424))))","v":1.1449354644948047},null,6998.76,25190.390000000003,{"$f":"+V1424-W1424","v":-18191.630000000005},{"$f":"IF(W1424<0,IF(X1424=0,0,IF(OR(W1424=0,V1424=0),\"N.M.\",IF(ABS(X1424/W1424)>=10,\"N.M.\",X1424/(-W1424)))),IF(X1424=0,0,IF(OR(W1424=0,V1424=0),\"N.M.\",IF(ABS(X1424/W1424)>=10,\"N.M.\",X1424/W1424))))","v":-0.72216547659643227}]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,30397.47,122038.47,{"$f":"+F1425-G1425","v":-91641},{"$f":"IF(G1425<0,IF(H1425=0,0,IF(OR(G1425=0,F1425=0),\"N.M.\",IF(ABS(H1425/G1425)>=10,\"N.M.\",H1425/(-G1425)))),IF(H1425=0,0,IF(OR(G1425=0,F1425=0),\"N.M.\",IF(ABS(H1425/G1425)>=10,\"N.M.\",H1425/G1425))))","v":-0.7509189520320928},null,187013.32,759928.87,{"$f":"+K1425-L1425","v":-572915.55000000005},{"$f":"IF(L1425<0,IF(M1425=0,0,IF(OR(L1425=0,K1425=0),\"N.M.\",IF(ABS(M1425/L1425)>=10,\"N.M.\",M1425/(-L1425)))),IF(M1425=0,0,IF(OR(L1425=0,K1425=0),\"N.M.\",IF(ABS(M1425/L1425)>=10,\"N.M.\",M1425/L1425))))","v":-0.75390680972549451},null,null,100449.41,273131.53000000003,{"$f":"+Q1425-R1425","v":-172682.12000000002},{"$f":"IF(R1425<0,IF(S1425=0,0,IF(OR(R1425=0,Q1425=0),\"N.M.\",IF(ABS(S1425/R1425)>=10,\"N.M.\",S1425/(-R1425)))),IF(S1425=0,0,IF(OR(R1425=0,Q1425=0),\"N.M.\",IF(ABS(S1425/R1425)>=10,\"N.M.\",S1425/R1425))))","v":-0.63223063261865087},null,477945.09,955079.54,{"$f":"+V1425-W1425","v":-477134.45},{"$f":"IF(W1425<0,IF(X1425=0,0,IF(OR(W1425=0,V1425=0),\"N.M.\",IF(ABS(X1425/W1425)>=10,\"N.M.\",X1425/(-W1425)))),IF(X1425=0,0,IF(OR(W1425=0,V1425=0),\"N.M.\",IF(ABS(X1425/W1425)>=10,\"N.M.\",X1425/W1425))))","v":-0.4995756164978678}]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1457.3,5596.62,{"$f":"+F1426-G1426","v":-4139.32},{"$f":"IF(G1426<0,IF(H1426=0,0,IF(OR(G1426=0,F1426=0),\"N.M.\",IF(ABS(H1426/G1426)>=10,\"N.M.\",H1426/(-G1426)))),IF(H1426=0,0,IF(OR(G1426=0,F1426=0),\"N.M.\",IF(ABS(H1426/G1426)>=10,\"N.M.\",H1426/G1426))))","v":-0.73961069359720688},null,16147.24,8111.16,{"$f":"+K1426-L1426","v":8036.08},{"$f":"IF(L1426<0,IF(M1426=0,0,IF(OR(L1426=0,K1426=0),\"N.M.\",IF(ABS(M1426/L1426)>=10,\"N.M.\",M1426/(-L1426)))),IF(M1426=0,0,IF(OR(L1426=0,K1426=0),\"N.M.\",IF(ABS(M1426/L1426)>=10,\"N.M.\",M1426/L1426))))","v":0.99074361743573058},null,null,4485.29,6599.1100000000006,{"$f":"+Q1426-R1426","v":-2113.8200000000006},{"$f":"IF(R1426<0,IF(S1426=0,0,IF(OR(R1426=0,Q1426=0),\"N.M.\",IF(ABS(S1426/R1426)>=10,\"N.M.\",S1426/(-R1426)))),IF(S1426=0,0,IF(OR(R1426=0,Q1426=0),\"N.M.\",IF(ABS(S1426/R1426)>=10,\"N.M.\",S1426/R1426))))","v":-0.32031895210111672},null,22141.739999999998,8109.65,{"$f":"+V1426-W1426","v":14032.089999999998},{"$f":"IF(W1426<0,IF(X1426=0,0,IF(OR(W1426=0,V1426=0),\"N.M.\",IF(ABS(X1426/W1426)>=10,\"N.M.\",X1426/(-W1426)))),IF(X1426=0,0,IF(OR(W1426=0,V1426=0),\"N.M.\",IF(ABS(X1426/W1426)>=10,\"N.M.\",X1426/W1426))))","v":1.7302953888268913}]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,385.15000000000003,{"$f":"+F1427-G1427","v":-385.15000000000003},{"$f":"IF(G1427<0,IF(H1427=0,0,IF(OR(G1427=0,F1427=0),\"N.M.\",IF(ABS(H1427/G1427)>=10,\"N.M.\",H1427/(-G1427)))),IF(H1427=0,0,IF(OR(G1427=0,F1427=0),\"N.M.\",IF(ABS(H1427/G1427)>=10,\"N.M.\",H1427/G1427))))","v":"N.M."},null,0,3789.14,{"$f":"+K1427-L1427","v":-3789.14},{"$f":"IF(L1427<0,IF(M1427=0,0,IF(OR(L1427=0,K1427=0),\"N.M.\",IF(ABS(M1427/L1427)>=10,\"N.M.\",M1427/(-L1427)))),IF(M1427=0,0,IF(OR(L1427=0,K1427=0),\"N.M.\",IF(ABS(M1427/L1427)>=10,\"N.M.\",M1427/L1427))))","v":"N.M."},null,null,0,1130.1000000000001,{"$f":"+Q1427-R1427","v":-1130.1000000000001},{"$f":"IF(R1427<0,IF(S1427=0,0,IF(OR(R1427=0,Q1427=0),\"N.M.\",IF(ABS(S1427/R1427)>=10,\"N.M.\",S1427/(-R1427)))),IF(S1427=0,0,IF(OR(R1427=0,Q1427=0),\"N.M.\",IF(ABS(S1427/R1427)>=10,\"N.M.\",S1427/R1427))))","v":"N.M."},null,753.09,4624.24,{"$f":"+V1427-W1427","v":-3871.1499999999996},{"$f":"IF(W1427<0,IF(X1427=0,0,IF(OR(W1427=0,V1427=0),\"N.M.\",IF(ABS(X1427/W1427)>=10,\"N.M.\",X1427/(-W1427)))),IF(X1427=0,0,IF(OR(W1427=0,V1427=0),\"N.M.\",IF(ABS(X1427/W1427)>=10,\"N.M.\",X1427/W1427))))","v":-0.83714296835804369}]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,74113.58,{"$f":"+F1428-G1428","v":-74113.58},{"$f":"IF(G1428<0,IF(H1428=0,0,IF(OR(G1428=0,F1428=0),\"N.M.\",IF(ABS(H1428/G1428)>=10,\"N.M.\",H1428/(-G1428)))),IF(H1428=0,0,IF(OR(G1428=0,F1428=0),\"N.M.\",IF(ABS(H1428/G1428)>=10,\"N.M.\",H1428/G1428))))","v":"N.M."},null,0,940368.62,{"$f":"+K1428-L1428","v":-940368.62},{"$f":"IF(L1428<0,IF(M1428=0,0,IF(OR(L1428=0,K1428=0),\"N.M.\",IF(ABS(M1428/L1428)>=10,\"N.M.\",M1428/(-L1428)))),IF(M1428=0,0,IF(OR(L1428=0,K1428=0),\"N.M.\",IF(ABS(M1428/L1428)>=10,\"N.M.\",M1428/L1428))))","v":"N.M."},null,null,0,221068.5,{"$f":"+Q1428-R1428","v":-221068.5},{"$f":"IF(R1428<0,IF(S1428=0,0,IF(OR(R1428=0,Q1428=0),\"N.M.\",IF(ABS(S1428/R1428)>=10,\"N.M.\",S1428/(-R1428)))),IF(S1428=0,0,IF(OR(R1428=0,Q1428=0),\"N.M.\",IF(ABS(S1428/R1428)>=10,\"N.M.\",S1428/R1428))))","v":"N.M."},null,177835.11000000002,1105371.5,{"$f":"+V1428-W1428","v":-927536.39},{"$f":"IF(W1428<0,IF(X1428=0,0,IF(OR(W1428=0,V1428=0),\"N.M.\",IF(ABS(X1428/W1428)>=10,\"N.M.\",X1428/(-W1428)))),IF(X1428=0,0,IF(OR(W1428=0,V1428=0),\"N.M.\",IF(ABS(X1428/W1428)>=10,\"N.M.\",X1428/W1428))))","v":-0.83911733747432427}]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,59939.46,{"$f":"+F1429-G1429","v":-59939.46},{"$f":"IF(G1429<0,IF(H1429=0,0,IF(OR(G1429=0,F1429=0),\"N.M.\",IF(ABS(H1429/G1429)>=10,\"N.M.\",H1429/(-G1429)))),IF(H1429=0,0,IF(OR(G1429=0,F1429=0),\"N.M.\",IF(ABS(H1429/G1429)>=10,\"N.M.\",H1429/G1429))))","v":"N.M."},null,0,812103.74,{"$f":"+K1429-L1429","v":-812103.74},{"$f":"IF(L1429<0,IF(M1429=0,0,IF(OR(L1429=0,K1429=0),\"N.M.\",IF(ABS(M1429/L1429)>=10,\"N.M.\",M1429/(-L1429)))),IF(M1429=0,0,IF(OR(L1429=0,K1429=0),\"N.M.\",IF(ABS(M1429/L1429)>=10,\"N.M.\",M1429/L1429))))","v":"N.M."},null,null,0,255145.02000000002,{"$f":"+Q1429-R1429","v":-255145.02000000002},{"$f":"IF(R1429<0,IF(S1429=0,0,IF(OR(R1429=0,Q1429=0),\"N.M.\",IF(ABS(S1429/R1429)>=10,\"N.M.\",S1429/(-R1429)))),IF(S1429=0,0,IF(OR(R1429=0,Q1429=0),\"N.M.\",IF(ABS(S1429/R1429)>=10,\"N.M.\",S1429/R1429))))","v":"N.M."},null,127581.96,973087.19,{"$f":"+V1429-W1429","v":-845505.23},{"$f":"IF(W1429<0,IF(X1429=0,0,IF(OR(W1429=0,V1429=0),\"N.M.\",IF(ABS(X1429/W1429)>=10,\"N.M.\",X1429/(-W1429)))),IF(X1429=0,0,IF(OR(W1429=0,V1429=0),\"N.M.\",IF(ABS(X1429/W1429)>=10,\"N.M.\",X1429/W1429))))","v":-0.86888948769328678}]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,{"$f":"+F1430-G1430","v":0},{"$f":"IF(G1430<0,IF(H1430=0,0,IF(OR(G1430=0,F1430=0),\"N.M.\",IF(ABS(H1430/G1430)>=10,\"N.M.\",H1430/(-G1430)))),IF(H1430=0,0,IF(OR(G1430=0,F1430=0),\"N.M.\",IF(ABS(H1430/G1430)>=10,\"N.M.\",H1430/G1430))))","v":0},null,0,0,{"$f":"+K1430-L1430","v":0},{"$f":"IF(L1430<0,IF(M1430=0,0,IF(OR(L1430=0,K1430=0),\"N.M.\",IF(ABS(M1430/L1430)>=10,\"N.M.\",M1430/(-L1430)))),IF(M1430=0,0,IF(OR(L1430=0,K1430=0),\"N.M.\",IF(ABS(M1430/L1430)>=10,\"N.M.\",M1430/L1430))))","v":0},null,null,0,0,{"$f":"+Q1430-R1430","v":0},{"$f":"IF(R1430<0,IF(S1430=0,0,IF(OR(R1430=0,Q1430=0),\"N.M.\",IF(ABS(S1430/R1430)>=10,\"N.M.\",S1430/(-R1430)))),IF(S1430=0,0,IF(OR(R1430=0,Q1430=0),\"N.M.\",IF(ABS(S1430/R1430)>=10,\"N.M.\",S1430/R1430))))","v":0},null,0,3.72,{"$f":"+V1430-W1430","v":-3.72},{"$f":"IF(W1430<0,IF(X1430=0,0,IF(OR(W1430=0,V1430=0),\"N.M.\",IF(ABS(X1430/W1430)>=10,\"N.M.\",X1430/(-W1430)))),IF(X1430=0,0,IF(OR(W1430=0,V1430=0),\"N.M.\",IF(ABS(X1430/W1430)>=10,\"N.M.\",X1430/W1430))))","v":"N.M."}]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,{"$f":"+F1431-G1431","v":0},{"$f":"IF(G1431<0,IF(H1431=0,0,IF(OR(G1431=0,F1431=0),\"N.M.\",IF(ABS(H1431/G1431)>=10,\"N.M.\",H1431/(-G1431)))),IF(H1431=0,0,IF(OR(G1431=0,F1431=0),\"N.M.\",IF(ABS(H1431/G1431)>=10,\"N.M.\",H1431/G1431))))","v":0},null,0,98.31,{"$f":"+K1431-L1431","v":-98.31},{"$f":"IF(L1431<0,IF(M1431=0,0,IF(OR(L1431=0,K1431=0),\"N.M.\",IF(ABS(M1431/L1431)>=10,\"N.M.\",M1431/(-L1431)))),IF(M1431=0,0,IF(OR(L1431=0,K1431=0),\"N.M.\",IF(ABS(M1431/L1431)>=10,\"N.M.\",M1431/L1431))))","v":"N.M."},null,null,0,0,{"$f":"+Q1431-R1431","v":0},{"$f":"IF(R1431<0,IF(S1431=0,0,IF(OR(R1431=0,Q1431=0),\"N.M.\",IF(ABS(S1431/R1431)>=10,\"N.M.\",S1431/(-R1431)))),IF(S1431=0,0,IF(OR(R1431=0,Q1431=0),\"N.M.\",IF(ABS(S1431/R1431)>=10,\"N.M.\",S1431/R1431))))","v":0},null,0,98.31,{"$f":"+V1431-W1431","v":-98.31},{"$f":"IF(W1431<0,IF(X1431=0,0,IF(OR(W1431=0,V1431=0),\"N.M.\",IF(ABS(X1431/W1431)>=10,\"N.M.\",X1431/(-W1431)))),IF(X1431=0,0,IF(OR(W1431=0,V1431=0),\"N.M.\",IF(ABS(X1431/W1431)>=10,\"N.M.\",X1431/W1431))))","v":"N.M."}]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,63.32,{"$f":"+F1432-G1432","v":-63.32},{"$f":"IF(G1432<0,IF(H1432=0,0,IF(OR(G1432=0,F1432=0),\"N.M.\",IF(ABS(H1432/G1432)>=10,\"N.M.\",H1432/(-G1432)))),IF(H1432=0,0,IF(OR(G1432=0,F1432=0),\"N.M.\",IF(ABS(H1432/G1432)>=10,\"N.M.\",H1432/G1432))))","v":"N.M."},null,0,4718.55,{"$f":"+K1432-L1432","v":-4718.55},{"$f":"IF(L1432<0,IF(M1432=0,0,IF(OR(L1432=0,K1432=0),\"N.M.\",IF(ABS(M1432/L1432)>=10,\"N.M.\",M1432/(-L1432)))),IF(M1432=0,0,IF(OR(L1432=0,K1432=0),\"N.M.\",IF(ABS(M1432/L1432)>=10,\"N.M.\",M1432/L1432))))","v":"N.M."},null,null,0,3498.04,{"$f":"+Q1432-R1432","v":-3498.04},{"$f":"IF(R1432<0,IF(S1432=0,0,IF(OR(R1432=0,Q1432=0),\"N.M.\",IF(ABS(S1432/R1432)>=10,\"N.M.\",S1432/(-R1432)))),IF(S1432=0,0,IF(OR(R1432=0,Q1432=0),\"N.M.\",IF(ABS(S1432/R1432)>=10,\"N.M.\",S1432/R1432))))","v":"N.M."},null,394.16,6162.12,{"$f":"+V1432-W1432","v":-5767.96},{"$f":"IF(W1432<0,IF(X1432=0,0,IF(OR(W1432=0,V1432=0),\"N.M.\",IF(ABS(X1432/W1432)>=10,\"N.M.\",X1432/(-W1432)))),IF(X1432=0,0,IF(OR(W1432=0,V1432=0),\"N.M.\",IF(ABS(X1432/W1432)>=10,\"N.M.\",X1432/W1432))))","v":-0.93603500094123449}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515,N528-533,N541-545,N568-574,N590-599,N935,N5510,N5520,N5530,N5540",null,"TOTAL MAINTENANCE EXPENSES","m",null,4185377.7279999992,7471137.9800000023,{"$f":"+F1433-G1433","v":-3285760.2520000031},{"$f":"IF(G1433<0,IF(H1433=0,0,IF(OR(G1433=0,F1433=0),\"N.M.\",IF(ABS(H1433/G1433)>=10,\"N.M.\",H1433/(-G1433)))),IF(H1433=0,0,IF(OR(G1433=0,F1433=0),\"N.M.\",IF(ABS(H1433/G1433)>=10,\"N.M.\",H1433/G1433))))","v":-0.43979381197293882},null,55070759.558000013,61676063.149999999,{"$f":"+K1433-L1433","v":-6605303.5919999853},{"$f":"IF(L1433<0,IF(M1433=0,0,IF(OR(L1433=0,K1433=0),\"N.M.\",IF(ABS(M1433/L1433)>=10,\"N.M.\",M1433/(-L1433)))),IF(M1433=0,0,IF(OR(L1433=0,K1433=0),\"N.M.\",IF(ABS(M1433/L1433)>=10,\"N.M.\",M1433/L1433))))","v":-0.10709671231666455},null,null,14974524.799999999,23324779.140000004,{"$f":"+Q1433-R1433","v":-8350254.3400000054},{"$f":"IF(R1433<0,IF(S1433=0,0,IF(OR(R1433=0,Q1433=0),\"N.M.\",IF(ABS(S1433/R1433)>=10,\"N.M.\",S1433/(-R1433)))),IF(S1433=0,0,IF(OR(R1433=0,Q1433=0),\"N.M.\",IF(ABS(S1433/R1433)>=10,\"N.M.\",S1433/R1433))))","v":-0.35799928864835562},null,57065542.098000012,70575196.749999985,{"$f":"+V1433-W1433","v":-13509654.651999973},{"$f":"IF(W1433<0,IF(X1433=0,0,IF(OR(W1433=0,V1433=0),\"N.M.\",IF(ABS(X1433/W1433)>=10,\"N.M.\",X1433/(-W1433)))),IF(X1433=0,0,IF(OR(W1433=0,V1433=0),\"N.M.\",IF(ABS(X1433/W1433)>=10,\"N.M.\",X1433/W1433))))","v":-0.19142213233716526}]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F1434-G1434","v":118207.77000000002},{"$f":"IF(G1434<0,IF(H1434=0,0,IF(OR(G1434=0,F1434=0),\"N.M.\",IF(ABS(H1434/G1434)>=10,\"N.M.\",H1434/(-G1434)))),IF(H1434=0,0,IF(OR(G1434=0,F1434=0),\"N.M.\",IF(ABS(H1434/G1434)>=10,\"N.M.\",H1434/G1434))))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K1434-L1434","v":-240837.27000000002},{"$f":"IF(L1434<0,IF(M1434=0,0,IF(OR(L1434=0,K1434=0),\"N.M.\",IF(ABS(M1434/L1434)>=10,\"N.M.\",M1434/(-L1434)))),IF(M1434=0,0,IF(OR(L1434=0,K1434=0),\"N.M.\",IF(ABS(M1434/L1434)>=10,\"N.M.\",M1434/L1434))))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q1434-R1434","v":107578.06000000006},{"$f":"IF(R1434<0,IF(S1434=0,0,IF(OR(R1434=0,Q1434=0),\"N.M.\",IF(ABS(S1434/R1434)>=10,\"N.M.\",S1434/(-R1434)))),IF(S1434=0,0,IF(OR(R1434=0,Q1434=0),\"N.M.\",IF(ABS(S1434/R1434)>=10,\"N.M.\",S1434/R1434))))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V1434-W1434","v":-403223.14999999944},{"$f":"IF(W1434<0,IF(X1434=0,0,IF(OR(W1434=0,V1434=0),\"N.M.\",IF(ABS(X1434/W1434)>=10,\"N.M.\",X1434/(-W1434)))),IF(X1434=0,0,IF(OR(W1434=0,V1434=0),\"N.M.\",IF(ABS(X1434/W1434)>=10,\"N.M.\",X1434/W1434))))","v":-8.7861377262196963E-2}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F1435-G1435","v":0},{"$f":"IF(G1435<0,IF(H1435=0,0,IF(OR(G1435=0,F1435=0),\"N.M.\",IF(ABS(H1435/G1435)>=10,\"N.M.\",H1435/(-G1435)))),IF(H1435=0,0,IF(OR(G1435=0,F1435=0),\"N.M.\",IF(ABS(H1435/G1435)>=10,\"N.M.\",H1435/G1435))))","v":0},null,64.34,0,{"$f":"+K1435-L1435","v":64.34},{"$f":"IF(L1435<0,IF(M1435=0,0,IF(OR(L1435=0,K1435=0),\"N.M.\",IF(ABS(M1435/L1435)>=10,\"N.M.\",M1435/(-L1435)))),IF(M1435=0,0,IF(OR(L1435=0,K1435=0),\"N.M.\",IF(ABS(M1435/L1435)>=10,\"N.M.\",M1435/L1435))))","v":"N.M."},null,null,64.34,0,{"$f":"+Q1435-R1435","v":64.34},{"$f":"IF(R1435<0,IF(S1435=0,0,IF(OR(R1435=0,Q1435=0),\"N.M.\",IF(ABS(S1435/R1435)>=10,\"N.M.\",S1435/(-R1435)))),IF(S1435=0,0,IF(OR(R1435=0,Q1435=0),\"N.M.\",IF(ABS(S1435/R1435)>=10,\"N.M.\",S1435/R1435))))","v":"N.M."},null,64.34,0,{"$f":"+V1435-W1435","v":64.34},{"$f":"IF(W1435<0,IF(X1435=0,0,IF(OR(W1435=0,V1435=0),\"N.M.\",IF(ABS(X1435/W1435)>=10,\"N.M.\",X1435/(-W1435)))),IF(X1435=0,0,IF(OR(W1435=0,V1435=0),\"N.M.\",IF(ABS(X1435/W1435)>=10,\"N.M.\",X1435/W1435))))","v":"N.M."}]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F1436-G1436","v":0},{"$f":"IF(G1436<0,IF(H1436=0,0,IF(OR(G1436=0,F1436=0),\"N.M.\",IF(ABS(H1436/G1436)>=10,\"N.M.\",H1436/(-G1436)))),IF(H1436=0,0,IF(OR(G1436=0,F1436=0),\"N.M.\",IF(ABS(H1436/G1436)>=10,\"N.M.\",H1436/G1436))))","v":0},null,0,0,{"$f":"+K1436-L1436","v":0},{"$f":"IF(L1436<0,IF(M1436=0,0,IF(OR(L1436=0,K1436=0),\"N.M.\",IF(ABS(M1436/L1436)>=10,\"N.M.\",M1436/(-L1436)))),IF(M1436=0,0,IF(OR(L1436=0,K1436=0),\"N.M.\",IF(ABS(M1436/L1436)>=10,\"N.M.\",M1436/L1436))))","v":0},null,null,0,0,{"$f":"+Q1436-R1436","v":0},{"$f":"IF(R1436<0,IF(S1436=0,0,IF(OR(R1436=0,Q1436=0),\"N.M.\",IF(ABS(S1436/R1436)>=10,\"N.M.\",S1436/(-R1436)))),IF(S1436=0,0,IF(OR(R1436=0,Q1436=0),\"N.M.\",IF(ABS(S1436/R1436)>=10,\"N.M.\",S1436/R1436))))","v":0},null,0,0,{"$f":"+V1436-W1436","v":0},{"$f":"IF(W1436<0,IF(X1436=0,0,IF(OR(W1436=0,V1436=0),\"N.M.\",IF(ABS(X1436/W1436)>=10,\"N.M.\",X1436/(-W1436)))),IF(X1436=0,0,IF(OR(W1436=0,V1436=0),\"N.M.\",IF(ABS(X1436/W1436)>=10,\"N.M.\",X1436/W1436))))","v":0}]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F1437-G1437","v":326066.78999999998},{"$f":"IF(G1437<0,IF(H1437=0,0,IF(OR(G1437=0,F1437=0),\"N.M.\",IF(ABS(H1437/G1437)>=10,\"N.M.\",H1437/(-G1437)))),IF(H1437=0,0,IF(OR(G1437=0,F1437=0),\"N.M.\",IF(ABS(H1437/G1437)>=10,\"N.M.\",H1437/G1437))))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K1437-L1437","v":1097277.7199999997},{"$f":"IF(L1437<0,IF(M1437=0,0,IF(OR(L1437=0,K1437=0),\"N.M.\",IF(ABS(M1437/L1437)>=10,\"N.M.\",M1437/(-L1437)))),IF(M1437=0,0,IF(OR(L1437=0,K1437=0),\"N.M.\",IF(ABS(M1437/L1437)>=10,\"N.M.\",M1437/L1437))))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q1437-R1437","v":-124313.43999999994},{"$f":"IF(R1437<0,IF(S1437=0,0,IF(OR(R1437=0,Q1437=0),\"N.M.\",IF(ABS(S1437/R1437)>=10,\"N.M.\",S1437/(-R1437)))),IF(S1437=0,0,IF(OR(R1437=0,Q1437=0),\"N.M.\",IF(ABS(S1437/R1437)>=10,\"N.M.\",S1437/R1437))))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V1437-W1437","v":148659.76999999955},{"$f":"IF(W1437<0,IF(X1437=0,0,IF(OR(W1437=0,V1437=0),\"N.M.\",IF(ABS(X1437/W1437)>=10,\"N.M.\",X1437/(-W1437)))),IF(X1437=0,0,IF(OR(W1437=0,V1437=0),\"N.M.\",IF(ABS(X1437/W1437)>=10,\"N.M.\",X1437/W1437))))","v":2.037144589456457E-2}]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F1438-G1438","v":4027895.2199999997},{"$f":"IF(G1438<0,IF(H1438=0,0,IF(OR(G1438=0,F1438=0),\"N.M.\",IF(ABS(H1438/G1438)>=10,\"N.M.\",H1438/(-G1438)))),IF(H1438=0,0,IF(OR(G1438=0,F1438=0),\"N.M.\",IF(ABS(H1438/G1438)>=10,\"N.M.\",H1438/G1438))))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K1438-L1438","v":-6076761.3999999985},{"$f":"IF(L1438<0,IF(M1438=0,0,IF(OR(L1438=0,K1438=0),\"N.M.\",IF(ABS(M1438/L1438)>=10,\"N.M.\",M1438/(-L1438)))),IF(M1438=0,0,IF(OR(L1438=0,K1438=0),\"N.M.\",IF(ABS(M1438/L1438)>=10,\"N.M.\",M1438/L1438))))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q1438-R1438","v":3980802.5999999978},{"$f":"IF(R1438<0,IF(S1438=0,0,IF(OR(R1438=0,Q1438=0),\"N.M.\",IF(ABS(S1438/R1438)>=10,\"N.M.\",S1438/(-R1438)))),IF(S1438=0,0,IF(OR(R1438=0,Q1438=0),\"N.M.\",IF(ABS(S1438/R1438)>=10,\"N.M.\",S1438/R1438))))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V1438-W1438","v":3997906.6900000125},{"$f":"IF(W1438<0,IF(X1438=0,0,IF(OR(W1438=0,V1438=0),\"N.M.\",IF(ABS(X1438/W1438)>=10,\"N.M.\",X1438/(-W1438)))),IF(X1438=0,0,IF(OR(W1438=0,V1438=0),\"N.M.\",IF(ABS(X1438/W1438)>=10,\"N.M.\",X1438/W1438))))","v":5.5432357500841599E-2}]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F1439-G1439","v":184586.83000000002},{"$f":"IF(G1439<0,IF(H1439=0,0,IF(OR(G1439=0,F1439=0),\"N.M.\",IF(ABS(H1439/G1439)>=10,\"N.M.\",H1439/(-G1439)))),IF(H1439=0,0,IF(OR(G1439=0,F1439=0),\"N.M.\",IF(ABS(H1439/G1439)>=10,\"N.M.\",H1439/G1439))))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K1439-L1439","v":583619.10999999987},{"$f":"IF(L1439<0,IF(M1439=0,0,IF(OR(L1439=0,K1439=0),\"N.M.\",IF(ABS(M1439/L1439)>=10,\"N.M.\",M1439/(-L1439)))),IF(M1439=0,0,IF(OR(L1439=0,K1439=0),\"N.M.\",IF(ABS(M1439/L1439)>=10,\"N.M.\",M1439/L1439))))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q1439-R1439","v":258196.29999999993},{"$f":"IF(R1439<0,IF(S1439=0,0,IF(OR(R1439=0,Q1439=0),\"N.M.\",IF(ABS(S1439/R1439)>=10,\"N.M.\",S1439/(-R1439)))),IF(S1439=0,0,IF(OR(R1439=0,Q1439=0),\"N.M.\",IF(ABS(S1439/R1439)>=10,\"N.M.\",S1439/R1439))))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V1439-W1439","v":1200131.92},{"$f":"IF(W1439<0,IF(X1439=0,0,IF(OR(W1439=0,V1439=0),\"N.M.\",IF(ABS(X1439/W1439)>=10,\"N.M.\",X1439/(-W1439)))),IF(X1439=0,0,IF(OR(W1439=0,V1439=0),\"N.M.\",IF(ABS(X1439/W1439)>=10,\"N.M.\",X1439/W1439))))","v":0.40900426563983161}]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F1440-G1440","v":-4832659.551},{"$f":"IF(G1440<0,IF(H1440=0,0,IF(OR(G1440=0,F1440=0),\"N.M.\",IF(ABS(H1440/G1440)>=10,\"N.M.\",H1440/(-G1440)))),IF(H1440=0,0,IF(OR(G1440=0,F1440=0),\"N.M.\",IF(ABS(H1440/G1440)>=10,\"N.M.\",H1440/G1440))))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K1440-L1440","v":406514.93000000017},{"$f":"IF(L1440<0,IF(M1440=0,0,IF(OR(L1440=0,K1440=0),\"N.M.\",IF(ABS(M1440/L1440)>=10,\"N.M.\",M1440/(-L1440)))),IF(M1440=0,0,IF(OR(L1440=0,K1440=0),\"N.M.\",IF(ABS(M1440/L1440)>=10,\"N.M.\",M1440/L1440))))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q1440-R1440","v":642314},{"$f":"IF(R1440<0,IF(S1440=0,0,IF(OR(R1440=0,Q1440=0),\"N.M.\",IF(ABS(S1440/R1440)>=10,\"N.M.\",S1440/(-R1440)))),IF(S1440=0,0,IF(OR(R1440=0,Q1440=0),\"N.M.\",IF(ABS(S1440/R1440)>=10,\"N.M.\",S1440/R1440))))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V1440-W1440","v":5247813},{"$f":"IF(W1440<0,IF(X1440=0,0,IF(OR(W1440=0,V1440=0),\"N.M.\",IF(ABS(X1440/W1440)>=10,\"N.M.\",X1440/(-W1440)))),IF(X1440=0,0,IF(OR(W1440=0,V1440=0),\"N.M.\",IF(ABS(X1440/W1440)>=10,\"N.M.\",X1440/W1440))))","v":1.8822359090899305}]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F1441-G1441","v":296.13},{"$f":"IF(G1441<0,IF(H1441=0,0,IF(OR(G1441=0,F1441=0),\"N.M.\",IF(ABS(H1441/G1441)>=10,\"N.M.\",H1441/(-G1441)))),IF(H1441=0,0,IF(OR(G1441=0,F1441=0),\"N.M.\",IF(ABS(H1441/G1441)>=10,\"N.M.\",H1441/G1441))))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K1441-L1441","v":-10563.79},{"$f":"IF(L1441<0,IF(M1441=0,0,IF(OR(L1441=0,K1441=0),\"N.M.\",IF(ABS(M1441/L1441)>=10,\"N.M.\",M1441/(-L1441)))),IF(M1441=0,0,IF(OR(L1441=0,K1441=0),\"N.M.\",IF(ABS(M1441/L1441)>=10,\"N.M.\",M1441/L1441))))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q1441-R1441","v":-2909.5},{"$f":"IF(R1441<0,IF(S1441=0,0,IF(OR(R1441=0,Q1441=0),\"N.M.\",IF(ABS(S1441/R1441)>=10,\"N.M.\",S1441/(-R1441)))),IF(S1441=0,0,IF(OR(R1441=0,Q1441=0),\"N.M.\",IF(ABS(S1441/R1441)>=10,\"N.M.\",S1441/R1441))))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V1441-W1441","v":-7383.0300000000007},{"$f":"IF(W1441<0,IF(X1441=0,0,IF(OR(W1441=0,V1441=0),\"N.M.\",IF(ABS(X1441/W1441)>=10,\"N.M.\",X1441/(-W1441)))),IF(X1441=0,0,IF(OR(W1441=0,V1441=0),\"N.M.\",IF(ABS(X1441/W1441)>=10,\"N.M.\",X1441/W1441))))","v":-0.47105808671950816}]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F1442-G1442","v":0},{"$f":"IF(G1442<0,IF(H1442=0,0,IF(OR(G1442=0,F1442=0),\"N.M.\",IF(ABS(H1442/G1442)>=10,\"N.M.\",H1442/(-G1442)))),IF(H1442=0,0,IF(OR(G1442=0,F1442=0),\"N.M.\",IF(ABS(H1442/G1442)>=10,\"N.M.\",H1442/G1442))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+K1442-L1442","v":4086757.3000000003},{"$f":"IF(L1442<0,IF(M1442=0,0,IF(OR(L1442=0,K1442=0),\"N.M.\",IF(ABS(M1442/L1442)>=10,\"N.M.\",M1442/(-L1442)))),IF(M1442=0,0,IF(OR(L1442=0,K1442=0),\"N.M.\",IF(ABS(M1442/L1442)>=10,\"N.M.\",M1442/L1442))))","v":"N.M."},null,null,0,0,{"$f":"+Q1442-R1442","v":0},{"$f":"IF(R1442<0,IF(S1442=0,0,IF(OR(R1442=0,Q1442=0),\"N.M.\",IF(ABS(S1442/R1442)>=10,\"N.M.\",S1442/(-R1442)))),IF(S1442=0,0,IF(OR(R1442=0,Q1442=0),\"N.M.\",IF(ABS(S1442/R1442)>=10,\"N.M.\",S1442/R1442))))","v":0},null,4136038.43,49281.130000000005,{"$f":"+V1442-W1442","v":4086757.3000000003},{"$f":"IF(W1442<0,IF(X1442=0,0,IF(OR(W1442=0,V1442=0),\"N.M.\",IF(ABS(X1442/W1442)>=10,\"N.M.\",X1442/(-W1442)))),IF(X1442=0,0,IF(OR(W1442=0,V1442=0),\"N.M.\",IF(ABS(X1442/W1442)>=10,\"N.M.\",X1442/W1442))))","v":"N.M."}]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F1443-G1443","v":-412912.23000000004},{"$f":"IF(G1443<0,IF(H1443=0,0,IF(OR(G1443=0,F1443=0),\"N.M.\",IF(ABS(H1443/G1443)>=10,\"N.M.\",H1443/(-G1443)))),IF(H1443=0,0,IF(OR(G1443=0,F1443=0),\"N.M.\",IF(ABS(H1443/G1443)>=10,\"N.M.\",H1443/G1443))))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K1443-L1443","v":-6165},{"$f":"IF(L1443<0,IF(M1443=0,0,IF(OR(L1443=0,K1443=0),\"N.M.\",IF(ABS(M1443/L1443)>=10,\"N.M.\",M1443/(-L1443)))),IF(M1443=0,0,IF(OR(L1443=0,K1443=0),\"N.M.\",IF(ABS(M1443/L1443)>=10,\"N.M.\",M1443/L1443))))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q1443-R1443","v":-544929.66999999993},{"$f":"IF(R1443<0,IF(S1443=0,0,IF(OR(R1443=0,Q1443=0),\"N.M.\",IF(ABS(S1443/R1443)>=10,\"N.M.\",S1443/(-R1443)))),IF(S1443=0,0,IF(OR(R1443=0,Q1443=0),\"N.M.\",IF(ABS(S1443/R1443)>=10,\"N.M.\",S1443/R1443))))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V1443-W1443","v":-474512.23},{"$f":"IF(W1443<0,IF(X1443=0,0,IF(OR(W1443=0,V1443=0),\"N.M.\",IF(ABS(X1443/W1443)>=10,\"N.M.\",X1443/(-W1443)))),IF(X1443=0,0,IF(OR(W1443=0,V1443=0),\"N.M.\",IF(ABS(X1443/W1443)>=10,\"N.M.\",X1443/W1443))))","v":-0.11304158342472413}]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F1444-G1444","v":10366.93},{"$f":"IF(G1444<0,IF(H1444=0,0,IF(OR(G1444=0,F1444=0),\"N.M.\",IF(ABS(H1444/G1444)>=10,\"N.M.\",H1444/(-G1444)))),IF(H1444=0,0,IF(OR(G1444=0,F1444=0),\"N.M.\",IF(ABS(H1444/G1444)>=10,\"N.M.\",H1444/G1444))))","v":"N.M."},null,30926113.949999999,24588025.920000002,{"$f":"+K1444-L1444","v":6338088.0299999975},{"$f":"IF(L1444<0,IF(M1444=0,0,IF(OR(L1444=0,K1444=0),\"N.M.\",IF(ABS(M1444/L1444)>=10,\"N.M.\",M1444/(-L1444)))),IF(M1444=0,0,IF(OR(L1444=0,K1444=0),\"N.M.\",IF(ABS(M1444/L1444)>=10,\"N.M.\",M1444/L1444))))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q1444-R1444","v":1185086.5099999998},{"$f":"IF(R1444<0,IF(S1444=0,0,IF(OR(R1444=0,Q1444=0),\"N.M.\",IF(ABS(S1444/R1444)>=10,\"N.M.\",S1444/(-R1444)))),IF(S1444=0,0,IF(OR(R1444=0,Q1444=0),\"N.M.\",IF(ABS(S1444/R1444)>=10,\"N.M.\",S1444/R1444))))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V1444-W1444","v":5395436.3999999948},{"$f":"IF(W1444<0,IF(X1444=0,0,IF(OR(W1444=0,V1444=0),\"N.M.\",IF(ABS(X1444/W1444)>=10,\"N.M.\",X1444/(-W1444)))),IF(X1444=0,0,IF(OR(W1444=0,V1444=0),\"N.M.\",IF(ABS(X1444/W1444)>=10,\"N.M.\",X1444/W1444))))","v":0.18794336241636847}]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F1445-G1445","v":39293.279999999999},{"$f":"IF(G1445<0,IF(H1445=0,0,IF(OR(G1445=0,F1445=0),\"N.M.\",IF(ABS(H1445/G1445)>=10,\"N.M.\",H1445/(-G1445)))),IF(H1445=0,0,IF(OR(G1445=0,F1445=0),\"N.M.\",IF(ABS(H1445/G1445)>=10,\"N.M.\",H1445/G1445))))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K1445-L1445","v":-122262.25},{"$f":"IF(L1445<0,IF(M1445=0,0,IF(OR(L1445=0,K1445=0),\"N.M.\",IF(ABS(M1445/L1445)>=10,\"N.M.\",M1445/(-L1445)))),IF(M1445=0,0,IF(OR(L1445=0,K1445=0),\"N.M.\",IF(ABS(M1445/L1445)>=10,\"N.M.\",M1445/L1445))))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q1445-R1445","v":137682.88},{"$f":"IF(R1445<0,IF(S1445=0,0,IF(OR(R1445=0,Q1445=0),\"N.M.\",IF(ABS(S1445/R1445)>=10,\"N.M.\",S1445/(-R1445)))),IF(S1445=0,0,IF(OR(R1445=0,Q1445=0),\"N.M.\",IF(ABS(S1445/R1445)>=10,\"N.M.\",S1445/R1445))))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V1445-W1445","v":-210868.39999999997},{"$f":"IF(W1445<0,IF(X1445=0,0,IF(OR(W1445=0,V1445=0),\"N.M.\",IF(ABS(X1445/W1445)>=10,\"N.M.\",X1445/(-W1445)))),IF(X1445=0,0,IF(OR(W1445=0,V1445=0),\"N.M.\",IF(ABS(X1445/W1445)>=10,\"N.M.\",X1445/W1445))))","v":-0.29570577877730431}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F1446-G1446","v":14420.709999999992},{"$f":"IF(G1446<0,IF(H1446=0,0,IF(OR(G1446=0,F1446=0),\"N.M.\",IF(ABS(H1446/G1446)>=10,\"N.M.\",H1446/(-G1446)))),IF(H1446=0,0,IF(OR(G1446=0,F1446=0),\"N.M.\",IF(ABS(H1446/G1446)>=10,\"N.M.\",H1446/G1446))))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K1446-L1446","v":36724},{"$f":"IF(L1446<0,IF(M1446=0,0,IF(OR(L1446=0,K1446=0),\"N.M.\",IF(ABS(M1446/L1446)>=10,\"N.M.\",M1446/(-L1446)))),IF(M1446=0,0,IF(OR(L1446=0,K1446=0),\"N.M.\",IF(ABS(M1446/L1446)>=10,\"N.M.\",M1446/L1446))))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q1446-R1446","v":60076.760000000009},{"$f":"IF(R1446<0,IF(S1446=0,0,IF(OR(R1446=0,Q1446=0),\"N.M.\",IF(ABS(S1446/R1446)>=10,\"N.M.\",S1446/(-R1446)))),IF(S1446=0,0,IF(OR(R1446=0,Q1446=0),\"N.M.\",IF(ABS(S1446/R1446)>=10,\"N.M.\",S1446/R1446))))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V1446-W1446","v":53144.580000000075},{"$f":"IF(W1446<0,IF(X1446=0,0,IF(OR(W1446=0,V1446=0),\"N.M.\",IF(ABS(X1446/W1446)>=10,\"N.M.\",X1446/(-W1446)))),IF(X1446=0,0,IF(OR(W1446=0,V1446=0),\"N.M.\",IF(ABS(X1446/W1446)>=10,\"N.M.\",X1446/W1446))))","v":3.8682925682412071E-2}]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F1447-G1447","v":-41211.26},{"$f":"IF(G1447<0,IF(H1447=0,0,IF(OR(G1447=0,F1447=0),\"N.M.\",IF(ABS(H1447/G1447)>=10,\"N.M.\",H1447/(-G1447)))),IF(H1447=0,0,IF(OR(G1447=0,F1447=0),\"N.M.\",IF(ABS(H1447/G1447)>=10,\"N.M.\",H1447/G1447))))","v":-0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K1447-L1447","v":66221.749999999884},{"$f":"IF(L1447<0,IF(M1447=0,0,IF(OR(L1447=0,K1447=0),\"N.M.\",IF(ABS(M1447/L1447)>=10,\"N.M.\",M1447/(-L1447)))),IF(M1447=0,0,IF(OR(L1447=0,K1447=0),\"N.M.\",IF(ABS(M1447/L1447)>=10,\"N.M.\",M1447/L1447))))","v":5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q1447-R1447","v":-24097.809999999998},{"$f":"IF(R1447<0,IF(S1447=0,0,IF(OR(R1447=0,Q1447=0),\"N.M.\",IF(ABS(S1447/R1447)>=10,\"N.M.\",S1447/(-R1447)))),IF(S1447=0,0,IF(OR(R1447=0,Q1447=0),\"N.M.\",IF(ABS(S1447/R1447)>=10,\"N.M.\",S1447/R1447))))","v":-7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V1447-W1447","v":21837.75},{"$f":"IF(W1447<0,IF(X1447=0,0,IF(OR(W1447=0,V1447=0),\"N.M.\",IF(ABS(X1447/W1447)>=10,\"N.M.\",X1447/(-W1447)))),IF(X1447=0,0,IF(OR(W1447=0,V1447=0),\"N.M.\",IF(ABS(X1447/W1447)>=10,\"N.M.\",X1447/W1447))))","v":1.7592736789544643E-2}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F1448-G1448","v":-46720.839999999967},{"$f":"IF(G1448<0,IF(H1448=0,0,IF(OR(G1448=0,F1448=0),\"N.M.\",IF(ABS(H1448/G1448)>=10,\"N.M.\",H1448/(-G1448)))),IF(H1448=0,0,IF(OR(G1448=0,F1448=0),\"N.M.\",IF(ABS(H1448/G1448)>=10,\"N.M.\",H1448/G1448))))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K1448-L1448","v":-236494.85000000056},{"$f":"IF(L1448<0,IF(M1448=0,0,IF(OR(L1448=0,K1448=0),\"N.M.\",IF(ABS(M1448/L1448)>=10,\"N.M.\",M1448/(-L1448)))),IF(M1448=0,0,IF(OR(L1448=0,K1448=0),\"N.M.\",IF(ABS(M1448/L1448)>=10,\"N.M.\",M1448/L1448))))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q1448-R1448","v":-140184.04999999981},{"$f":"IF(R1448<0,IF(S1448=0,0,IF(OR(R1448=0,Q1448=0),\"N.M.\",IF(ABS(S1448/R1448)>=10,\"N.M.\",S1448/(-R1448)))),IF(S1448=0,0,IF(OR(R1448=0,Q1448=0),\"N.M.\",IF(ABS(S1448/R1448)>=10,\"N.M.\",S1448/R1448))))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V1448-W1448","v":-351171.25},{"$f":"IF(W1448<0,IF(X1448=0,0,IF(OR(W1448=0,V1448=0),\"N.M.\",IF(ABS(X1448/W1448)>=10,\"N.M.\",X1448/(-W1448)))),IF(X1448=0,0,IF(OR(W1448=0,V1448=0),\"N.M.\",IF(ABS(X1448/W1448)>=10,\"N.M.\",X1448/W1448))))","v":-5.5277872914643887E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F1449-G1449","v":-325352.06200000003},{"$f":"IF(G1449<0,IF(H1449=0,0,IF(OR(G1449=0,F1449=0),\"N.M.\",IF(ABS(H1449/G1449)>=10,\"N.M.\",H1449/(-G1449)))),IF(H1449=0,0,IF(OR(G1449=0,F1449=0),\"N.M.\",IF(ABS(H1449/G1449)>=10,\"N.M.\",H1449/G1449))))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K1449-L1449","v":-1119845.0499999998},{"$f":"IF(L1449<0,IF(M1449=0,0,IF(OR(L1449=0,K1449=0),\"N.M.\",IF(ABS(M1449/L1449)>=10,\"N.M.\",M1449/(-L1449)))),IF(M1449=0,0,IF(OR(L1449=0,K1449=0),\"N.M.\",IF(ABS(M1449/L1449)>=10,\"N.M.\",M1449/L1449))))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q1449-R1449","v":-217131.93999999994},{"$f":"IF(R1449<0,IF(S1449=0,0,IF(OR(R1449=0,Q1449=0),\"N.M.\",IF(ABS(S1449/R1449)>=10,\"N.M.\",S1449/(-R1449)))),IF(S1449=0,0,IF(OR(R1449=0,Q1449=0),\"N.M.\",IF(ABS(S1449/R1449)>=10,\"N.M.\",S1449/R1449))))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V1449-W1449","v":-286978.71999999997},{"$f":"IF(W1449<0,IF(X1449=0,0,IF(OR(W1449=0,V1449=0),\"N.M.\",IF(ABS(X1449/W1449)>=10,\"N.M.\",X1449/(-W1449)))),IF(X1449=0,0,IF(OR(W1449=0,V1449=0),\"N.M.\",IF(ABS(X1449/W1449)>=10,\"N.M.\",X1449/W1449))))","v":-0.15379877074800788}]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F1450-G1450","v":59682.810000000012},{"$f":"IF(G1450<0,IF(H1450=0,0,IF(OR(G1450=0,F1450=0),\"N.M.\",IF(ABS(H1450/G1450)>=10,\"N.M.\",H1450/(-G1450)))),IF(H1450=0,0,IF(OR(G1450=0,F1450=0),\"N.M.\",IF(ABS(H1450/G1450)>=10,\"N.M.\",H1450/G1450))))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K1450-L1450","v":417826.85999999987},{"$f":"IF(L1450<0,IF(M1450=0,0,IF(OR(L1450=0,K1450=0),\"N.M.\",IF(ABS(M1450/L1450)>=10,\"N.M.\",M1450/(-L1450)))),IF(M1450=0,0,IF(OR(L1450=0,K1450=0),\"N.M.\",IF(ABS(M1450/L1450)>=10,\"N.M.\",M1450/L1450))))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q1450-R1450","v":133790.76},{"$f":"IF(R1450<0,IF(S1450=0,0,IF(OR(R1450=0,Q1450=0),\"N.M.\",IF(ABS(S1450/R1450)>=10,\"N.M.\",S1450/(-R1450)))),IF(S1450=0,0,IF(OR(R1450=0,Q1450=0),\"N.M.\",IF(ABS(S1450/R1450)>=10,\"N.M.\",S1450/R1450))))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V1450-W1450","v":411964.84999999986},{"$f":"IF(W1450<0,IF(X1450=0,0,IF(OR(W1450=0,V1450=0),\"N.M.\",IF(ABS(X1450/W1450)>=10,\"N.M.\",X1450/(-W1450)))),IF(X1450=0,0,IF(OR(W1450=0,V1450=0),\"N.M.\",IF(ABS(X1450/W1450)>=10,\"N.M.\",X1450/W1450))))","v":0.27362286448522893}]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F1451-G1451","v":42160.729999999996},{"$f":"IF(G1451<0,IF(H1451=0,0,IF(OR(G1451=0,F1451=0),\"N.M.\",IF(ABS(H1451/G1451)>=10,\"N.M.\",H1451/(-G1451)))),IF(H1451=0,0,IF(OR(G1451=0,F1451=0),\"N.M.\",IF(ABS(H1451/G1451)>=10,\"N.M.\",H1451/G1451))))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K1451-L1451","v":-275603.49},{"$f":"IF(L1451<0,IF(M1451=0,0,IF(OR(L1451=0,K1451=0),\"N.M.\",IF(ABS(M1451/L1451)>=10,\"N.M.\",M1451/(-L1451)))),IF(M1451=0,0,IF(OR(L1451=0,K1451=0),\"N.M.\",IF(ABS(M1451/L1451)>=10,\"N.M.\",M1451/L1451))))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q1451-R1451","v":17376},{"$f":"IF(R1451<0,IF(S1451=0,0,IF(OR(R1451=0,Q1451=0),\"N.M.\",IF(ABS(S1451/R1451)>=10,\"N.M.\",S1451/(-R1451)))),IF(S1451=0,0,IF(OR(R1451=0,Q1451=0),\"N.M.\",IF(ABS(S1451/R1451)>=10,\"N.M.\",S1451/R1451))))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V1451-W1451","v":-308536.04000000015},{"$f":"IF(W1451<0,IF(X1451=0,0,IF(OR(W1451=0,V1451=0),\"N.M.\",IF(ABS(X1451/W1451)>=10,\"N.M.\",X1451/(-W1451)))),IF(X1451=0,0,IF(OR(W1451=0,V1451=0),\"N.M.\",IF(ABS(X1451/W1451)>=10,\"N.M.\",X1451/W1451))))","v":-0.23539304253341534}]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F1452-G1452","v":171454.81000000003},{"$f":"IF(G1452<0,IF(H1452=0,0,IF(OR(G1452=0,F1452=0),\"N.M.\",IF(ABS(H1452/G1452)>=10,\"N.M.\",H1452/(-G1452)))),IF(H1452=0,0,IF(OR(G1452=0,F1452=0),\"N.M.\",IF(ABS(H1452/G1452)>=10,\"N.M.\",H1452/G1452))))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K1452-L1452","v":199815.72999999998},{"$f":"IF(L1452<0,IF(M1452=0,0,IF(OR(L1452=0,K1452=0),\"N.M.\",IF(ABS(M1452/L1452)>=10,\"N.M.\",M1452/(-L1452)))),IF(M1452=0,0,IF(OR(L1452=0,K1452=0),\"N.M.\",IF(ABS(M1452/L1452)>=10,\"N.M.\",M1452/L1452))))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q1452-R1452","v":221456.24000000005},{"$f":"IF(R1452<0,IF(S1452=0,0,IF(OR(R1452=0,Q1452=0),\"N.M.\",IF(ABS(S1452/R1452)>=10,\"N.M.\",S1452/(-R1452)))),IF(S1452=0,0,IF(OR(R1452=0,Q1452=0),\"N.M.\",IF(ABS(S1452/R1452)>=10,\"N.M.\",S1452/R1452))))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V1452-W1452","v":510475.68000000017},{"$f":"IF(W1452<0,IF(X1452=0,0,IF(OR(W1452=0,V1452=0),\"N.M.\",IF(ABS(X1452/W1452)>=10,\"N.M.\",X1452/(-W1452)))),IF(X1452=0,0,IF(OR(W1452=0,V1452=0),\"N.M.\",IF(ABS(X1452/W1452)>=10,\"N.M.\",X1452/W1452))))","v":0.25977653349831187}]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F1453-G1453","v":0},{"$f":"IF(G1453<0,IF(H1453=0,0,IF(OR(G1453=0,F1453=0),\"N.M.\",IF(ABS(H1453/G1453)>=10,\"N.M.\",H1453/(-G1453)))),IF(H1453=0,0,IF(OR(G1453=0,F1453=0),\"N.M.\",IF(ABS(H1453/G1453)>=10,\"N.M.\",H1453/G1453))))","v":0},null,0,0,{"$f":"+K1453-L1453","v":0},{"$f":"IF(L1453<0,IF(M1453=0,0,IF(OR(L1453=0,K1453=0),\"N.M.\",IF(ABS(M1453/L1453)>=10,\"N.M.\",M1453/(-L1453)))),IF(M1453=0,0,IF(OR(L1453=0,K1453=0),\"N.M.\",IF(ABS(M1453/L1453)>=10,\"N.M.\",M1453/L1453))))","v":0},null,null,0,0,{"$f":"+Q1453-R1453","v":0},{"$f":"IF(R1453<0,IF(S1453=0,0,IF(OR(R1453=0,Q1453=0),\"N.M.\",IF(ABS(S1453/R1453)>=10,\"N.M.\",S1453/(-R1453)))),IF(S1453=0,0,IF(OR(R1453=0,Q1453=0),\"N.M.\",IF(ABS(S1453/R1453)>=10,\"N.M.\",S1453/R1453))))","v":0},null,0,-16103.08,{"$f":"+V1453-W1453","v":16103.08},{"$f":"IF(W1453<0,IF(X1453=0,0,IF(OR(W1453=0,V1453=0),\"N.M.\",IF(ABS(X1453/W1453)>=10,\"N.M.\",X1453/(-W1453)))),IF(X1453=0,0,IF(OR(W1453=0,V1453=0),\"N.M.\",IF(ABS(X1453/W1453)>=10,\"N.M.\",X1453/W1453))))","v":"N.M."}]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F1454-G1454","v":-516.42000000000007},{"$f":"IF(G1454<0,IF(H1454=0,0,IF(OR(G1454=0,F1454=0),\"N.M.\",IF(ABS(H1454/G1454)>=10,\"N.M.\",H1454/(-G1454)))),IF(H1454=0,0,IF(OR(G1454=0,F1454=0),\"N.M.\",IF(ABS(H1454/G1454)>=10,\"N.M.\",H1454/G1454))))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K1454-L1454","v":32388.86},{"$f":"IF(L1454<0,IF(M1454=0,0,IF(OR(L1454=0,K1454=0),\"N.M.\",IF(ABS(M1454/L1454)>=10,\"N.M.\",M1454/(-L1454)))),IF(M1454=0,0,IF(OR(L1454=0,K1454=0),\"N.M.\",IF(ABS(M1454/L1454)>=10,\"N.M.\",M1454/L1454))))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q1454-R1454","v":10914.18},{"$f":"IF(R1454<0,IF(S1454=0,0,IF(OR(R1454=0,Q1454=0),\"N.M.\",IF(ABS(S1454/R1454)>=10,\"N.M.\",S1454/(-R1454)))),IF(S1454=0,0,IF(OR(R1454=0,Q1454=0),\"N.M.\",IF(ABS(S1454/R1454)>=10,\"N.M.\",S1454/R1454))))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V1454-W1454","v":38164.710000000006},{"$f":"IF(W1454<0,IF(X1454=0,0,IF(OR(W1454=0,V1454=0),\"N.M.\",IF(ABS(X1454/W1454)>=10,\"N.M.\",X1454/(-W1454)))),IF(X1454=0,0,IF(OR(W1454=0,V1454=0),\"N.M.\",IF(ABS(X1454/W1454)>=10,\"N.M.\",X1454/W1454))))","v":0.9875880982373626}]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F1455-G1455","v":46920.061999999976},{"$f":"IF(G1455<0,IF(H1455=0,0,IF(OR(G1455=0,F1455=0),\"N.M.\",IF(ABS(H1455/G1455)>=10,\"N.M.\",H1455/(-G1455)))),IF(H1455=0,0,IF(OR(G1455=0,F1455=0),\"N.M.\",IF(ABS(H1455/G1455)>=10,\"N.M.\",H1455/G1455))))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K1455-L1455","v":-1532707.4440000001},{"$f":"IF(L1455<0,IF(M1455=0,0,IF(OR(L1455=0,K1455=0),\"N.M.\",IF(ABS(M1455/L1455)>=10,\"N.M.\",M1455/(-L1455)))),IF(M1455=0,0,IF(OR(L1455=0,K1455=0),\"N.M.\",IF(ABS(M1455/L1455)>=10,\"N.M.\",M1455/L1455))))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q1455-R1455","v":-387108.73999999987},{"$f":"IF(R1455<0,IF(S1455=0,0,IF(OR(R1455=0,Q1455=0),\"N.M.\",IF(ABS(S1455/R1455)>=10,\"N.M.\",S1455/(-R1455)))),IF(S1455=0,0,IF(OR(R1455=0,Q1455=0),\"N.M.\",IF(ABS(S1455/R1455)>=10,\"N.M.\",S1455/R1455))))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V1455-W1455","v":-1790357.0840000007},{"$f":"IF(W1455<0,IF(X1455=0,0,IF(OR(W1455=0,V1455=0),\"N.M.\",IF(ABS(X1455/W1455)>=10,\"N.M.\",X1455/(-W1455)))),IF(X1455=0,0,IF(OR(W1455=0,V1455=0),\"N.M.\",IF(ABS(X1455/W1455)>=10,\"N.M.\",X1455/W1455))))","v":-0.27710158666485502}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F1456-G1456","v":-455.59999999999991},{"$f":"IF(G1456<0,IF(H1456=0,0,IF(OR(G1456=0,F1456=0),\"N.M.\",IF(ABS(H1456/G1456)>=10,\"N.M.\",H1456/(-G1456)))),IF(H1456=0,0,IF(OR(G1456=0,F1456=0),\"N.M.\",IF(ABS(H1456/G1456)>=10,\"N.M.\",H1456/G1456))))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K1456-L1456","v":-2119.9300000000003},{"$f":"IF(L1456<0,IF(M1456=0,0,IF(OR(L1456=0,K1456=0),\"N.M.\",IF(ABS(M1456/L1456)>=10,\"N.M.\",M1456/(-L1456)))),IF(M1456=0,0,IF(OR(L1456=0,K1456=0),\"N.M.\",IF(ABS(M1456/L1456)>=10,\"N.M.\",M1456/L1456))))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q1456-R1456","v":-866.47000000000116},{"$f":"IF(R1456<0,IF(S1456=0,0,IF(OR(R1456=0,Q1456=0),\"N.M.\",IF(ABS(S1456/R1456)>=10,\"N.M.\",S1456/(-R1456)))),IF(S1456=0,0,IF(OR(R1456=0,Q1456=0),\"N.M.\",IF(ABS(S1456/R1456)>=10,\"N.M.\",S1456/R1456))))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V1456-W1456","v":-727.06999999999971},{"$f":"IF(W1456<0,IF(X1456=0,0,IF(OR(W1456=0,V1456=0),\"N.M.\",IF(ABS(X1456/W1456)>=10,\"N.M.\",X1456/(-W1456)))),IF(X1456=0,0,IF(OR(W1456=0,V1456=0),\"N.M.\",IF(ABS(X1456/W1456)>=10,\"N.M.\",X1456/W1456))))","v":-1.4368833187188498E-2}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F1457-G1457","v":0},{"$f":"IF(G1457<0,IF(H1457=0,0,IF(OR(G1457=0,F1457=0),\"N.M.\",IF(ABS(H1457/G1457)>=10,\"N.M.\",H1457/(-G1457)))),IF(H1457=0,0,IF(OR(G1457=0,F1457=0),\"N.M.\",IF(ABS(H1457/G1457)>=10,\"N.M.\",H1457/G1457))))","v":0},null,0,10130,{"$f":"+K1457-L1457","v":-10130},{"$f":"IF(L1457<0,IF(M1457=0,0,IF(OR(L1457=0,K1457=0),\"N.M.\",IF(ABS(M1457/L1457)>=10,\"N.M.\",M1457/(-L1457)))),IF(M1457=0,0,IF(OR(L1457=0,K1457=0),\"N.M.\",IF(ABS(M1457/L1457)>=10,\"N.M.\",M1457/L1457))))","v":"N.M."},null,null,0,0,{"$f":"+Q1457-R1457","v":0},{"$f":"IF(R1457<0,IF(S1457=0,0,IF(OR(R1457=0,Q1457=0),\"N.M.\",IF(ABS(S1457/R1457)>=10,\"N.M.\",S1457/(-R1457)))),IF(S1457=0,0,IF(OR(R1457=0,Q1457=0),\"N.M.\",IF(ABS(S1457/R1457)>=10,\"N.M.\",S1457/R1457))))","v":0},null,0,10130,{"$f":"+V1457-W1457","v":-10130},{"$f":"IF(W1457<0,IF(X1457=0,0,IF(OR(W1457=0,V1457=0),\"N.M.\",IF(ABS(X1457/W1457)>=10,\"N.M.\",X1457/(-W1457)))),IF(X1457=0,0,IF(OR(W1457=0,V1457=0),\"N.M.\",IF(ABS(X1457/W1457)>=10,\"N.M.\",X1457/W1457))))","v":"N.M."}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F1458-G1458","v":0},{"$f":"IF(G1458<0,IF(H1458=0,0,IF(OR(G1458=0,F1458=0),\"N.M.\",IF(ABS(H1458/G1458)>=10,\"N.M.\",H1458/(-G1458)))),IF(H1458=0,0,IF(OR(G1458=0,F1458=0),\"N.M.\",IF(ABS(H1458/G1458)>=10,\"N.M.\",H1458/G1458))))","v":0},null,0,367.46,{"$f":"+K1458-L1458","v":-367.46},{"$f":"IF(L1458<0,IF(M1458=0,0,IF(OR(L1458=0,K1458=0),\"N.M.\",IF(ABS(M1458/L1458)>=10,\"N.M.\",M1458/(-L1458)))),IF(M1458=0,0,IF(OR(L1458=0,K1458=0),\"N.M.\",IF(ABS(M1458/L1458)>=10,\"N.M.\",M1458/L1458))))","v":"N.M."},null,null,0,0,{"$f":"+Q1458-R1458","v":0},{"$f":"IF(R1458<0,IF(S1458=0,0,IF(OR(R1458=0,Q1458=0),\"N.M.\",IF(ABS(S1458/R1458)>=10,\"N.M.\",S1458/(-R1458)))),IF(S1458=0,0,IF(OR(R1458=0,Q1458=0),\"N.M.\",IF(ABS(S1458/R1458)>=10,\"N.M.\",S1458/R1458))))","v":0},null,0,489.34,{"$f":"+V1458-W1458","v":-489.34},{"$f":"IF(W1458<0,IF(X1458=0,0,IF(OR(W1458=0,V1458=0),\"N.M.\",IF(ABS(X1458/W1458)>=10,\"N.M.\",X1458/(-W1458)))),IF(X1458=0,0,IF(OR(W1458=0,V1458=0),\"N.M.\",IF(ABS(X1458/W1458)>=10,\"N.M.\",X1458/W1458))))","v":"N.M."}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F1459-G1459","v":193.17000000000002},{"$f":"IF(G1459<0,IF(H1459=0,0,IF(OR(G1459=0,F1459=0),\"N.M.\",IF(ABS(H1459/G1459)>=10,\"N.M.\",H1459/(-G1459)))),IF(H1459=0,0,IF(OR(G1459=0,F1459=0),\"N.M.\",IF(ABS(H1459/G1459)>=10,\"N.M.\",H1459/G1459))))","v":"N.M."},null,1931.7,0,{"$f":"+K1459-L1459","v":1931.7},{"$f":"IF(L1459<0,IF(M1459=0,0,IF(OR(L1459=0,K1459=0),\"N.M.\",IF(ABS(M1459/L1459)>=10,\"N.M.\",M1459/(-L1459)))),IF(M1459=0,0,IF(OR(L1459=0,K1459=0),\"N.M.\",IF(ABS(M1459/L1459)>=10,\"N.M.\",M1459/L1459))))","v":"N.M."},null,null,579.51,0,{"$f":"+Q1459-R1459","v":579.51},{"$f":"IF(R1459<0,IF(S1459=0,0,IF(OR(R1459=0,Q1459=0),\"N.M.\",IF(ABS(S1459/R1459)>=10,\"N.M.\",S1459/(-R1459)))),IF(S1459=0,0,IF(OR(R1459=0,Q1459=0),\"N.M.\",IF(ABS(S1459/R1459)>=10,\"N.M.\",S1459/R1459))))","v":"N.M."},null,1931.7,0,{"$f":"+V1459-W1459","v":1931.7},{"$f":"IF(W1459<0,IF(X1459=0,0,IF(OR(W1459=0,V1459=0),\"N.M.\",IF(ABS(X1459/W1459)>=10,\"N.M.\",X1459/(-W1459)))),IF(X1459=0,0,IF(OR(W1459=0,V1459=0),\"N.M.\",IF(ABS(X1459/W1459)>=10,\"N.M.\",X1459/W1459))))","v":"N.M."}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F1460-G1460","v":-2512.75},{"$f":"IF(G1460<0,IF(H1460=0,0,IF(OR(G1460=0,F1460=0),\"N.M.\",IF(ABS(H1460/G1460)>=10,\"N.M.\",H1460/(-G1460)))),IF(H1460=0,0,IF(OR(G1460=0,F1460=0),\"N.M.\",IF(ABS(H1460/G1460)>=10,\"N.M.\",H1460/G1460))))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K1460-L1460","v":-17769.949999999997},{"$f":"IF(L1460<0,IF(M1460=0,0,IF(OR(L1460=0,K1460=0),\"N.M.\",IF(ABS(M1460/L1460)>=10,\"N.M.\",M1460/(-L1460)))),IF(M1460=0,0,IF(OR(L1460=0,K1460=0),\"N.M.\",IF(ABS(M1460/L1460)>=10,\"N.M.\",M1460/L1460))))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q1460-R1460","v":-7966.9},{"$f":"IF(R1460<0,IF(S1460=0,0,IF(OR(R1460=0,Q1460=0),\"N.M.\",IF(ABS(S1460/R1460)>=10,\"N.M.\",S1460/(-R1460)))),IF(S1460=0,0,IF(OR(R1460=0,Q1460=0),\"N.M.\",IF(ABS(S1460/R1460)>=10,\"N.M.\",S1460/R1460))))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V1460-W1460","v":-13430.599999999999},{"$f":"IF(W1460<0,IF(X1460=0,0,IF(OR(W1460=0,V1460=0),\"N.M.\",IF(ABS(X1460/W1460)>=10,\"N.M.\",X1460/(-W1460)))),IF(X1460=0,0,IF(OR(W1460=0,V1460=0),\"N.M.\",IF(ABS(X1460/W1460)>=10,\"N.M.\",X1460/W1460))))","v":-0.39682037869686815}]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F1461-G1461","v":0},{"$f":"IF(G1461<0,IF(H1461=0,0,IF(OR(G1461=0,F1461=0),\"N.M.\",IF(ABS(H1461/G1461)>=10,\"N.M.\",H1461/(-G1461)))),IF(H1461=0,0,IF(OR(G1461=0,F1461=0),\"N.M.\",IF(ABS(H1461/G1461)>=10,\"N.M.\",H1461/G1461))))","v":0},null,-157142.86000000002,42857.15,{"$f":"+K1461-L1461","v":-200000.01},{"$f":"IF(L1461<0,IF(M1461=0,0,IF(OR(L1461=0,K1461=0),\"N.M.\",IF(ABS(M1461/L1461)>=10,\"N.M.\",M1461/(-L1461)))),IF(M1461=0,0,IF(OR(L1461=0,K1461=0),\"N.M.\",IF(ABS(M1461/L1461)>=10,\"N.M.\",M1461/L1461))))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q1461-R1461","v":-200000.01},{"$f":"IF(R1461<0,IF(S1461=0,0,IF(OR(R1461=0,Q1461=0),\"N.M.\",IF(ABS(S1461/R1461)>=10,\"N.M.\",S1461/(-R1461)))),IF(S1461=0,0,IF(OR(R1461=0,Q1461=0),\"N.M.\",IF(ABS(S1461/R1461)>=10,\"N.M.\",S1461/R1461))))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V1461-W1461","v":-200000.01},{"$f":"IF(W1461<0,IF(X1461=0,0,IF(OR(W1461=0,V1461=0),\"N.M.\",IF(ABS(X1461/W1461)>=10,\"N.M.\",X1461/(-W1461)))),IF(X1461=0,0,IF(OR(W1461=0,V1461=0),\"N.M.\",IF(ABS(X1461/W1461)>=10,\"N.M.\",X1461/W1461))))","v":-4.6666661222223134}]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F1462-G1462","v":-11.99},{"$f":"IF(G1462<0,IF(H1462=0,0,IF(OR(G1462=0,F1462=0),\"N.M.\",IF(ABS(H1462/G1462)>=10,\"N.M.\",H1462/(-G1462)))),IF(H1462=0,0,IF(OR(G1462=0,F1462=0),\"N.M.\",IF(ABS(H1462/G1462)>=10,\"N.M.\",H1462/G1462))))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K1462-L1462","v":-84.300000000000011},{"$f":"IF(L1462<0,IF(M1462=0,0,IF(OR(L1462=0,K1462=0),\"N.M.\",IF(ABS(M1462/L1462)>=10,\"N.M.\",M1462/(-L1462)))),IF(M1462=0,0,IF(OR(L1462=0,K1462=0),\"N.M.\",IF(ABS(M1462/L1462)>=10,\"N.M.\",M1462/L1462))))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q1462-R1462","v":-38.07},{"$f":"IF(R1462<0,IF(S1462=0,0,IF(OR(R1462=0,Q1462=0),\"N.M.\",IF(ABS(S1462/R1462)>=10,\"N.M.\",S1462/(-R1462)))),IF(S1462=0,0,IF(OR(R1462=0,Q1462=0),\"N.M.\",IF(ABS(S1462/R1462)>=10,\"N.M.\",S1462/R1462))))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V1462-W1462","v":-64.13},{"$f":"IF(W1462<0,IF(X1462=0,0,IF(OR(W1462=0,V1462=0),\"N.M.\",IF(ABS(X1462/W1462)>=10,\"N.M.\",X1462/(-W1462)))),IF(X1462=0,0,IF(OR(W1462=0,V1462=0),\"N.M.\",IF(ABS(X1462/W1462)>=10,\"N.M.\",X1462/W1462))))","v":-0.39374961625836552}]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F1463-G1463","v":-62348.779999999984},{"$f":"IF(G1463<0,IF(H1463=0,0,IF(OR(G1463=0,F1463=0),\"N.M.\",IF(ABS(H1463/G1463)>=10,\"N.M.\",H1463/(-G1463)))),IF(H1463=0,0,IF(OR(G1463=0,F1463=0),\"N.M.\",IF(ABS(H1463/G1463)>=10,\"N.M.\",H1463/G1463))))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K1463-L1463","v":-660659.84},{"$f":"IF(L1463<0,IF(M1463=0,0,IF(OR(L1463=0,K1463=0),\"N.M.\",IF(ABS(M1463/L1463)>=10,\"N.M.\",M1463/(-L1463)))),IF(M1463=0,0,IF(OR(L1463=0,K1463=0),\"N.M.\",IF(ABS(M1463/L1463)>=10,\"N.M.\",M1463/L1463))))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q1463-R1463","v":-219635.71000000002},{"$f":"IF(R1463<0,IF(S1463=0,0,IF(OR(R1463=0,Q1463=0),\"N.M.\",IF(ABS(S1463/R1463)>=10,\"N.M.\",S1463/(-R1463)))),IF(S1463=0,0,IF(OR(R1463=0,Q1463=0),\"N.M.\",IF(ABS(S1463/R1463)>=10,\"N.M.\",S1463/R1463))))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V1463-W1463","v":-688533.96000000008},{"$f":"IF(W1463<0,IF(X1463=0,0,IF(OR(W1463=0,V1463=0),\"N.M.\",IF(ABS(X1463/W1463)>=10,\"N.M.\",X1463/(-W1463)))),IF(X1463=0,0,IF(OR(W1463=0,V1463=0),\"N.M.\",IF(ABS(X1463/W1463)>=10,\"N.M.\",X1463/W1463))))","v":-0.40376016637452627}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F1464-G1464","v":180.33},{"$f":"IF(G1464<0,IF(H1464=0,0,IF(OR(G1464=0,F1464=0),\"N.M.\",IF(ABS(H1464/G1464)>=10,\"N.M.\",H1464/(-G1464)))),IF(H1464=0,0,IF(OR(G1464=0,F1464=0),\"N.M.\",IF(ABS(H1464/G1464)>=10,\"N.M.\",H1464/G1464))))","v":"N.M."},null,180.33,0,{"$f":"+K1464-L1464","v":180.33},{"$f":"IF(L1464<0,IF(M1464=0,0,IF(OR(L1464=0,K1464=0),\"N.M.\",IF(ABS(M1464/L1464)>=10,\"N.M.\",M1464/(-L1464)))),IF(M1464=0,0,IF(OR(L1464=0,K1464=0),\"N.M.\",IF(ABS(M1464/L1464)>=10,\"N.M.\",M1464/L1464))))","v":"N.M."},null,null,180.33,0,{"$f":"+Q1464-R1464","v":180.33},{"$f":"IF(R1464<0,IF(S1464=0,0,IF(OR(R1464=0,Q1464=0),\"N.M.\",IF(ABS(S1464/R1464)>=10,\"N.M.\",S1464/(-R1464)))),IF(S1464=0,0,IF(OR(R1464=0,Q1464=0),\"N.M.\",IF(ABS(S1464/R1464)>=10,\"N.M.\",S1464/R1464))))","v":"N.M."},null,180.33,0,{"$f":"+V1464-W1464","v":180.33},{"$f":"IF(W1464<0,IF(X1464=0,0,IF(OR(W1464=0,V1464=0),\"N.M.\",IF(ABS(X1464/W1464)>=10,\"N.M.\",X1464/(-W1464)))),IF(X1464=0,0,IF(OR(W1464=0,V1464=0),\"N.M.\",IF(ABS(X1464/W1464)>=10,\"N.M.\",X1464/W1464))))","v":"N.M."}]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F1465-G1465","v":-69130.929999999993},{"$f":"IF(G1465<0,IF(H1465=0,0,IF(OR(G1465=0,F1465=0),\"N.M.\",IF(ABS(H1465/G1465)>=10,\"N.M.\",H1465/(-G1465)))),IF(H1465=0,0,IF(OR(G1465=0,F1465=0),\"N.M.\",IF(ABS(H1465/G1465)>=10,\"N.M.\",H1465/G1465))))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K1465-L1465","v":-198458.17999999993},{"$f":"IF(L1465<0,IF(M1465=0,0,IF(OR(L1465=0,K1465=0),\"N.M.\",IF(ABS(M1465/L1465)>=10,\"N.M.\",M1465/(-L1465)))),IF(M1465=0,0,IF(OR(L1465=0,K1465=0),\"N.M.\",IF(ABS(M1465/L1465)>=10,\"N.M.\",M1465/L1465))))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q1465-R1465","v":-390124.23},{"$f":"IF(R1465<0,IF(S1465=0,0,IF(OR(R1465=0,Q1465=0),\"N.M.\",IF(ABS(S1465/R1465)>=10,\"N.M.\",S1465/(-R1465)))),IF(S1465=0,0,IF(OR(R1465=0,Q1465=0),\"N.M.\",IF(ABS(S1465/R1465)>=10,\"N.M.\",S1465/R1465))))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V1465-W1465","v":51141.65000000014},{"$f":"IF(W1465<0,IF(X1465=0,0,IF(OR(W1465=0,V1465=0),\"N.M.\",IF(ABS(X1465/W1465)>=10,\"N.M.\",X1465/(-W1465)))),IF(X1465=0,0,IF(OR(W1465=0,V1465=0),\"N.M.\",IF(ABS(X1465/W1465)>=10,\"N.M.\",X1465/W1465))))","v":3.3104306478869597E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F1466-G1466","v":-799037.9600000002},{"$f":"IF(G1466<0,IF(H1466=0,0,IF(OR(G1466=0,F1466=0),\"N.M.\",IF(ABS(H1466/G1466)>=10,\"N.M.\",H1466/(-G1466)))),IF(H1466=0,0,IF(OR(G1466=0,F1466=0),\"N.M.\",IF(ABS(H1466/G1466)>=10,\"N.M.\",H1466/G1466))))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K1466-L1466","v":-1172981.2299999986},{"$f":"IF(L1466<0,IF(M1466=0,0,IF(OR(L1466=0,K1466=0),\"N.M.\",IF(ABS(M1466/L1466)>=10,\"N.M.\",M1466/(-L1466)))),IF(M1466=0,0,IF(OR(L1466=0,K1466=0),\"N.M.\",IF(ABS(M1466/L1466)>=10,\"N.M.\",M1466/L1466))))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q1466-R1466","v":-2260157.71},{"$f":"IF(R1466<0,IF(S1466=0,0,IF(OR(R1466=0,Q1466=0),\"N.M.\",IF(ABS(S1466/R1466)>=10,\"N.M.\",S1466/(-R1466)))),IF(S1466=0,0,IF(OR(R1466=0,Q1466=0),\"N.M.\",IF(ABS(S1466/R1466)>=10,\"N.M.\",S1466/R1466))))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V1466-W1466","v":-1643076.3899999969},{"$f":"IF(W1466<0,IF(X1466=0,0,IF(OR(W1466=0,V1466=0),\"N.M.\",IF(ABS(X1466/W1466)>=10,\"N.M.\",X1466/(-W1466)))),IF(X1466=0,0,IF(OR(W1466=0,V1466=0),\"N.M.\",IF(ABS(X1466/W1466)>=10,\"N.M.\",X1466/W1466))))","v":-0.11234697829885681}]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F1467-G1467","v":0},{"$f":"IF(G1467<0,IF(H1467=0,0,IF(OR(G1467=0,F1467=0),\"N.M.\",IF(ABS(H1467/G1467)>=10,\"N.M.\",H1467/(-G1467)))),IF(H1467=0,0,IF(OR(G1467=0,F1467=0),\"N.M.\",IF(ABS(H1467/G1467)>=10,\"N.M.\",H1467/G1467))))","v":0},null,0,0,{"$f":"+K1467-L1467","v":0},{"$f":"IF(L1467<0,IF(M1467=0,0,IF(OR(L1467=0,K1467=0),\"N.M.\",IF(ABS(M1467/L1467)>=10,\"N.M.\",M1467/(-L1467)))),IF(M1467=0,0,IF(OR(L1467=0,K1467=0),\"N.M.\",IF(ABS(M1467/L1467)>=10,\"N.M.\",M1467/L1467))))","v":0},null,null,0,0,{"$f":"+Q1467-R1467","v":0},{"$f":"IF(R1467<0,IF(S1467=0,0,IF(OR(R1467=0,Q1467=0),\"N.M.\",IF(ABS(S1467/R1467)>=10,\"N.M.\",S1467/(-R1467)))),IF(S1467=0,0,IF(OR(R1467=0,Q1467=0),\"N.M.\",IF(ABS(S1467/R1467)>=10,\"N.M.\",S1467/R1467))))","v":0},null,0,0,{"$f":"+V1467-W1467","v":0},{"$f":"IF(W1467<0,IF(X1467=0,0,IF(OR(W1467=0,V1467=0),\"N.M.\",IF(ABS(X1467/W1467)>=10,\"N.M.\",X1467/(-W1467)))),IF(X1467=0,0,IF(OR(W1467=0,V1467=0),\"N.M.\",IF(ABS(X1467/W1467)>=10,\"N.M.\",X1467/W1467))))","v":0}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F1468-G1468","v":605.15000000000009},{"$f":"IF(G1468<0,IF(H1468=0,0,IF(OR(G1468=0,F1468=0),\"N.M.\",IF(ABS(H1468/G1468)>=10,\"N.M.\",H1468/(-G1468)))),IF(H1468=0,0,IF(OR(G1468=0,F1468=0),\"N.M.\",IF(ABS(H1468/G1468)>=10,\"N.M.\",H1468/G1468))))","v":0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K1468-L1468","v":4358.6600000000008},{"$f":"IF(L1468<0,IF(M1468=0,0,IF(OR(L1468=0,K1468=0),\"N.M.\",IF(ABS(M1468/L1468)>=10,\"N.M.\",M1468/(-L1468)))),IF(M1468=0,0,IF(OR(L1468=0,K1468=0),\"N.M.\",IF(ABS(M1468/L1468)>=10,\"N.M.\",M1468/L1468))))","v":0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q1468-R1468","v":1422.9500000000003},{"$f":"IF(R1468<0,IF(S1468=0,0,IF(OR(R1468=0,Q1468=0),\"N.M.\",IF(ABS(S1468/R1468)>=10,\"N.M.\",S1468/(-R1468)))),IF(S1468=0,0,IF(OR(R1468=0,Q1468=0),\"N.M.\",IF(ABS(S1468/R1468)>=10,\"N.M.\",S1468/R1468))))","v":0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V1468-W1468","v":3792.83},{"$f":"IF(W1468<0,IF(X1468=0,0,IF(OR(W1468=0,V1468=0),\"N.M.\",IF(ABS(X1468/W1468)>=10,\"N.M.\",X1468/(-W1468)))),IF(X1468=0,0,IF(OR(W1468=0,V1468=0),\"N.M.\",IF(ABS(X1468/W1468)>=10,\"N.M.\",X1468/W1468))))","v":0.38199824351490391}]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F1469-G1469","v":0},{"$f":"IF(G1469<0,IF(H1469=0,0,IF(OR(G1469=0,F1469=0),\"N.M.\",IF(ABS(H1469/G1469)>=10,\"N.M.\",H1469/(-G1469)))),IF(H1469=0,0,IF(OR(G1469=0,F1469=0),\"N.M.\",IF(ABS(H1469/G1469)>=10,\"N.M.\",H1469/G1469))))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K1469-L1469","v":-36305.679999999935},{"$f":"IF(L1469<0,IF(M1469=0,0,IF(OR(L1469=0,K1469=0),\"N.M.\",IF(ABS(M1469/L1469)>=10,\"N.M.\",M1469/(-L1469)))),IF(M1469=0,0,IF(OR(L1469=0,K1469=0),\"N.M.\",IF(ABS(M1469/L1469)>=10,\"N.M.\",M1469/L1469))))","v":-6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q1469-R1469","v":0},{"$f":"IF(R1469<0,IF(S1469=0,0,IF(OR(R1469=0,Q1469=0),\"N.M.\",IF(ABS(S1469/R1469)>=10,\"N.M.\",S1469/(-R1469)))),IF(S1469=0,0,IF(OR(R1469=0,Q1469=0),\"N.M.\",IF(ABS(S1469/R1469)>=10,\"N.M.\",S1469/R1469))))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V1469-W1469","v":-191525.33999999991},{"$f":"IF(W1469<0,IF(X1469=0,0,IF(OR(W1469=0,V1469=0),\"N.M.\",IF(ABS(X1469/W1469)>=10,\"N.M.\",X1469/(-W1469)))),IF(X1469=0,0,IF(OR(W1469=0,V1469=0),\"N.M.\",IF(ABS(X1469/W1469)>=10,\"N.M.\",X1469/W1469))))","v":-0.37722037694278715}]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F1470-G1470","v":513288.67999999993},{"$f":"IF(G1470<0,IF(H1470=0,0,IF(OR(G1470=0,F1470=0),\"N.M.\",IF(ABS(H1470/G1470)>=10,\"N.M.\",H1470/(-G1470)))),IF(H1470=0,0,IF(OR(G1470=0,F1470=0),\"N.M.\",IF(ABS(H1470/G1470)>=10,\"N.M.\",H1470/G1470))))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K1470-L1470","v":1811919.0700000003},{"$f":"IF(L1470<0,IF(M1470=0,0,IF(OR(L1470=0,K1470=0),\"N.M.\",IF(ABS(M1470/L1470)>=10,\"N.M.\",M1470/(-L1470)))),IF(M1470=0,0,IF(OR(L1470=0,K1470=0),\"N.M.\",IF(ABS(M1470/L1470)>=10,\"N.M.\",M1470/L1470))))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q1470-R1470","v":1072601.22},{"$f":"IF(R1470<0,IF(S1470=0,0,IF(OR(R1470=0,Q1470=0),\"N.M.\",IF(ABS(S1470/R1470)>=10,\"N.M.\",S1470/(-R1470)))),IF(S1470=0,0,IF(OR(R1470=0,Q1470=0),\"N.M.\",IF(ABS(S1470/R1470)>=10,\"N.M.\",S1470/R1470))))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V1470-W1470","v":1096235.6499999994},{"$f":"IF(W1470<0,IF(X1470=0,0,IF(OR(W1470=0,V1470=0),\"N.M.\",IF(ABS(X1470/W1470)>=10,\"N.M.\",X1470/(-W1470)))),IF(X1470=0,0,IF(OR(W1470=0,V1470=0),\"N.M.\",IF(ABS(X1470/W1470)>=10,\"N.M.\",X1470/W1470))))","v":0.23499983139814187}]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F1471-G1471","v":-1178.45},{"$f":"IF(G1471<0,IF(H1471=0,0,IF(OR(G1471=0,F1471=0),\"N.M.\",IF(ABS(H1471/G1471)>=10,\"N.M.\",H1471/(-G1471)))),IF(H1471=0,0,IF(OR(G1471=0,F1471=0),\"N.M.\",IF(ABS(H1471/G1471)>=10,\"N.M.\",H1471/G1471))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+K1471-L1471","v":45756.950000000004},{"$f":"IF(L1471<0,IF(M1471=0,0,IF(OR(L1471=0,K1471=0),\"N.M.\",IF(ABS(M1471/L1471)>=10,\"N.M.\",M1471/(-L1471)))),IF(M1471=0,0,IF(OR(L1471=0,K1471=0),\"N.M.\",IF(ABS(M1471/L1471)>=10,\"N.M.\",M1471/L1471))))","v":"N.M."},null,null,10461.450000000001,0,{"$f":"+Q1471-R1471","v":10461.450000000001},{"$f":"IF(R1471<0,IF(S1471=0,0,IF(OR(R1471=0,Q1471=0),\"N.M.\",IF(ABS(S1471/R1471)>=10,\"N.M.\",S1471/(-R1471)))),IF(S1471=0,0,IF(OR(R1471=0,Q1471=0),\"N.M.\",IF(ABS(S1471/R1471)>=10,\"N.M.\",S1471/R1471))))","v":"N.M."},null,45756.950000000004,0,{"$f":"+V1471-W1471","v":45756.950000000004},{"$f":"IF(W1471<0,IF(X1471=0,0,IF(OR(W1471=0,V1471=0),\"N.M.\",IF(ABS(X1471/W1471)>=10,\"N.M.\",X1471/(-W1471)))),IF(X1471=0,0,IF(OR(W1471=0,V1471=0),\"N.M.\",IF(ABS(X1471/W1471)>=10,\"N.M.\",X1471/W1471))))","v":"N.M."}]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F1472-G1472","v":1476.18},{"$f":"IF(G1472<0,IF(H1472=0,0,IF(OR(G1472=0,F1472=0),\"N.M.\",IF(ABS(H1472/G1472)>=10,\"N.M.\",H1472/(-G1472)))),IF(H1472=0,0,IF(OR(G1472=0,F1472=0),\"N.M.\",IF(ABS(H1472/G1472)>=10,\"N.M.\",H1472/G1472))))","v":"N.M."},null,4291.42,0,{"$f":"+K1472-L1472","v":4291.42},{"$f":"IF(L1472<0,IF(M1472=0,0,IF(OR(L1472=0,K1472=0),\"N.M.\",IF(ABS(M1472/L1472)>=10,\"N.M.\",M1472/(-L1472)))),IF(M1472=0,0,IF(OR(L1472=0,K1472=0),\"N.M.\",IF(ABS(M1472/L1472)>=10,\"N.M.\",M1472/L1472))))","v":"N.M."},null,null,2742.61,0,{"$f":"+Q1472-R1472","v":2742.61},{"$f":"IF(R1472<0,IF(S1472=0,0,IF(OR(R1472=0,Q1472=0),\"N.M.\",IF(ABS(S1472/R1472)>=10,\"N.M.\",S1472/(-R1472)))),IF(S1472=0,0,IF(OR(R1472=0,Q1472=0),\"N.M.\",IF(ABS(S1472/R1472)>=10,\"N.M.\",S1472/R1472))))","v":"N.M."},null,4291.42,0,{"$f":"+V1472-W1472","v":4291.42},{"$f":"IF(W1472<0,IF(X1472=0,0,IF(OR(W1472=0,V1472=0),\"N.M.\",IF(ABS(X1472/W1472)>=10,\"N.M.\",X1472/(-W1472)))),IF(X1472=0,0,IF(OR(W1472=0,V1472=0),\"N.M.\",IF(ABS(X1472/W1472)>=10,\"N.M.\",X1472/W1472))))","v":"N.M."}]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F1473-G1473","v":21552.179999999993},{"$f":"IF(G1473<0,IF(H1473=0,0,IF(OR(G1473=0,F1473=0),\"N.M.\",IF(ABS(H1473/G1473)>=10,\"N.M.\",H1473/(-G1473)))),IF(H1473=0,0,IF(OR(G1473=0,F1473=0),\"N.M.\",IF(ABS(H1473/G1473)>=10,\"N.M.\",H1473/G1473))))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K1473-L1473","v":-129183.62999999989},{"$f":"IF(L1473<0,IF(M1473=0,0,IF(OR(L1473=0,K1473=0),\"N.M.\",IF(ABS(M1473/L1473)>=10,\"N.M.\",M1473/(-L1473)))),IF(M1473=0,0,IF(OR(L1473=0,K1473=0),\"N.M.\",IF(ABS(M1473/L1473)>=10,\"N.M.\",M1473/L1473))))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q1473-R1473","v":2319.0800000000163},{"$f":"IF(R1473<0,IF(S1473=0,0,IF(OR(R1473=0,Q1473=0),\"N.M.\",IF(ABS(S1473/R1473)>=10,\"N.M.\",S1473/(-R1473)))),IF(S1473=0,0,IF(OR(R1473=0,Q1473=0),\"N.M.\",IF(ABS(S1473/R1473)>=10,\"N.M.\",S1473/R1473))))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V1473-W1473","v":-393099.24999999977},{"$f":"IF(W1473<0,IF(X1473=0,0,IF(OR(W1473=0,V1473=0),\"N.M.\",IF(ABS(X1473/W1473)>=10,\"N.M.\",X1473/(-W1473)))),IF(X1473=0,0,IF(OR(W1473=0,V1473=0),\"N.M.\",IF(ABS(X1473/W1473)>=10,\"N.M.\",X1473/W1473))))","v":-0.21846127444192986}]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F1474-G1474","v":0},{"$f":"IF(G1474<0,IF(H1474=0,0,IF(OR(G1474=0,F1474=0),\"N.M.\",IF(ABS(H1474/G1474)>=10,\"N.M.\",H1474/(-G1474)))),IF(H1474=0,0,IF(OR(G1474=0,F1474=0),\"N.M.\",IF(ABS(H1474/G1474)>=10,\"N.M.\",H1474/G1474))))","v":0},null,0,-13.57,{"$f":"+K1474-L1474","v":13.57},{"$f":"IF(L1474<0,IF(M1474=0,0,IF(OR(L1474=0,K1474=0),\"N.M.\",IF(ABS(M1474/L1474)>=10,\"N.M.\",M1474/(-L1474)))),IF(M1474=0,0,IF(OR(L1474=0,K1474=0),\"N.M.\",IF(ABS(M1474/L1474)>=10,\"N.M.\",M1474/L1474))))","v":"N.M."},null,null,0,0,{"$f":"+Q1474-R1474","v":0},{"$f":"IF(R1474<0,IF(S1474=0,0,IF(OR(R1474=0,Q1474=0),\"N.M.\",IF(ABS(S1474/R1474)>=10,\"N.M.\",S1474/(-R1474)))),IF(S1474=0,0,IF(OR(R1474=0,Q1474=0),\"N.M.\",IF(ABS(S1474/R1474)>=10,\"N.M.\",S1474/R1474))))","v":0},null,0,0,{"$f":"+V1474-W1474","v":0},{"$f":"IF(W1474<0,IF(X1474=0,0,IF(OR(W1474=0,V1474=0),\"N.M.\",IF(ABS(X1474/W1474)>=10,\"N.M.\",X1474/(-W1474)))),IF(X1474=0,0,IF(OR(W1474=0,V1474=0),\"N.M.\",IF(ABS(X1474/W1474)>=10,\"N.M.\",X1474/W1474))))","v":0}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F1475-G1475","v":13.99},{"$f":"IF(G1475<0,IF(H1475=0,0,IF(OR(G1475=0,F1475=0),\"N.M.\",IF(ABS(H1475/G1475)>=10,\"N.M.\",H1475/(-G1475)))),IF(H1475=0,0,IF(OR(G1475=0,F1475=0),\"N.M.\",IF(ABS(H1475/G1475)>=10,\"N.M.\",H1475/G1475))))","v":"N.M."},null,13.99,0,{"$f":"+K1475-L1475","v":13.99},{"$f":"IF(L1475<0,IF(M1475=0,0,IF(OR(L1475=0,K1475=0),\"N.M.\",IF(ABS(M1475/L1475)>=10,\"N.M.\",M1475/(-L1475)))),IF(M1475=0,0,IF(OR(L1475=0,K1475=0),\"N.M.\",IF(ABS(M1475/L1475)>=10,\"N.M.\",M1475/L1475))))","v":"N.M."},null,null,13.99,0,{"$f":"+Q1475-R1475","v":13.99},{"$f":"IF(R1475<0,IF(S1475=0,0,IF(OR(R1475=0,Q1475=0),\"N.M.\",IF(ABS(S1475/R1475)>=10,\"N.M.\",S1475/(-R1475)))),IF(S1475=0,0,IF(OR(R1475=0,Q1475=0),\"N.M.\",IF(ABS(S1475/R1475)>=10,\"N.M.\",S1475/R1475))))","v":"N.M."},null,13.99,0,{"$f":"+V1475-W1475","v":13.99},{"$f":"IF(W1475<0,IF(X1475=0,0,IF(OR(W1475=0,V1475=0),\"N.M.\",IF(ABS(X1475/W1475)>=10,\"N.M.\",X1475/(-W1475)))),IF(X1475=0,0,IF(OR(W1475=0,V1475=0),\"N.M.\",IF(ABS(X1475/W1475)>=10,\"N.M.\",X1475/W1475))))","v":"N.M."}]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F1476-G1476","v":0},{"$f":"IF(G1476<0,IF(H1476=0,0,IF(OR(G1476=0,F1476=0),\"N.M.\",IF(ABS(H1476/G1476)>=10,\"N.M.\",H1476/(-G1476)))),IF(H1476=0,0,IF(OR(G1476=0,F1476=0),\"N.M.\",IF(ABS(H1476/G1476)>=10,\"N.M.\",H1476/G1476))))","v":0},null,0.19,0,{"$f":"+K1476-L1476","v":0.19},{"$f":"IF(L1476<0,IF(M1476=0,0,IF(OR(L1476=0,K1476=0),\"N.M.\",IF(ABS(M1476/L1476)>=10,\"N.M.\",M1476/(-L1476)))),IF(M1476=0,0,IF(OR(L1476=0,K1476=0),\"N.M.\",IF(ABS(M1476/L1476)>=10,\"N.M.\",M1476/L1476))))","v":"N.M."},null,null,0,0,{"$f":"+Q1476-R1476","v":0},{"$f":"IF(R1476<0,IF(S1476=0,0,IF(OR(R1476=0,Q1476=0),\"N.M.\",IF(ABS(S1476/R1476)>=10,\"N.M.\",S1476/(-R1476)))),IF(S1476=0,0,IF(OR(R1476=0,Q1476=0),\"N.M.\",IF(ABS(S1476/R1476)>=10,\"N.M.\",S1476/R1476))))","v":0},null,0.19,0,{"$f":"+V1476-W1476","v":0.19},{"$f":"IF(W1476<0,IF(X1476=0,0,IF(OR(W1476=0,V1476=0),\"N.M.\",IF(ABS(X1476/W1476)>=10,\"N.M.\",X1476/(-W1476)))),IF(X1476=0,0,IF(OR(W1476=0,V1476=0),\"N.M.\",IF(ABS(X1476/W1476)>=10,\"N.M.\",X1476/W1476))))","v":"N.M."}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F1477-G1477","v":0},{"$f":"IF(G1477<0,IF(H1477=0,0,IF(OR(G1477=0,F1477=0),\"N.M.\",IF(ABS(H1477/G1477)>=10,\"N.M.\",H1477/(-G1477)))),IF(H1477=0,0,IF(OR(G1477=0,F1477=0),\"N.M.\",IF(ABS(H1477/G1477)>=10,\"N.M.\",H1477/G1477))))","v":0},null,0.01,0,{"$f":"+K1477-L1477","v":0.01},{"$f":"IF(L1477<0,IF(M1477=0,0,IF(OR(L1477=0,K1477=0),\"N.M.\",IF(ABS(M1477/L1477)>=10,\"N.M.\",M1477/(-L1477)))),IF(M1477=0,0,IF(OR(L1477=0,K1477=0),\"N.M.\",IF(ABS(M1477/L1477)>=10,\"N.M.\",M1477/L1477))))","v":"N.M."},null,null,0.01,0,{"$f":"+Q1477-R1477","v":0.01},{"$f":"IF(R1477<0,IF(S1477=0,0,IF(OR(R1477=0,Q1477=0),\"N.M.\",IF(ABS(S1477/R1477)>=10,\"N.M.\",S1477/(-R1477)))),IF(S1477=0,0,IF(OR(R1477=0,Q1477=0),\"N.M.\",IF(ABS(S1477/R1477)>=10,\"N.M.\",S1477/R1477))))","v":"N.M."},null,0.01,0,{"$f":"+V1477-W1477","v":0.01},{"$f":"IF(W1477<0,IF(X1477=0,0,IF(OR(W1477=0,V1477=0),\"N.M.\",IF(ABS(X1477/W1477)>=10,\"N.M.\",X1477/(-W1477)))),IF(X1477=0,0,IF(OR(W1477=0,V1477=0),\"N.M.\",IF(ABS(X1477/W1477)>=10,\"N.M.\",X1477/W1477))))","v":"N.M."}]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,8213710.3700000001,8938031.0199999996,{"$f":"+F1478-G1478","v":-724320.64999999944},{"$f":"IF(G1478<0,IF(H1478=0,0,IF(OR(G1478=0,F1478=0),\"N.M.\",IF(ABS(H1478/G1478)>=10,\"N.M.\",H1478/(-G1478)))),IF(H1478=0,0,IF(OR(G1478=0,F1478=0),\"N.M.\",IF(ABS(H1478/G1478)>=10,\"N.M.\",H1478/G1478))))","v":-8.1038055068195489E-2},null,98834824.829999998,75101853.079999998,{"$f":"+K1478-L1478","v":23732971.75},{"$f":"IF(L1478<0,IF(M1478=0,0,IF(OR(L1478=0,K1478=0),\"N.M.\",IF(ABS(M1478/L1478)>=10,\"N.M.\",M1478/(-L1478)))),IF(M1478=0,0,IF(OR(L1478=0,K1478=0),\"N.M.\",IF(ABS(M1478/L1478)>=10,\"N.M.\",M1478/L1478))))","v":0.31601046814010253},null,null,22438980.91,26381437.350000001,{"$f":"+Q1478-R1478","v":-3942456.4400000013},{"$f":"IF(R1478<0,IF(S1478=0,0,IF(OR(R1478=0,Q1478=0),\"N.M.\",IF(ABS(S1478/R1478)>=10,\"N.M.\",S1478/(-R1478)))),IF(S1478=0,0,IF(OR(R1478=0,Q1478=0),\"N.M.\",IF(ABS(S1478/R1478)>=10,\"N.M.\",S1478/R1478))))","v":-0.14944054744613833},null,112740687.61,94803085.359999999,{"$f":"+V1478-W1478","v":17937602.25},{"$f":"IF(W1478<0,IF(X1478=0,0,IF(OR(W1478=0,V1478=0),\"N.M.\",IF(ABS(X1478/W1478)>=10,\"N.M.\",X1478/(-W1478)))),IF(X1478=0,0,IF(OR(W1478=0,V1478=0),\"N.M.\",IF(ABS(X1478/W1478)>=10,\"N.M.\",X1478/W1478))))","v":0.18920905561126772}]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F1479-G1479","v":32587.75},{"$f":"IF(G1479<0,IF(H1479=0,0,IF(OR(G1479=0,F1479=0),\"N.M.\",IF(ABS(H1479/G1479)>=10,\"N.M.\",H1479/(-G1479)))),IF(H1479=0,0,IF(OR(G1479=0,F1479=0),\"N.M.\",IF(ABS(H1479/G1479)>=10,\"N.M.\",H1479/G1479))))","v":"N.M."},null,160836.33000000002,373078.23,{"$f":"+K1479-L1479","v":-212241.89999999997},{"$f":"IF(L1479<0,IF(M1479=0,0,IF(OR(L1479=0,K1479=0),\"N.M.\",IF(ABS(M1479/L1479)>=10,\"N.M.\",M1479/(-L1479)))),IF(M1479=0,0,IF(OR(L1479=0,K1479=0),\"N.M.\",IF(ABS(M1479/L1479)>=10,\"N.M.\",M1479/L1479))))","v":-0.56889382154514878},null,null,96712.040000000008,0,{"$f":"+Q1479-R1479","v":96712.040000000008},{"$f":"IF(R1479<0,IF(S1479=0,0,IF(OR(R1479=0,Q1479=0),\"N.M.\",IF(ABS(S1479/R1479)>=10,\"N.M.\",S1479/(-R1479)))),IF(S1479=0,0,IF(OR(R1479=0,Q1479=0),\"N.M.\",IF(ABS(S1479/R1479)>=10,\"N.M.\",S1479/R1479))))","v":"N.M."},null,160836.33000000002,522800.41,{"$f":"+V1479-W1479","v":-361964.07999999996},{"$f":"IF(W1479<0,IF(X1479=0,0,IF(OR(W1479=0,V1479=0),\"N.M.\",IF(ABS(X1479/W1479)>=10,\"N.M.\",X1479/(-W1479)))),IF(X1479=0,0,IF(OR(W1479=0,V1479=0),\"N.M.\",IF(ABS(X1479/W1479)>=10,\"N.M.\",X1479/W1479))))","v":-0.69235615174823595}]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-32126.82,201548.44,{"$f":"+F1480-G1480","v":-233675.26},{"$f":"IF(G1480<0,IF(H1480=0,0,IF(OR(G1480=0,F1480=0),\"N.M.\",IF(ABS(H1480/G1480)>=10,\"N.M.\",H1480/(-G1480)))),IF(H1480=0,0,IF(OR(G1480=0,F1480=0),\"N.M.\",IF(ABS(H1480/G1480)>=10,\"N.M.\",H1480/G1480))))","v":-1.1593999933713206},null,1852152.69,1016160.01,{"$f":"+K1480-L1480","v":835992.67999999993},{"$f":"IF(L1480<0,IF(M1480=0,0,IF(OR(L1480=0,K1480=0),\"N.M.\",IF(ABS(M1480/L1480)>=10,\"N.M.\",M1480/(-L1480)))),IF(M1480=0,0,IF(OR(L1480=0,K1480=0),\"N.M.\",IF(ABS(M1480/L1480)>=10,\"N.M.\",M1480/L1480))))","v":0.8226978741271268},null,null,-480389.31,604645.32000000007,{"$f":"+Q1480-R1480","v":-1085034.6300000001},{"$f":"IF(R1480<0,IF(S1480=0,0,IF(OR(R1480=0,Q1480=0),\"N.M.\",IF(ABS(S1480/R1480)>=10,\"N.M.\",S1480/(-R1480)))),IF(S1480=0,0,IF(OR(R1480=0,Q1480=0),\"N.M.\",IF(ABS(S1480/R1480)>=10,\"N.M.\",S1480/R1480))))","v":-1.7944976899846012},null,2255249.5699999998,1016160.01,{"$f":"+V1480-W1480","v":1239089.5599999998},{"$f":"IF(W1480<0,IF(X1480=0,0,IF(OR(W1480=0,V1480=0),\"N.M.\",IF(ABS(X1480/W1480)>=10,\"N.M.\",X1480/(-W1480)))),IF(X1480=0,0,IF(OR(W1480=0,V1480=0),\"N.M.\",IF(ABS(X1480/W1480)>=10,\"N.M.\",X1480/W1480))))","v":1.2193842975576257}]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F1481-G1481","v":0},{"$f":"IF(G1481<0,IF(H1481=0,0,IF(OR(G1481=0,F1481=0),\"N.M.\",IF(ABS(H1481/G1481)>=10,\"N.M.\",H1481/(-G1481)))),IF(H1481=0,0,IF(OR(G1481=0,F1481=0),\"N.M.\",IF(ABS(H1481/G1481)>=10,\"N.M.\",H1481/G1481))))","v":0},null,0,0,{"$f":"+K1481-L1481","v":0},{"$f":"IF(L1481<0,IF(M1481=0,0,IF(OR(L1481=0,K1481=0),\"N.M.\",IF(ABS(M1481/L1481)>=10,\"N.M.\",M1481/(-L1481)))),IF(M1481=0,0,IF(OR(L1481=0,K1481=0),\"N.M.\",IF(ABS(M1481/L1481)>=10,\"N.M.\",M1481/L1481))))","v":0},null,null,0,0,{"$f":"+Q1481-R1481","v":0},{"$f":"IF(R1481<0,IF(S1481=0,0,IF(OR(R1481=0,Q1481=0),\"N.M.\",IF(ABS(S1481/R1481)>=10,\"N.M.\",S1481/(-R1481)))),IF(S1481=0,0,IF(OR(R1481=0,Q1481=0),\"N.M.\",IF(ABS(S1481/R1481)>=10,\"N.M.\",S1481/R1481))))","v":0},null,0,0,{"$f":"+V1481-W1481","v":0},{"$f":"IF(W1481<0,IF(X1481=0,0,IF(OR(W1481=0,V1481=0),\"N.M.\",IF(ABS(X1481/W1481)>=10,\"N.M.\",X1481/(-W1481)))),IF(X1481=0,0,IF(OR(W1481=0,V1481=0),\"N.M.\",IF(ABS(X1481/W1481)>=10,\"N.M.\",X1481/W1481))))","v":0}]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-993.12,224.95000000000002,{"$f":"+F1482-G1482","v":-1218.07},{"$f":"IF(G1482<0,IF(H1482=0,0,IF(OR(G1482=0,F1482=0),\"N.M.\",IF(ABS(H1482/G1482)>=10,\"N.M.\",H1482/(-G1482)))),IF(H1482=0,0,IF(OR(G1482=0,F1482=0),\"N.M.\",IF(ABS(H1482/G1482)>=10,\"N.M.\",H1482/G1482))))","v":-5.4148477439430982},null,-2212.11,5604.8,{"$f":"+K1482-L1482","v":-7816.91},{"$f":"IF(L1482<0,IF(M1482=0,0,IF(OR(L1482=0,K1482=0),\"N.M.\",IF(ABS(M1482/L1482)>=10,\"N.M.\",M1482/(-L1482)))),IF(M1482=0,0,IF(OR(L1482=0,K1482=0),\"N.M.\",IF(ABS(M1482/L1482)>=10,\"N.M.\",M1482/L1482))))","v":-1.394681344561804},null,null,-605.4,1257.42,{"$f":"+Q1482-R1482","v":-1862.8200000000002},{"$f":"IF(R1482<0,IF(S1482=0,0,IF(OR(R1482=0,Q1482=0),\"N.M.\",IF(ABS(S1482/R1482)>=10,\"N.M.\",S1482/(-R1482)))),IF(S1482=0,0,IF(OR(R1482=0,Q1482=0),\"N.M.\",IF(ABS(S1482/R1482)>=10,\"N.M.\",S1482/R1482))))","v":-1.4814620413227084},null,-2904.62,5792.68,{"$f":"+V1482-W1482","v":-8697.2999999999993},{"$f":"IF(W1482<0,IF(X1482=0,0,IF(OR(W1482=0,V1482=0),\"N.M.\",IF(ABS(X1482/W1482)>=10,\"N.M.\",X1482/(-W1482)))),IF(X1482=0,0,IF(OR(W1482=0,V1482=0),\"N.M.\",IF(ABS(X1482/W1482)>=10,\"N.M.\",X1482/W1482))))","v":-1.5014293901959022}]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-8561.5,2240.5,{"$f":"+F1483-G1483","v":-10802},{"$f":"IF(G1483<0,IF(H1483=0,0,IF(OR(G1483=0,F1483=0),\"N.M.\",IF(ABS(H1483/G1483)>=10,\"N.M.\",H1483/(-G1483)))),IF(H1483=0,0,IF(OR(G1483=0,F1483=0),\"N.M.\",IF(ABS(H1483/G1483)>=10,\"N.M.\",H1483/G1483))))","v":-4.8212452577549652},null,-50600.93,59909.81,{"$f":"+K1483-L1483","v":-110510.73999999999},{"$f":"IF(L1483<0,IF(M1483=0,0,IF(OR(L1483=0,K1483=0),\"N.M.\",IF(ABS(M1483/L1483)>=10,\"N.M.\",M1483/(-L1483)))),IF(M1483=0,0,IF(OR(L1483=0,K1483=0),\"N.M.\",IF(ABS(M1483/L1483)>=10,\"N.M.\",M1483/L1483))))","v":-1.8446184356117969},null,null,-9898.0300000000007,16217.11,{"$f":"+Q1483-R1483","v":-26115.14},{"$f":"IF(R1483<0,IF(S1483=0,0,IF(OR(R1483=0,Q1483=0),\"N.M.\",IF(ABS(S1483/R1483)>=10,\"N.M.\",S1483/(-R1483)))),IF(S1483=0,0,IF(OR(R1483=0,Q1483=0),\"N.M.\",IF(ABS(S1483/R1483)>=10,\"N.M.\",S1483/R1483))))","v":-1.6103448764915573},null,-54444.74,68136.239999999991,{"$f":"+V1483-W1483","v":-122580.97999999998},{"$f":"IF(W1483<0,IF(X1483=0,0,IF(OR(W1483=0,V1483=0),\"N.M.\",IF(ABS(X1483/W1483)>=10,\"N.M.\",X1483/(-W1483)))),IF(X1483=0,0,IF(OR(W1483=0,V1483=0),\"N.M.\",IF(ABS(X1483/W1483)>=10,\"N.M.\",X1483/W1483))))","v":-1.7990570069613467}]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,262768.59999999998,282186.28000000003,{"$f":"+F1484-G1484","v":-19417.680000000051},{"$f":"IF(G1484<0,IF(H1484=0,0,IF(OR(G1484=0,F1484=0),\"N.M.\",IF(ABS(H1484/G1484)>=10,\"N.M.\",H1484/(-G1484)))),IF(H1484=0,0,IF(OR(G1484=0,F1484=0),\"N.M.\",IF(ABS(H1484/G1484)>=10,\"N.M.\",H1484/G1484))))","v":-6.8811566600615909E-2},null,2713469.56,2990777.1,{"$f":"+K1484-L1484","v":-277307.54000000004},{"$f":"IF(L1484<0,IF(M1484=0,0,IF(OR(L1484=0,K1484=0),\"N.M.\",IF(ABS(M1484/L1484)>=10,\"N.M.\",M1484/(-L1484)))),IF(M1484=0,0,IF(OR(L1484=0,K1484=0),\"N.M.\",IF(ABS(M1484/L1484)>=10,\"N.M.\",M1484/L1484))))","v":-9.2720898525002093E-2},null,null,797563.63,865147.27,{"$f":"+Q1484-R1484","v":-67583.640000000014},{"$f":"IF(R1484<0,IF(S1484=0,0,IF(OR(R1484=0,Q1484=0),\"N.M.\",IF(ABS(S1484/R1484)>=10,\"N.M.\",S1484/(-R1484)))),IF(S1484=0,0,IF(OR(R1484=0,Q1484=0),\"N.M.\",IF(ABS(S1484/R1484)>=10,\"N.M.\",S1484/R1484))))","v":-7.811807578147939E-2},null,3310163.94,3423273.9,{"$f":"+V1484-W1484","v":-113109.95999999996},{"$f":"IF(W1484<0,IF(X1484=0,0,IF(OR(W1484=0,V1484=0),\"N.M.\",IF(ABS(X1484/W1484)>=10,\"N.M.\",X1484/(-W1484)))),IF(X1484=0,0,IF(OR(W1484=0,V1484=0),\"N.M.\",IF(ABS(X1484/W1484)>=10,\"N.M.\",X1484/W1484))))","v":-3.3041457769417741E-2}]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F1485-G1485","v":0},{"$f":"IF(G1485<0,IF(H1485=0,0,IF(OR(G1485=0,F1485=0),\"N.M.\",IF(ABS(H1485/G1485)>=10,\"N.M.\",H1485/(-G1485)))),IF(H1485=0,0,IF(OR(G1485=0,F1485=0),\"N.M.\",IF(ABS(H1485/G1485)>=10,\"N.M.\",H1485/G1485))))","v":0},null,-1195730,-1195730,{"$f":"+K1485-L1485","v":0},{"$f":"IF(L1485<0,IF(M1485=0,0,IF(OR(L1485=0,K1485=0),\"N.M.\",IF(ABS(M1485/L1485)>=10,\"N.M.\",M1485/(-L1485)))),IF(M1485=0,0,IF(OR(L1485=0,K1485=0),\"N.M.\",IF(ABS(M1485/L1485)>=10,\"N.M.\",M1485/L1485))))","v":0},null,null,-358719,-358719,{"$f":"+Q1485-R1485","v":0},{"$f":"IF(R1485<0,IF(S1485=0,0,IF(OR(R1485=0,Q1485=0),\"N.M.\",IF(ABS(S1485/R1485)>=10,\"N.M.\",S1485/(-R1485)))),IF(S1485=0,0,IF(OR(R1485=0,Q1485=0),\"N.M.\",IF(ABS(S1485/R1485)>=10,\"N.M.\",S1485/R1485))))","v":0},null,-1434876,-1434876,{"$f":"+V1485-W1485","v":0},{"$f":"IF(W1485<0,IF(X1485=0,0,IF(OR(W1485=0,V1485=0),\"N.M.\",IF(ABS(X1485/W1485)>=10,\"N.M.\",X1485/(-W1485)))),IF(X1485=0,0,IF(OR(W1485=0,V1485=0),\"N.M.\",IF(ABS(X1485/W1485)>=10,\"N.M.\",X1485/W1485))))","v":0}]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,46995.64,95438.39,{"$f":"+F1486-G1486","v":-48442.75},{"$f":"IF(G1486<0,IF(H1486=0,0,IF(OR(G1486=0,F1486=0),\"N.M.\",IF(ABS(H1486/G1486)>=10,\"N.M.\",H1486/(-G1486)))),IF(H1486=0,0,IF(OR(G1486=0,F1486=0),\"N.M.\",IF(ABS(H1486/G1486)>=10,\"N.M.\",H1486/G1486))))","v":-0.50758138313104406},null,378428.73,906888.32000000007,{"$f":"+K1486-L1486","v":-528459.59000000008},{"$f":"IF(L1486<0,IF(M1486=0,0,IF(OR(L1486=0,K1486=0),\"N.M.\",IF(ABS(M1486/L1486)>=10,\"N.M.\",M1486/(-L1486)))),IF(M1486=0,0,IF(OR(L1486=0,K1486=0),\"N.M.\",IF(ABS(M1486/L1486)>=10,\"N.M.\",M1486/L1486))))","v":-0.58271738464996448},null,null,142930,286640.57,{"$f":"+Q1486-R1486","v":-143710.57},{"$f":"IF(R1486<0,IF(S1486=0,0,IF(OR(R1486=0,Q1486=0),\"N.M.\",IF(ABS(S1486/R1486)>=10,\"N.M.\",S1486/(-R1486)))),IF(S1486=0,0,IF(OR(R1486=0,Q1486=0),\"N.M.\",IF(ABS(S1486/R1486)>=10,\"N.M.\",S1486/R1486))))","v":-0.50136158325389879},null,570355.67999999993,1051474.51,{"$f":"+V1486-W1486","v":-481118.83000000007},{"$f":"IF(W1486<0,IF(X1486=0,0,IF(OR(W1486=0,V1486=0),\"N.M.\",IF(ABS(X1486/W1486)>=10,\"N.M.\",X1486/(-W1486)))),IF(X1486=0,0,IF(OR(W1486=0,V1486=0),\"N.M.\",IF(ABS(X1486/W1486)>=10,\"N.M.\",X1486/W1486))))","v":-0.45756585197676364}]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,395562.56,67924.42,{"$f":"+F1487-G1487","v":327638.14},{"$f":"IF(G1487<0,IF(H1487=0,0,IF(OR(G1487=0,F1487=0),\"N.M.\",IF(ABS(H1487/G1487)>=10,\"N.M.\",H1487/(-G1487)))),IF(H1487=0,0,IF(OR(G1487=0,F1487=0),\"N.M.\",IF(ABS(H1487/G1487)>=10,\"N.M.\",H1487/G1487))))","v":4.8235691964686636},null,1085202.1200000001,529653.51,{"$f":"+K1487-L1487","v":555548.6100000001},{"$f":"IF(L1487<0,IF(M1487=0,0,IF(OR(L1487=0,K1487=0),\"N.M.\",IF(ABS(M1487/L1487)>=10,\"N.M.\",M1487/(-L1487)))),IF(M1487=0,0,IF(OR(L1487=0,K1487=0),\"N.M.\",IF(ABS(M1487/L1487)>=10,\"N.M.\",M1487/L1487))))","v":1.0488906417329322},null,null,505209.06,160793.26,{"$f":"+Q1487-R1487","v":344415.8},{"$f":"IF(R1487<0,IF(S1487=0,0,IF(OR(R1487=0,Q1487=0),\"N.M.\",IF(ABS(S1487/R1487)>=10,\"N.M.\",S1487/(-R1487)))),IF(S1487=0,0,IF(OR(R1487=0,Q1487=0),\"N.M.\",IF(ABS(S1487/R1487)>=10,\"N.M.\",S1487/R1487))))","v":2.1419790854417653},null,1154071.7000000002,619995.80000000005,{"$f":"+V1487-W1487","v":534075.90000000014},{"$f":"IF(W1487<0,IF(X1487=0,0,IF(OR(W1487=0,V1487=0),\"N.M.\",IF(ABS(X1487/W1487)>=10,\"N.M.\",X1487/(-W1487)))),IF(X1487=0,0,IF(OR(W1487=0,V1487=0),\"N.M.\",IF(ABS(X1487/W1487)>=10,\"N.M.\",X1487/W1487))))","v":0.86141857735165317}]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-384669.63,-838.15,{"$f":"+F1488-G1488","v":-383831.48},{"$f":"IF(G1488<0,IF(H1488=0,0,IF(OR(G1488=0,F1488=0),\"N.M.\",IF(ABS(H1488/G1488)>=10,\"N.M.\",H1488/(-G1488)))),IF(H1488=0,0,IF(OR(G1488=0,F1488=0),\"N.M.\",IF(ABS(H1488/G1488)>=10,\"N.M.\",H1488/G1488))))","v":"N.M."},null,-180755.66,-13013.32,{"$f":"+K1488-L1488","v":-167742.34},{"$f":"IF(L1488<0,IF(M1488=0,0,IF(OR(L1488=0,K1488=0),\"N.M.\",IF(ABS(M1488/L1488)>=10,\"N.M.\",M1488/(-L1488)))),IF(M1488=0,0,IF(OR(L1488=0,K1488=0),\"N.M.\",IF(ABS(M1488/L1488)>=10,\"N.M.\",M1488/L1488))))","v":"N.M."},null,null,-388655.51,-2169.27,{"$f":"+Q1488-R1488","v":-386486.24},{"$f":"IF(R1488<0,IF(S1488=0,0,IF(OR(R1488=0,Q1488=0),\"N.M.\",IF(ABS(S1488/R1488)>=10,\"N.M.\",S1488/(-R1488)))),IF(S1488=0,0,IF(OR(R1488=0,Q1488=0),\"N.M.\",IF(ABS(S1488/R1488)>=10,\"N.M.\",S1488/R1488))))","v":"N.M."},null,-407381.33999999997,-14907.539999999999,{"$f":"+V1488-W1488","v":-392473.8},{"$f":"IF(W1488<0,IF(X1488=0,0,IF(OR(W1488=0,V1488=0),\"N.M.\",IF(ABS(X1488/W1488)>=10,\"N.M.\",X1488/(-W1488)))),IF(X1488=0,0,IF(OR(W1488=0,V1488=0),\"N.M.\",IF(ABS(X1488/W1488)>=10,\"N.M.\",X1488/W1488))))","v":"N.M."}]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,2318897.42,892702.71999999997,{"$f":"+F1489-G1489","v":1426194.7},{"$f":"IF(G1489<0,IF(H1489=0,0,IF(OR(G1489=0,F1489=0),\"N.M.\",IF(ABS(H1489/G1489)>=10,\"N.M.\",H1489/(-G1489)))),IF(H1489=0,0,IF(OR(G1489=0,F1489=0),\"N.M.\",IF(ABS(H1489/G1489)>=10,\"N.M.\",H1489/G1489))))","v":1.5976143771579412},null,12893116.630000001,6720215.71,{"$f":"+K1489-L1489","v":6172900.9200000009},{"$f":"IF(L1489<0,IF(M1489=0,0,IF(OR(L1489=0,K1489=0),\"N.M.\",IF(ABS(M1489/L1489)>=10,\"N.M.\",M1489/(-L1489)))),IF(M1489=0,0,IF(OR(L1489=0,K1489=0),\"N.M.\",IF(ABS(M1489/L1489)>=10,\"N.M.\",M1489/L1489))))","v":0.9185569610235027},null,null,4555637.75,2366926.11,{"$f":"+Q1489-R1489","v":2188711.64},{"$f":"IF(R1489<0,IF(S1489=0,0,IF(OR(R1489=0,Q1489=0),\"N.M.\",IF(ABS(S1489/R1489)>=10,\"N.M.\",S1489/(-R1489)))),IF(S1489=0,0,IF(OR(R1489=0,Q1489=0),\"N.M.\",IF(ABS(S1489/R1489)>=10,\"N.M.\",S1489/R1489))))","v":0.92470636525277938},null,14785347.99,8187253.7000000002,{"$f":"+V1489-W1489","v":6598094.29},{"$f":"IF(W1489<0,IF(X1489=0,0,IF(OR(W1489=0,V1489=0),\"N.M.\",IF(ABS(X1489/W1489)>=10,\"N.M.\",X1489/(-W1489)))),IF(X1489=0,0,IF(OR(W1489=0,V1489=0),\"N.M.\",IF(ABS(X1489/W1489)>=10,\"N.M.\",X1489/W1489))))","v":0.80589835514685471}]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,77606.97,70002.990000000005,{"$f":"+F1490-G1490","v":7603.9799999999959},{"$f":"IF(G1490<0,IF(H1490=0,0,IF(OR(G1490=0,F1490=0),\"N.M.\",IF(ABS(H1490/G1490)>=10,\"N.M.\",H1490/(-G1490)))),IF(H1490=0,0,IF(OR(G1490=0,F1490=0),\"N.M.\",IF(ABS(H1490/G1490)>=10,\"N.M.\",H1490/G1490))))","v":0.10862364593283795},null,925206.03,428912.02,{"$f":"+K1490-L1490","v":496294.01},{"$f":"IF(L1490<0,IF(M1490=0,0,IF(OR(L1490=0,K1490=0),\"N.M.\",IF(ABS(M1490/L1490)>=10,\"N.M.\",M1490/(-L1490)))),IF(M1490=0,0,IF(OR(L1490=0,K1490=0),\"N.M.\",IF(ABS(M1490/L1490)>=10,\"N.M.\",M1490/L1490))))","v":1.157099794032352},null,null,239888,159653.35,{"$f":"+Q1490-R1490","v":80234.649999999994},{"$f":"IF(R1490<0,IF(S1490=0,0,IF(OR(R1490=0,Q1490=0),\"N.M.\",IF(ABS(S1490/R1490)>=10,\"N.M.\",S1490/(-R1490)))),IF(S1490=0,0,IF(OR(R1490=0,Q1490=0),\"N.M.\",IF(ABS(S1490/R1490)>=10,\"N.M.\",S1490/R1490))))","v":0.50255538014078627},null,966270.04,515794.24,{"$f":"+V1490-W1490","v":450475.80000000005},{"$f":"IF(W1490<0,IF(X1490=0,0,IF(OR(W1490=0,V1490=0),\"N.M.\",IF(ABS(X1490/W1490)>=10,\"N.M.\",X1490/(-W1490)))),IF(X1490=0,0,IF(OR(W1490=0,V1490=0),\"N.M.\",IF(ABS(X1490/W1490)>=10,\"N.M.\",X1490/W1490))))","v":0.87336337838902589}]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-27942.9,-9647.17,{"$f":"+F1491-G1491","v":-18295.730000000003},{"$f":"IF(G1491<0,IF(H1491=0,0,IF(OR(G1491=0,F1491=0),\"N.M.\",IF(ABS(H1491/G1491)>=10,\"N.M.\",H1491/(-G1491)))),IF(H1491=0,0,IF(OR(G1491=0,F1491=0),\"N.M.\",IF(ABS(H1491/G1491)>=10,\"N.M.\",H1491/G1491))))","v":-1.8964867417076721},null,-151551.01,-42496.69,{"$f":"+K1491-L1491","v":-109054.32},{"$f":"IF(L1491<0,IF(M1491=0,0,IF(OR(L1491=0,K1491=0),\"N.M.\",IF(ABS(M1491/L1491)>=10,\"N.M.\",M1491/(-L1491)))),IF(M1491=0,0,IF(OR(L1491=0,K1491=0),\"N.M.\",IF(ABS(M1491/L1491)>=10,\"N.M.\",M1491/L1491))))","v":-2.5661838604371305},null,null,-39635.85,-14967.470000000001,{"$f":"+Q1491-R1491","v":-24668.379999999997},{"$f":"IF(R1491<0,IF(S1491=0,0,IF(OR(R1491=0,Q1491=0),\"N.M.\",IF(ABS(S1491/R1491)>=10,\"N.M.\",S1491/(-R1491)))),IF(S1491=0,0,IF(OR(R1491=0,Q1491=0),\"N.M.\",IF(ABS(S1491/R1491)>=10,\"N.M.\",S1491/R1491))))","v":-1.6481329175872739},null,-144939.48000000001,-36186.870000000003,{"$f":"+V1491-W1491","v":-108752.61000000002},{"$f":"IF(W1491<0,IF(X1491=0,0,IF(OR(W1491=0,V1491=0),\"N.M.\",IF(ABS(X1491/W1491)>=10,\"N.M.\",X1491/(-W1491)))),IF(X1491=0,0,IF(OR(W1491=0,V1491=0),\"N.M.\",IF(ABS(X1491/W1491)>=10,\"N.M.\",X1491/W1491))))","v":-3.0053057918521278}]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F1492-G1492","v":0},{"$f":"IF(G1492<0,IF(H1492=0,0,IF(OR(G1492=0,F1492=0),\"N.M.\",IF(ABS(H1492/G1492)>=10,\"N.M.\",H1492/(-G1492)))),IF(H1492=0,0,IF(OR(G1492=0,F1492=0),\"N.M.\",IF(ABS(H1492/G1492)>=10,\"N.M.\",H1492/G1492))))","v":0},null,0,0,{"$f":"+K1492-L1492","v":0},{"$f":"IF(L1492<0,IF(M1492=0,0,IF(OR(L1492=0,K1492=0),\"N.M.\",IF(ABS(M1492/L1492)>=10,\"N.M.\",M1492/(-L1492)))),IF(M1492=0,0,IF(OR(L1492=0,K1492=0),\"N.M.\",IF(ABS(M1492/L1492)>=10,\"N.M.\",M1492/L1492))))","v":0},null,null,0,0,{"$f":"+Q1492-R1492","v":0},{"$f":"IF(R1492<0,IF(S1492=0,0,IF(OR(R1492=0,Q1492=0),\"N.M.\",IF(ABS(S1492/R1492)>=10,\"N.M.\",S1492/(-R1492)))),IF(S1492=0,0,IF(OR(R1492=0,Q1492=0),\"N.M.\",IF(ABS(S1492/R1492)>=10,\"N.M.\",S1492/R1492))))","v":0},null,0,0,{"$f":"+V1492-W1492","v":0},{"$f":"IF(W1492<0,IF(X1492=0,0,IF(OR(W1492=0,V1492=0),\"N.M.\",IF(ABS(X1492/W1492)>=10,\"N.M.\",X1492/(-W1492)))),IF(X1492=0,0,IF(OR(W1492=0,V1492=0),\"N.M.\",IF(ABS(X1492/W1492)>=10,\"N.M.\",X1492/W1492))))","v":0}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,229398.45,73840.56,{"$f":"+F1493-G1493","v":155557.89000000001},{"$f":"IF(G1493<0,IF(H1493=0,0,IF(OR(G1493=0,F1493=0),\"N.M.\",IF(ABS(H1493/G1493)>=10,\"N.M.\",H1493/(-G1493)))),IF(H1493=0,0,IF(OR(G1493=0,F1493=0),\"N.M.\",IF(ABS(H1493/G1493)>=10,\"N.M.\",H1493/G1493))))","v":2.1066726742050714},null,4270355.43,1096543.18,{"$f":"+K1493-L1493","v":3173812.25},{"$f":"IF(L1493<0,IF(M1493=0,0,IF(OR(L1493=0,K1493=0),\"N.M.\",IF(ABS(M1493/L1493)>=10,\"N.M.\",M1493/(-L1493)))),IF(M1493=0,0,IF(OR(L1493=0,K1493=0),\"N.M.\",IF(ABS(M1493/L1493)>=10,\"N.M.\",M1493/L1493))))","v":2.894379635829754},null,null,350060.95,203555.97,{"$f":"+Q1493-R1493","v":146504.98000000001},{"$f":"IF(R1493<0,IF(S1493=0,0,IF(OR(R1493=0,Q1493=0),\"N.M.\",IF(ABS(S1493/R1493)>=10,\"N.M.\",S1493/(-R1493)))),IF(S1493=0,0,IF(OR(R1493=0,Q1493=0),\"N.M.\",IF(ABS(S1493/R1493)>=10,\"N.M.\",S1493/R1493))))","v":0.71972823985462087},null,4464209.6399999997,1189743.22,{"$f":"+V1493-W1493","v":3274466.42},{"$f":"IF(W1493<0,IF(X1493=0,0,IF(OR(W1493=0,V1493=0),\"N.M.\",IF(ABS(X1493/W1493)>=10,\"N.M.\",X1493/(-W1493)))),IF(X1493=0,0,IF(OR(W1493=0,V1493=0),\"N.M.\",IF(ABS(X1493/W1493)>=10,\"N.M.\",X1493/W1493))))","v":2.7522463376593143}]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,352130.73,853123.14,{"$f":"+F1494-G1494","v":-500992.41000000003},{"$f":"IF(G1494<0,IF(H1494=0,0,IF(OR(G1494=0,F1494=0),\"N.M.\",IF(ABS(H1494/G1494)>=10,\"N.M.\",H1494/(-G1494)))),IF(H1494=0,0,IF(OR(G1494=0,F1494=0),\"N.M.\",IF(ABS(H1494/G1494)>=10,\"N.M.\",H1494/G1494))))","v":-0.58724513087290076},null,3796126.06,5783557.2000000002,{"$f":"+K1494-L1494","v":-1987431.1400000001},{"$f":"IF(L1494<0,IF(M1494=0,0,IF(OR(L1494=0,K1494=0),\"N.M.\",IF(ABS(M1494/L1494)>=10,\"N.M.\",M1494/(-L1494)))),IF(M1494=0,0,IF(OR(L1494=0,K1494=0),\"N.M.\",IF(ABS(M1494/L1494)>=10,\"N.M.\",M1494/L1494))))","v":-0.34363473400072886},null,null,1035957.23,1641070.48,{"$f":"+Q1494-R1494","v":-605113.25},{"$f":"IF(R1494<0,IF(S1494=0,0,IF(OR(R1494=0,Q1494=0),\"N.M.\",IF(ABS(S1494/R1494)>=10,\"N.M.\",S1494/(-R1494)))),IF(S1494=0,0,IF(OR(R1494=0,Q1494=0),\"N.M.\",IF(ABS(S1494/R1494)>=10,\"N.M.\",S1494/R1494))))","v":-0.36873081161023624},null,4956312.22,6530244.1400000006,{"$f":"+V1494-W1494","v":-1573931.9200000009},{"$f":"IF(W1494<0,IF(X1494=0,0,IF(OR(W1494=0,V1494=0),\"N.M.\",IF(ABS(X1494/W1494)>=10,\"N.M.\",X1494/(-W1494)))),IF(X1494=0,0,IF(OR(W1494=0,V1494=0),\"N.M.\",IF(ABS(X1494/W1494)>=10,\"N.M.\",X1494/W1494))))","v":-0.24102191070608284}]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-933982.99,-1162769.67,{"$f":"+F1495-G1495","v":228786.67999999993},{"$f":"IF(G1495<0,IF(H1495=0,0,IF(OR(G1495=0,F1495=0),\"N.M.\",IF(ABS(H1495/G1495)>=10,\"N.M.\",H1495/(-G1495)))),IF(H1495=0,0,IF(OR(G1495=0,F1495=0),\"N.M.\",IF(ABS(H1495/G1495)>=10,\"N.M.\",H1495/G1495))))","v":0.19676010297035004},null,-7827862.0999999996,-6522722.2800000003,{"$f":"+K1495-L1495","v":-1305139.8199999994},{"$f":"IF(L1495<0,IF(M1495=0,0,IF(OR(L1495=0,K1495=0),\"N.M.\",IF(ABS(M1495/L1495)>=10,\"N.M.\",M1495/(-L1495)))),IF(M1495=0,0,IF(OR(L1495=0,K1495=0),\"N.M.\",IF(ABS(M1495/L1495)>=10,\"N.M.\",M1495/L1495))))","v":-0.20009127538693849},null,null,-1478689.93,-2014194.79,{"$f":"+Q1495-R1495","v":535504.8600000001},{"$f":"IF(R1495<0,IF(S1495=0,0,IF(OR(R1495=0,Q1495=0),\"N.M.\",IF(ABS(S1495/R1495)>=10,\"N.M.\",S1495/(-R1495)))),IF(S1495=0,0,IF(OR(R1495=0,Q1495=0),\"N.M.\",IF(ABS(S1495/R1495)>=10,\"N.M.\",S1495/R1495))))","v":0.26586547768798474},null,-8860266.1400000006,-7028387.3900000006,{"$f":"+V1495-W1495","v":-1831878.75},{"$f":"IF(W1495<0,IF(X1495=0,0,IF(OR(W1495=0,V1495=0),\"N.M.\",IF(ABS(X1495/W1495)>=10,\"N.M.\",X1495/(-W1495)))),IF(X1495=0,0,IF(OR(W1495=0,V1495=0),\"N.M.\",IF(ABS(X1495/W1495)>=10,\"N.M.\",X1495/W1495))))","v":-0.26063998017616385}]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-53378.42,-5.95,{"$f":"+F1496-G1496","v":-53372.47},{"$f":"IF(G1496<0,IF(H1496=0,0,IF(OR(G1496=0,F1496=0),\"N.M.\",IF(ABS(H1496/G1496)>=10,\"N.M.\",H1496/(-G1496)))),IF(H1496=0,0,IF(OR(G1496=0,F1496=0),\"N.M.\",IF(ABS(H1496/G1496)>=10,\"N.M.\",H1496/G1496))))","v":"N.M."},null,-131714.01,-56271.56,{"$f":"+K1496-L1496","v":-75442.450000000012},{"$f":"IF(L1496<0,IF(M1496=0,0,IF(OR(L1496=0,K1496=0),\"N.M.\",IF(ABS(M1496/L1496)>=10,\"N.M.\",M1496/(-L1496)))),IF(M1496=0,0,IF(OR(L1496=0,K1496=0),\"N.M.\",IF(ABS(M1496/L1496)>=10,\"N.M.\",M1496/L1496))))","v":-1.3406852413546029},null,null,-81857.48,-20202.52,{"$f":"+Q1496-R1496","v":-61654.959999999992},{"$f":"IF(R1496<0,IF(S1496=0,0,IF(OR(R1496=0,Q1496=0),\"N.M.\",IF(ABS(S1496/R1496)>=10,\"N.M.\",S1496/(-R1496)))),IF(S1496=0,0,IF(OR(R1496=0,Q1496=0),\"N.M.\",IF(ABS(S1496/R1496)>=10,\"N.M.\",S1496/R1496))))","v":-3.0518450173542702},null,-139716.77000000002,-46376.909999999996,{"$f":"+V1496-W1496","v":-93339.860000000015},{"$f":"IF(W1496<0,IF(X1496=0,0,IF(OR(W1496=0,V1496=0),\"N.M.\",IF(ABS(X1496/W1496)>=10,\"N.M.\",X1496/(-W1496)))),IF(X1496=0,0,IF(OR(W1496=0,V1496=0),\"N.M.\",IF(ABS(X1496/W1496)>=10,\"N.M.\",X1496/W1496))))","v":-2.0126364606870104}]
["%,V5550139","5550139","Generation Deactivation expens",null,null,48466.54,0,{"$f":"+F1497-G1497","v":48466.54},{"$f":"IF(G1497<0,IF(H1497=0,0,IF(OR(G1497=0,F1497=0),\"N.M.\",IF(ABS(H1497/G1497)>=10,\"N.M.\",H1497/(-G1497)))),IF(H1497=0,0,IF(OR(G1497=0,F1497=0),\"N.M.\",IF(ABS(H1497/G1497)>=10,\"N.M.\",H1497/G1497))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+K1497-L1497","v":63951.450000000004},{"$f":"IF(L1497<0,IF(M1497=0,0,IF(OR(L1497=0,K1497=0),\"N.M.\",IF(ABS(M1497/L1497)>=10,\"N.M.\",M1497/(-L1497)))),IF(M1497=0,0,IF(OR(L1497=0,K1497=0),\"N.M.\",IF(ABS(M1497/L1497)>=10,\"N.M.\",M1497/L1497))))","v":"N.M."},null,null,64236.72,0,{"$f":"+Q1497-R1497","v":64236.72},{"$f":"IF(R1497<0,IF(S1497=0,0,IF(OR(R1497=0,Q1497=0),\"N.M.\",IF(ABS(S1497/R1497)>=10,\"N.M.\",S1497/(-R1497)))),IF(S1497=0,0,IF(OR(R1497=0,Q1497=0),\"N.M.\",IF(ABS(S1497/R1497)>=10,\"N.M.\",S1497/R1497))))","v":"N.M."},null,63951.450000000004,0,{"$f":"+V1497-W1497","v":63951.450000000004},{"$f":"IF(W1497<0,IF(X1497=0,0,IF(OR(W1497=0,V1497=0),\"N.M.\",IF(ABS(X1497/W1497)>=10,\"N.M.\",X1497/(-W1497)))),IF(X1497=0,0,IF(OR(W1497=0,V1497=0),\"N.M.\",IF(ABS(X1497/W1497)>=10,\"N.M.\",X1497/W1497))))","v":"N.M."}]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F1498-G1498","v":0},{"$f":"IF(G1498<0,IF(H1498=0,0,IF(OR(G1498=0,F1498=0),\"N.M.\",IF(ABS(H1498/G1498)>=10,\"N.M.\",H1498/(-G1498)))),IF(H1498=0,0,IF(OR(G1498=0,F1498=0),\"N.M.\",IF(ABS(H1498/G1498)>=10,\"N.M.\",H1498/G1498))))","v":0},null,0,152679.92000000001,{"$f":"+K1498-L1498","v":-152679.92000000001},{"$f":"IF(L1498<0,IF(M1498=0,0,IF(OR(L1498=0,K1498=0),\"N.M.\",IF(ABS(M1498/L1498)>=10,\"N.M.\",M1498/(-L1498)))),IF(M1498=0,0,IF(OR(L1498=0,K1498=0),\"N.M.\",IF(ABS(M1498/L1498)>=10,\"N.M.\",M1498/L1498))))","v":"N.M."},null,null,0,0,{"$f":"+Q1498-R1498","v":0},{"$f":"IF(R1498<0,IF(S1498=0,0,IF(OR(R1498=0,Q1498=0),\"N.M.\",IF(ABS(S1498/R1498)>=10,\"N.M.\",S1498/(-R1498)))),IF(S1498=0,0,IF(OR(R1498=0,Q1498=0),\"N.M.\",IF(ABS(S1498/R1498)>=10,\"N.M.\",S1498/R1498))))","v":0},null,0,1631169.17,{"$f":"+V1498-W1498","v":-1631169.17},{"$f":"IF(W1498<0,IF(X1498=0,0,IF(OR(W1498=0,V1498=0),\"N.M.\",IF(ABS(X1498/W1498)>=10,\"N.M.\",X1498/(-W1498)))),IF(X1498=0,0,IF(OR(W1498=0,V1498=0),\"N.M.\",IF(ABS(X1498/W1498)>=10,\"N.M.\",X1498/W1498))))","v":"N.M."}]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,169132.19,399474.89,{"$f":"+F1499-G1499","v":-230342.7},{"$f":"IF(G1499<0,IF(H1499=0,0,IF(OR(G1499=0,F1499=0),\"N.M.\",IF(ABS(H1499/G1499)>=10,\"N.M.\",H1499/(-G1499)))),IF(H1499=0,0,IF(OR(G1499=0,F1499=0),\"N.M.\",IF(ABS(H1499/G1499)>=10,\"N.M.\",H1499/G1499))))","v":-0.57661371406848627},null,5909375.9000000004,4615130.0199999996,{"$f":"+K1499-L1499","v":1294245.8800000008},{"$f":"IF(L1499<0,IF(M1499=0,0,IF(OR(L1499=0,K1499=0),\"N.M.\",IF(ABS(M1499/L1499)>=10,\"N.M.\",M1499/(-L1499)))),IF(M1499=0,0,IF(OR(L1499=0,K1499=0),\"N.M.\",IF(ABS(M1499/L1499)>=10,\"N.M.\",M1499/L1499))))","v":0.28043541013823936},null,null,1278474.93,1162666.6400000001,{"$f":"+Q1499-R1499","v":115808.2899999998},{"$f":"IF(R1499<0,IF(S1499=0,0,IF(OR(R1499=0,Q1499=0),\"N.M.\",IF(ABS(S1499/R1499)>=10,\"N.M.\",S1499/(-R1499)))),IF(S1499=0,0,IF(OR(R1499=0,Q1499=0),\"N.M.\",IF(ABS(S1499/R1499)>=10,\"N.M.\",S1499/R1499))))","v":9.9605756298296988E-2},null,6945687.5300000003,5457284.0599999996,{"$f":"+V1499-W1499","v":1488403.4700000007},{"$f":"IF(W1499<0,IF(X1499=0,0,IF(OR(W1499=0,V1499=0),\"N.M.\",IF(ABS(X1499/W1499)>=10,\"N.M.\",X1499/(-W1499)))),IF(X1499=0,0,IF(OR(W1499=0,V1499=0),\"N.M.\",IF(ABS(X1499/W1499)>=10,\"N.M.\",X1499/W1499))))","v":0.27273703432619206}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-249617.73,-174055.51,{"$f":"+F1500-G1500","v":-75562.22},{"$f":"IF(G1500<0,IF(H1500=0,0,IF(OR(G1500=0,F1500=0),\"N.M.\",IF(ABS(H1500/G1500)>=10,\"N.M.\",H1500/(-G1500)))),IF(H1500=0,0,IF(OR(G1500=0,F1500=0),\"N.M.\",IF(ABS(H1500/G1500)>=10,\"N.M.\",H1500/G1500))))","v":-0.43412713564770228},null,-3002185.32,-1924550.37,{"$f":"+K1500-L1500","v":-1077634.9499999997},{"$f":"IF(L1500<0,IF(M1500=0,0,IF(OR(L1500=0,K1500=0),\"N.M.\",IF(ABS(M1500/L1500)>=10,\"N.M.\",M1500/(-L1500)))),IF(M1500=0,0,IF(OR(L1500=0,K1500=0),\"N.M.\",IF(ABS(M1500/L1500)>=10,\"N.M.\",M1500/L1500))))","v":-0.55994115134539169},null,null,-687187.37,-560385.93000000005,{"$f":"+Q1500-R1500","v":-126801.43999999994},{"$f":"IF(R1500<0,IF(S1500=0,0,IF(OR(R1500=0,Q1500=0),\"N.M.\",IF(ABS(S1500/R1500)>=10,\"N.M.\",S1500/(-R1500)))),IF(S1500=0,0,IF(OR(R1500=0,Q1500=0),\"N.M.\",IF(ABS(S1500/R1500)>=10,\"N.M.\",S1500/R1500))))","v":-0.22627520287670308},null,-3412209.71,-2261254.8000000003,{"$f":"+V1500-W1500","v":-1150954.9099999997},{"$f":"IF(W1500<0,IF(X1500=0,0,IF(OR(W1500=0,V1500=0),\"N.M.\",IF(ABS(X1500/W1500)>=10,\"N.M.\",X1500/(-W1500)))),IF(X1500=0,0,IF(OR(W1500=0,V1500=0),\"N.M.\",IF(ABS(X1500/W1500)>=10,\"N.M.\",X1500/W1500))))","v":-0.50898948229982732}]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-5.0600000000000005,{"$f":"+F1501-G1501","v":5.0600000000000005},{"$f":"IF(G1501<0,IF(H1501=0,0,IF(OR(G1501=0,F1501=0),\"N.M.\",IF(ABS(H1501/G1501)>=10,\"N.M.\",H1501/(-G1501)))),IF(H1501=0,0,IF(OR(G1501=0,F1501=0),\"N.M.\",IF(ABS(H1501/G1501)>=10,\"N.M.\",H1501/G1501))))","v":"N.M."},null,-2584.2400000000002,-2883.27,{"$f":"+K1501-L1501","v":299.02999999999975},{"$f":"IF(L1501<0,IF(M1501=0,0,IF(OR(L1501=0,K1501=0),\"N.M.\",IF(ABS(M1501/L1501)>=10,\"N.M.\",M1501/(-L1501)))),IF(M1501=0,0,IF(OR(L1501=0,K1501=0),\"N.M.\",IF(ABS(M1501/L1501)>=10,\"N.M.\",M1501/L1501))))","v":0.10371210465894617},null,null,-327.29000000000002,-430.18,{"$f":"+Q1501-R1501","v":102.88999999999999},{"$f":"IF(R1501<0,IF(S1501=0,0,IF(OR(R1501=0,Q1501=0),\"N.M.\",IF(ABS(S1501/R1501)>=10,\"N.M.\",S1501/(-R1501)))),IF(S1501=0,0,IF(OR(R1501=0,Q1501=0),\"N.M.\",IF(ABS(S1501/R1501)>=10,\"N.M.\",S1501/R1501))))","v":0.23917894834720346},null,-2618.7500000000005,-3175.2799999999997,{"$f":"+V1501-W1501","v":556.52999999999929},{"$f":"IF(W1501<0,IF(X1501=0,0,IF(OR(W1501=0,V1501=0),\"N.M.\",IF(ABS(X1501/W1501)>=10,\"N.M.\",X1501/(-W1501)))),IF(X1501=0,0,IF(OR(W1501=0,V1501=0),\"N.M.\",IF(ABS(X1501/W1501)>=10,\"N.M.\",X1501/W1501))))","v":0.17526958252500546}]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F1502-G1502","v":-3180.7},{"$f":"IF(G1502<0,IF(H1502=0,0,IF(OR(G1502=0,F1502=0),\"N.M.\",IF(ABS(H1502/G1502)>=10,\"N.M.\",H1502/(-G1502)))),IF(H1502=0,0,IF(OR(G1502=0,F1502=0),\"N.M.\",IF(ABS(H1502/G1502)>=10,\"N.M.\",H1502/G1502))))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K1502-L1502","v":-14901.620000000003},{"$f":"IF(L1502<0,IF(M1502=0,0,IF(OR(L1502=0,K1502=0),\"N.M.\",IF(ABS(M1502/L1502)>=10,\"N.M.\",M1502/(-L1502)))),IF(M1502=0,0,IF(OR(L1502=0,K1502=0),\"N.M.\",IF(ABS(M1502/L1502)>=10,\"N.M.\",M1502/L1502))))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q1502-R1502","v":-7549.98},{"$f":"IF(R1502<0,IF(S1502=0,0,IF(OR(R1502=0,Q1502=0),\"N.M.\",IF(ABS(S1502/R1502)>=10,\"N.M.\",S1502/(-R1502)))),IF(S1502=0,0,IF(OR(R1502=0,Q1502=0),\"N.M.\",IF(ABS(S1502/R1502)>=10,\"N.M.\",S1502/R1502))))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V1502-W1502","v":-17495.159999999996},{"$f":"IF(W1502<0,IF(X1502=0,0,IF(OR(W1502=0,V1502=0),\"N.M.\",IF(ABS(X1502/W1502)>=10,\"N.M.\",X1502/(-W1502)))),IF(X1502=0,0,IF(OR(W1502=0,V1502=0),\"N.M.\",IF(ABS(X1502/W1502)>=10,\"N.M.\",X1502/W1502))))","v":-0.24141641072897427}]
["%,V5570000","5570000","Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F1503-G1503","v":9792.9000000000087},{"$f":"IF(G1503<0,IF(H1503=0,0,IF(OR(G1503=0,F1503=0),\"N.M.\",IF(ABS(H1503/G1503)>=10,\"N.M.\",H1503/(-G1503)))),IF(H1503=0,0,IF(OR(G1503=0,F1503=0),\"N.M.\",IF(ABS(H1503/G1503)>=10,\"N.M.\",H1503/G1503))))","v":0.16756788296787617},null,655694.9,693511.07000000007,{"$f":"+K1503-L1503","v":-37816.170000000042},{"$f":"IF(L1503<0,IF(M1503=0,0,IF(OR(L1503=0,K1503=0),\"N.M.\",IF(ABS(M1503/L1503)>=10,\"N.M.\",M1503/(-L1503)))),IF(M1503=0,0,IF(OR(L1503=0,K1503=0),\"N.M.\",IF(ABS(M1503/L1503)>=10,\"N.M.\",M1503/L1503))))","v":-5.452857443212844E-2},null,null,196407.32,179830.93,{"$f":"+Q1503-R1503","v":16576.390000000014},{"$f":"IF(R1503<0,IF(S1503=0,0,IF(OR(R1503=0,Q1503=0),\"N.M.\",IF(ABS(S1503/R1503)>=10,\"N.M.\",S1503/(-R1503)))),IF(S1503=0,0,IF(OR(R1503=0,Q1503=0),\"N.M.\",IF(ABS(S1503/R1503)>=10,\"N.M.\",S1503/R1503))))","v":9.2177635960621535E-2},null,760493.38,801151.79,{"$f":"+V1503-W1503","v":-40658.410000000033},{"$f":"IF(W1503<0,IF(X1503=0,0,IF(OR(W1503=0,V1503=0),\"N.M.\",IF(ABS(X1503/W1503)>=10,\"N.M.\",X1503/(-W1503)))),IF(X1503=0,0,IF(OR(W1503=0,V1503=0),\"N.M.\",IF(ABS(X1503/W1503)>=10,\"N.M.\",X1503/W1503))))","v":-5.0749945899765177E-2}]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F1504-G1504","v":0},{"$f":"IF(G1504<0,IF(H1504=0,0,IF(OR(G1504=0,F1504=0),\"N.M.\",IF(ABS(H1504/G1504)>=10,\"N.M.\",H1504/(-G1504)))),IF(H1504=0,0,IF(OR(G1504=0,F1504=0),\"N.M.\",IF(ABS(H1504/G1504)>=10,\"N.M.\",H1504/G1504))))","v":0},null,243.15,245.05,{"$f":"+K1504-L1504","v":-1.9000000000000057},{"$f":"IF(L1504<0,IF(M1504=0,0,IF(OR(L1504=0,K1504=0),\"N.M.\",IF(ABS(M1504/L1504)>=10,\"N.M.\",M1504/(-L1504)))),IF(M1504=0,0,IF(OR(L1504=0,K1504=0),\"N.M.\",IF(ABS(M1504/L1504)>=10,\"N.M.\",M1504/L1504))))","v":-7.7535196898592352E-3},null,null,0,0,{"$f":"+Q1504-R1504","v":0},{"$f":"IF(R1504<0,IF(S1504=0,0,IF(OR(R1504=0,Q1504=0),\"N.M.\",IF(ABS(S1504/R1504)>=10,\"N.M.\",S1504/(-R1504)))),IF(S1504=0,0,IF(OR(R1504=0,Q1504=0),\"N.M.\",IF(ABS(S1504/R1504)>=10,\"N.M.\",S1504/R1504))))","v":0},null,243.15,245.05,{"$f":"+V1504-W1504","v":-1.9000000000000057},{"$f":"IF(W1504<0,IF(X1504=0,0,IF(OR(W1504=0,V1504=0),\"N.M.\",IF(ABS(X1504/W1504)>=10,\"N.M.\",X1504/(-W1504)))),IF(X1504=0,0,IF(OR(W1504=0,V1504=0),\"N.M.\",IF(ABS(X1504/W1504)>=10,\"N.M.\",X1504/W1504))))","v":-7.7535196898592352E-3}]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,{"$f":"+F1505-G1505","v":0},{"$f":"IF(G1505<0,IF(H1505=0,0,IF(OR(G1505=0,F1505=0),\"N.M.\",IF(ABS(H1505/G1505)>=10,\"N.M.\",H1505/(-G1505)))),IF(H1505=0,0,IF(OR(G1505=0,F1505=0),\"N.M.\",IF(ABS(H1505/G1505)>=10,\"N.M.\",H1505/G1505))))","v":0},null,0,446.40000000000003,{"$f":"+K1505-L1505","v":-446.40000000000003},{"$f":"IF(L1505<0,IF(M1505=0,0,IF(OR(L1505=0,K1505=0),\"N.M.\",IF(ABS(M1505/L1505)>=10,\"N.M.\",M1505/(-L1505)))),IF(M1505=0,0,IF(OR(L1505=0,K1505=0),\"N.M.\",IF(ABS(M1505/L1505)>=10,\"N.M.\",M1505/L1505))))","v":"N.M."},null,null,0,0,{"$f":"+Q1505-R1505","v":0},{"$f":"IF(R1505<0,IF(S1505=0,0,IF(OR(R1505=0,Q1505=0),\"N.M.\",IF(ABS(S1505/R1505)>=10,\"N.M.\",S1505/(-R1505)))),IF(S1505=0,0,IF(OR(R1505=0,Q1505=0),\"N.M.\",IF(ABS(S1505/R1505)>=10,\"N.M.\",S1505/R1505))))","v":0},null,0,446.40000000000003,{"$f":"+V1505-W1505","v":-446.40000000000003},{"$f":"IF(W1505<0,IF(X1505=0,0,IF(OR(W1505=0,V1505=0),\"N.M.\",IF(ABS(X1505/W1505)>=10,\"N.M.\",X1505/(-W1505)))),IF(X1505=0,0,IF(OR(W1505=0,V1505=0),\"N.M.\",IF(ABS(X1505/W1505)>=10,\"N.M.\",X1505/W1505))))","v":"N.M."}]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,{"$f":"+F1506-G1506","v":0},{"$f":"IF(G1506<0,IF(H1506=0,0,IF(OR(G1506=0,F1506=0),\"N.M.\",IF(ABS(H1506/G1506)>=10,\"N.M.\",H1506/(-G1506)))),IF(H1506=0,0,IF(OR(G1506=0,F1506=0),\"N.M.\",IF(ABS(H1506/G1506)>=10,\"N.M.\",H1506/G1506))))","v":0},null,0,5.79,{"$f":"+K1506-L1506","v":-5.79},{"$f":"IF(L1506<0,IF(M1506=0,0,IF(OR(L1506=0,K1506=0),\"N.M.\",IF(ABS(M1506/L1506)>=10,\"N.M.\",M1506/(-L1506)))),IF(M1506=0,0,IF(OR(L1506=0,K1506=0),\"N.M.\",IF(ABS(M1506/L1506)>=10,\"N.M.\",M1506/L1506))))","v":"N.M."},null,null,0,0,{"$f":"+Q1506-R1506","v":0},{"$f":"IF(R1506<0,IF(S1506=0,0,IF(OR(R1506=0,Q1506=0),\"N.M.\",IF(ABS(S1506/R1506)>=10,\"N.M.\",S1506/(-R1506)))),IF(S1506=0,0,IF(OR(R1506=0,Q1506=0),\"N.M.\",IF(ABS(S1506/R1506)>=10,\"N.M.\",S1506/R1506))))","v":0},null,0,5.94,{"$f":"+V1506-W1506","v":-5.94},{"$f":"IF(W1506<0,IF(X1506=0,0,IF(OR(W1506=0,V1506=0),\"N.M.\",IF(ABS(X1506/W1506)>=10,\"N.M.\",X1506/(-W1506)))),IF(X1506=0,0,IF(OR(W1506=0,V1506=0),\"N.M.\",IF(ABS(X1506/W1506)>=10,\"N.M.\",X1506/W1506))))","v":"N.M."}]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,{"$f":"+F1507-G1507","v":0},{"$f":"IF(G1507<0,IF(H1507=0,0,IF(OR(G1507=0,F1507=0),\"N.M.\",IF(ABS(H1507/G1507)>=10,\"N.M.\",H1507/(-G1507)))),IF(H1507=0,0,IF(OR(G1507=0,F1507=0),\"N.M.\",IF(ABS(H1507/G1507)>=10,\"N.M.\",H1507/G1507))))","v":0},null,0.93,0,{"$f":"+K1507-L1507","v":0.93},{"$f":"IF(L1507<0,IF(M1507=0,0,IF(OR(L1507=0,K1507=0),\"N.M.\",IF(ABS(M1507/L1507)>=10,\"N.M.\",M1507/(-L1507)))),IF(M1507=0,0,IF(OR(L1507=0,K1507=0),\"N.M.\",IF(ABS(M1507/L1507)>=10,\"N.M.\",M1507/L1507))))","v":"N.M."},null,null,0,0,{"$f":"+Q1507-R1507","v":0},{"$f":"IF(R1507<0,IF(S1507=0,0,IF(OR(R1507=0,Q1507=0),\"N.M.\",IF(ABS(S1507/R1507)>=10,\"N.M.\",S1507/(-R1507)))),IF(S1507=0,0,IF(OR(R1507=0,Q1507=0),\"N.M.\",IF(ABS(S1507/R1507)>=10,\"N.M.\",S1507/R1507))))","v":0},null,0.93,0,{"$f":"+V1507-W1507","v":0.93},{"$f":"IF(W1507<0,IF(X1507=0,0,IF(OR(W1507=0,V1507=0),\"N.M.\",IF(ABS(X1507/W1507)>=10,\"N.M.\",X1507/(-W1507)))),IF(X1507=0,0,IF(OR(W1507=0,V1507=0),\"N.M.\",IF(ABS(X1507/W1507)>=10,\"N.M.\",X1507/W1507))))","v":"N.M."}]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,122.28,0,{"$f":"+F1508-G1508","v":122.28},{"$f":"IF(G1508<0,IF(H1508=0,0,IF(OR(G1508=0,F1508=0),\"N.M.\",IF(ABS(H1508/G1508)>=10,\"N.M.\",H1508/(-G1508)))),IF(H1508=0,0,IF(OR(G1508=0,F1508=0),\"N.M.\",IF(ABS(H1508/G1508)>=10,\"N.M.\",H1508/G1508))))","v":"N.M."},null,993.55000000000007,0,{"$f":"+K1508-L1508","v":993.55000000000007},{"$f":"IF(L1508<0,IF(M1508=0,0,IF(OR(L1508=0,K1508=0),\"N.M.\",IF(ABS(M1508/L1508)>=10,\"N.M.\",M1508/(-L1508)))),IF(M1508=0,0,IF(OR(L1508=0,K1508=0),\"N.M.\",IF(ABS(M1508/L1508)>=10,\"N.M.\",M1508/L1508))))","v":"N.M."},null,null,525.54999999999995,0,{"$f":"+Q1508-R1508","v":525.54999999999995},{"$f":"IF(R1508<0,IF(S1508=0,0,IF(OR(R1508=0,Q1508=0),\"N.M.\",IF(ABS(S1508/R1508)>=10,\"N.M.\",S1508/(-R1508)))),IF(S1508=0,0,IF(OR(R1508=0,Q1508=0),\"N.M.\",IF(ABS(S1508/R1508)>=10,\"N.M.\",S1508/R1508))))","v":"N.M."},null,993.55000000000007,0,{"$f":"+V1508-W1508","v":993.55000000000007},{"$f":"IF(W1508<0,IF(X1508=0,0,IF(OR(W1508=0,V1508=0),\"N.M.\",IF(ABS(X1508/W1508)>=10,\"N.M.\",X1508/(-W1508)))),IF(X1508=0,0,IF(OR(W1508=0,V1508=0),\"N.M.\",IF(ABS(X1508/W1508)>=10,\"N.M.\",X1508/W1508))))","v":"N.M."}]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,751.76,0,{"$f":"+F1509-G1509","v":751.76},{"$f":"IF(G1509<0,IF(H1509=0,0,IF(OR(G1509=0,F1509=0),\"N.M.\",IF(ABS(H1509/G1509)>=10,\"N.M.\",H1509/(-G1509)))),IF(H1509=0,0,IF(OR(G1509=0,F1509=0),\"N.M.\",IF(ABS(H1509/G1509)>=10,\"N.M.\",H1509/G1509))))","v":"N.M."},null,6747.3,0,{"$f":"+K1509-L1509","v":6747.3},{"$f":"IF(L1509<0,IF(M1509=0,0,IF(OR(L1509=0,K1509=0),\"N.M.\",IF(ABS(M1509/L1509)>=10,\"N.M.\",M1509/(-L1509)))),IF(M1509=0,0,IF(OR(L1509=0,K1509=0),\"N.M.\",IF(ABS(M1509/L1509)>=10,\"N.M.\",M1509/L1509))))","v":"N.M."},null,null,2000.19,0,{"$f":"+Q1509-R1509","v":2000.19},{"$f":"IF(R1509<0,IF(S1509=0,0,IF(OR(R1509=0,Q1509=0),\"N.M.\",IF(ABS(S1509/R1509)>=10,\"N.M.\",S1509/(-R1509)))),IF(S1509=0,0,IF(OR(R1509=0,Q1509=0),\"N.M.\",IF(ABS(S1509/R1509)>=10,\"N.M.\",S1509/R1509))))","v":"N.M."},null,6747.3,0,{"$f":"+V1509-W1509","v":6747.3},{"$f":"IF(W1509<0,IF(X1509=0,0,IF(OR(W1509=0,V1509=0),\"N.M.\",IF(ABS(X1509/W1509)>=10,\"N.M.\",X1509/(-W1509)))),IF(X1509=0,0,IF(OR(W1509=0,V1509=0),\"N.M.\",IF(ABS(X1509/W1509)>=10,\"N.M.\",X1509/W1509))))","v":"N.M."}]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-645.16,0,{"$f":"+F1510-G1510","v":-645.16},{"$f":"IF(G1510<0,IF(H1510=0,0,IF(OR(G1510=0,F1510=0),\"N.M.\",IF(ABS(H1510/G1510)>=10,\"N.M.\",H1510/(-G1510)))),IF(H1510=0,0,IF(OR(G1510=0,F1510=0),\"N.M.\",IF(ABS(H1510/G1510)>=10,\"N.M.\",H1510/G1510))))","v":"N.M."},null,429.28000000000003,0,{"$f":"+K1510-L1510","v":429.28000000000003},{"$f":"IF(L1510<0,IF(M1510=0,0,IF(OR(L1510=0,K1510=0),\"N.M.\",IF(ABS(M1510/L1510)>=10,\"N.M.\",M1510/(-L1510)))),IF(M1510=0,0,IF(OR(L1510=0,K1510=0),\"N.M.\",IF(ABS(M1510/L1510)>=10,\"N.M.\",M1510/L1510))))","v":"N.M."},null,null,-166.74,0,{"$f":"+Q1510-R1510","v":-166.74},{"$f":"IF(R1510<0,IF(S1510=0,0,IF(OR(R1510=0,Q1510=0),\"N.M.\",IF(ABS(S1510/R1510)>=10,\"N.M.\",S1510/(-R1510)))),IF(S1510=0,0,IF(OR(R1510=0,Q1510=0),\"N.M.\",IF(ABS(S1510/R1510)>=10,\"N.M.\",S1510/R1510))))","v":"N.M."},null,429.28000000000003,0,{"$f":"+V1510-W1510","v":429.28000000000003},{"$f":"IF(W1510<0,IF(X1510=0,0,IF(OR(W1510=0,V1510=0),\"N.M.\",IF(ABS(X1510/W1510)>=10,\"N.M.\",X1510/(-W1510)))),IF(X1510=0,0,IF(OR(W1510=0,V1510=0),\"N.M.\",IF(ABS(X1510/W1510)>=10,\"N.M.\",X1510/W1510))))","v":"N.M."}]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-62.92,0,{"$f":"+F1511-G1511","v":-62.92},{"$f":"IF(G1511<0,IF(H1511=0,0,IF(OR(G1511=0,F1511=0),\"N.M.\",IF(ABS(H1511/G1511)>=10,\"N.M.\",H1511/(-G1511)))),IF(H1511=0,0,IF(OR(G1511=0,F1511=0),\"N.M.\",IF(ABS(H1511/G1511)>=10,\"N.M.\",H1511/G1511))))","v":"N.M."},null,46.27,0,{"$f":"+K1511-L1511","v":46.27},{"$f":"IF(L1511<0,IF(M1511=0,0,IF(OR(L1511=0,K1511=0),\"N.M.\",IF(ABS(M1511/L1511)>=10,\"N.M.\",M1511/(-L1511)))),IF(M1511=0,0,IF(OR(L1511=0,K1511=0),\"N.M.\",IF(ABS(M1511/L1511)>=10,\"N.M.\",M1511/L1511))))","v":"N.M."},null,null,-60.410000000000004,0,{"$f":"+Q1511-R1511","v":-60.410000000000004},{"$f":"IF(R1511<0,IF(S1511=0,0,IF(OR(R1511=0,Q1511=0),\"N.M.\",IF(ABS(S1511/R1511)>=10,\"N.M.\",S1511/(-R1511)))),IF(S1511=0,0,IF(OR(R1511=0,Q1511=0),\"N.M.\",IF(ABS(S1511/R1511)>=10,\"N.M.\",S1511/R1511))))","v":"N.M."},null,46.27,0,{"$f":"+V1511-W1511","v":46.27},{"$f":"IF(W1511<0,IF(X1511=0,0,IF(OR(W1511=0,V1511=0),\"N.M.\",IF(ABS(X1511/W1511)>=10,\"N.M.\",X1511/(-W1511)))),IF(X1511=0,0,IF(OR(W1511=0,V1511=0),\"N.M.\",IF(ABS(X1511/W1511)>=10,\"N.M.\",X1511/W1511))))","v":"N.M."}]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F1512-G1512","v":0},{"$f":"IF(G1512<0,IF(H1512=0,0,IF(OR(G1512=0,F1512=0),\"N.M.\",IF(ABS(H1512/G1512)>=10,\"N.M.\",H1512/(-G1512)))),IF(H1512=0,0,IF(OR(G1512=0,F1512=0),\"N.M.\",IF(ABS(H1512/G1512)>=10,\"N.M.\",H1512/G1512))))","v":0},null,0,0,{"$f":"+K1512-L1512","v":0},{"$f":"IF(L1512<0,IF(M1512=0,0,IF(OR(L1512=0,K1512=0),\"N.M.\",IF(ABS(M1512/L1512)>=10,\"N.M.\",M1512/(-L1512)))),IF(M1512=0,0,IF(OR(L1512=0,K1512=0),\"N.M.\",IF(ABS(M1512/L1512)>=10,\"N.M.\",M1512/L1512))))","v":0},null,null,0,0,{"$f":"+Q1512-R1512","v":0},{"$f":"IF(R1512<0,IF(S1512=0,0,IF(OR(R1512=0,Q1512=0),\"N.M.\",IF(ABS(S1512/R1512)>=10,\"N.M.\",S1512/(-R1512)))),IF(S1512=0,0,IF(OR(R1512=0,Q1512=0),\"N.M.\",IF(ABS(S1512/R1512)>=10,\"N.M.\",S1512/R1512))))","v":0},null,0,0,{"$f":"+V1512-W1512","v":0},{"$f":"IF(W1512<0,IF(X1512=0,0,IF(OR(W1512=0,V1512=0),\"N.M.\",IF(ABS(X1512/W1512)>=10,\"N.M.\",X1512/(-W1512)))),IF(X1512=0,0,IF(OR(W1512=0,V1512=0),\"N.M.\",IF(ABS(X1512/W1512)>=10,\"N.M.\",X1512/W1512))))","v":0}]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,{"$f":"+F1513-G1513","v":0},{"$f":"IF(G1513<0,IF(H1513=0,0,IF(OR(G1513=0,F1513=0),\"N.M.\",IF(ABS(H1513/G1513)>=10,\"N.M.\",H1513/(-G1513)))),IF(H1513=0,0,IF(OR(G1513=0,F1513=0),\"N.M.\",IF(ABS(H1513/G1513)>=10,\"N.M.\",H1513/G1513))))","v":0},null,2.0699999999999998,0,{"$f":"+K1513-L1513","v":2.0699999999999998},{"$f":"IF(L1513<0,IF(M1513=0,0,IF(OR(L1513=0,K1513=0),\"N.M.\",IF(ABS(M1513/L1513)>=10,\"N.M.\",M1513/(-L1513)))),IF(M1513=0,0,IF(OR(L1513=0,K1513=0),\"N.M.\",IF(ABS(M1513/L1513)>=10,\"N.M.\",M1513/L1513))))","v":"N.M."},null,null,0,0,{"$f":"+Q1513-R1513","v":0},{"$f":"IF(R1513<0,IF(S1513=0,0,IF(OR(R1513=0,Q1513=0),\"N.M.\",IF(ABS(S1513/R1513)>=10,\"N.M.\",S1513/(-R1513)))),IF(S1513=0,0,IF(OR(R1513=0,Q1513=0),\"N.M.\",IF(ABS(S1513/R1513)>=10,\"N.M.\",S1513/R1513))))","v":0},null,2.0699999999999998,0,{"$f":"+V1513-W1513","v":2.0699999999999998},{"$f":"IF(W1513<0,IF(X1513=0,0,IF(OR(W1513=0,V1513=0),\"N.M.\",IF(ABS(X1513/W1513)>=10,\"N.M.\",X1513/(-W1513)))),IF(X1513=0,0,IF(OR(W1513=0,V1513=0),\"N.M.\",IF(ABS(X1513/W1513)>=10,\"N.M.\",X1513/W1513))))","v":"N.M."}]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.63,0,{"$f":"+F1514-G1514","v":2.63},{"$f":"IF(G1514<0,IF(H1514=0,0,IF(OR(G1514=0,F1514=0),\"N.M.\",IF(ABS(H1514/G1514)>=10,\"N.M.\",H1514/(-G1514)))),IF(H1514=0,0,IF(OR(G1514=0,F1514=0),\"N.M.\",IF(ABS(H1514/G1514)>=10,\"N.M.\",H1514/G1514))))","v":"N.M."},null,2.63,0,{"$f":"+K1514-L1514","v":2.63},{"$f":"IF(L1514<0,IF(M1514=0,0,IF(OR(L1514=0,K1514=0),\"N.M.\",IF(ABS(M1514/L1514)>=10,\"N.M.\",M1514/(-L1514)))),IF(M1514=0,0,IF(OR(L1514=0,K1514=0),\"N.M.\",IF(ABS(M1514/L1514)>=10,\"N.M.\",M1514/L1514))))","v":"N.M."},null,null,2.1,0,{"$f":"+Q1514-R1514","v":2.1},{"$f":"IF(R1514<0,IF(S1514=0,0,IF(OR(R1514=0,Q1514=0),\"N.M.\",IF(ABS(S1514/R1514)>=10,\"N.M.\",S1514/(-R1514)))),IF(S1514=0,0,IF(OR(R1514=0,Q1514=0),\"N.M.\",IF(ABS(S1514/R1514)>=10,\"N.M.\",S1514/R1514))))","v":"N.M."},null,2.63,0,{"$f":"+V1514-W1514","v":2.63},{"$f":"IF(W1514<0,IF(X1514=0,0,IF(OR(W1514=0,V1514=0),\"N.M.\",IF(ABS(X1514/W1514)>=10,\"N.M.\",X1514/(-W1514)))),IF(X1514=0,0,IF(OR(W1514=0,V1514=0),\"N.M.\",IF(ABS(X1514/W1514)>=10,\"N.M.\",X1514/W1514))))","v":"N.M."}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,201931.02000000002,147084.64000000001,{"$f":"+F1515-G1515","v":54846.380000000005},{"$f":"IF(G1515<0,IF(H1515=0,0,IF(OR(G1515=0,F1515=0),\"N.M.\",IF(ABS(H1515/G1515)>=10,\"N.M.\",H1515/(-G1515)))),IF(H1515=0,0,IF(OR(G1515=0,F1515=0),\"N.M.\",IF(ABS(H1515/G1515)>=10,\"N.M.\",H1515/G1515))))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K1515-L1515","v":152154.20999999996},{"$f":"IF(L1515<0,IF(M1515=0,0,IF(OR(L1515=0,K1515=0),\"N.M.\",IF(ABS(M1515/L1515)>=10,\"N.M.\",M1515/(-L1515)))),IF(M1515=0,0,IF(OR(L1515=0,K1515=0),\"N.M.\",IF(ABS(M1515/L1515)>=10,\"N.M.\",M1515/L1515))))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q1515-R1515","v":43988.280000000028},{"$f":"IF(R1515<0,IF(S1515=0,0,IF(OR(R1515=0,Q1515=0),\"N.M.\",IF(ABS(S1515/R1515)>=10,\"N.M.\",S1515/(-R1515)))),IF(S1515=0,0,IF(OR(R1515=0,Q1515=0),\"N.M.\",IF(ABS(S1515/R1515)>=10,\"N.M.\",S1515/R1515))))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V1515-W1515","v":74760.80999999959},{"$f":"IF(W1515<0,IF(X1515=0,0,IF(OR(W1515=0,V1515=0),\"N.M.\",IF(ABS(X1515/W1515)>=10,\"N.M.\",X1515/(-W1515)))),IF(X1515=0,0,IF(OR(W1515=0,V1515=0),\"N.M.\",IF(ABS(X1515/W1515)>=10,\"N.M.\",X1515/W1515))))","v":3.4899641952505688E-2}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,63095.82,32035.74,{"$f":"+F1516-G1516","v":31060.079999999998},{"$f":"IF(G1516<0,IF(H1516=0,0,IF(OR(G1516=0,F1516=0),\"N.M.\",IF(ABS(H1516/G1516)>=10,\"N.M.\",H1516/(-G1516)))),IF(H1516=0,0,IF(OR(G1516=0,F1516=0),\"N.M.\",IF(ABS(H1516/G1516)>=10,\"N.M.\",H1516/G1516))))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K1516-L1516","v":233157.13},{"$f":"IF(L1516<0,IF(M1516=0,0,IF(OR(L1516=0,K1516=0),\"N.M.\",IF(ABS(M1516/L1516)>=10,\"N.M.\",M1516/(-L1516)))),IF(M1516=0,0,IF(OR(L1516=0,K1516=0),\"N.M.\",IF(ABS(M1516/L1516)>=10,\"N.M.\",M1516/L1516))))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q1516-R1516","v":77267.61},{"$f":"IF(R1516<0,IF(S1516=0,0,IF(OR(R1516=0,Q1516=0),\"N.M.\",IF(ABS(S1516/R1516)>=10,\"N.M.\",S1516/(-R1516)))),IF(S1516=0,0,IF(OR(R1516=0,Q1516=0),\"N.M.\",IF(ABS(S1516/R1516)>=10,\"N.M.\",S1516/R1516))))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V1516-W1516","v":252397.37},{"$f":"IF(W1516<0,IF(X1516=0,0,IF(OR(W1516=0,V1516=0),\"N.M.\",IF(ABS(X1516/W1516)>=10,\"N.M.\",X1516/(-W1516)))),IF(X1516=0,0,IF(OR(W1516=0,V1516=0),\"N.M.\",IF(ABS(X1516/W1516)>=10,\"N.M.\",X1516/W1516))))","v":0.6880218160797662}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-105.54,0,{"$f":"+F1517-G1517","v":-105.54},{"$f":"IF(G1517<0,IF(H1517=0,0,IF(OR(G1517=0,F1517=0),\"N.M.\",IF(ABS(H1517/G1517)>=10,\"N.M.\",H1517/(-G1517)))),IF(H1517=0,0,IF(OR(G1517=0,F1517=0),\"N.M.\",IF(ABS(H1517/G1517)>=10,\"N.M.\",H1517/G1517))))","v":"N.M."},null,141.44,0,{"$f":"+K1517-L1517","v":141.44},{"$f":"IF(L1517<0,IF(M1517=0,0,IF(OR(L1517=0,K1517=0),\"N.M.\",IF(ABS(M1517/L1517)>=10,\"N.M.\",M1517/(-L1517)))),IF(M1517=0,0,IF(OR(L1517=0,K1517=0),\"N.M.\",IF(ABS(M1517/L1517)>=10,\"N.M.\",M1517/L1517))))","v":"N.M."},null,null,36.75,0,{"$f":"+Q1517-R1517","v":36.75},{"$f":"IF(R1517<0,IF(S1517=0,0,IF(OR(R1517=0,Q1517=0),\"N.M.\",IF(ABS(S1517/R1517)>=10,\"N.M.\",S1517/(-R1517)))),IF(S1517=0,0,IF(OR(R1517=0,Q1517=0),\"N.M.\",IF(ABS(S1517/R1517)>=10,\"N.M.\",S1517/R1517))))","v":"N.M."},null,271.49,0,{"$f":"+V1517-W1517","v":271.49},{"$f":"IF(W1517<0,IF(X1517=0,0,IF(OR(W1517=0,V1517=0),\"N.M.\",IF(ABS(X1517/W1517)>=10,\"N.M.\",X1517/(-W1517)))),IF(X1517=0,0,IF(OR(W1517=0,V1517=0),\"N.M.\",IF(ABS(X1517/W1517)>=10,\"N.M.\",X1517/W1517))))","v":"N.M."}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,9864.81,4624.46,{"$f":"+F1518-G1518","v":5240.3499999999995},{"$f":"IF(G1518<0,IF(H1518=0,0,IF(OR(G1518=0,F1518=0),\"N.M.\",IF(ABS(H1518/G1518)>=10,\"N.M.\",H1518/(-G1518)))),IF(H1518=0,0,IF(OR(G1518=0,F1518=0),\"N.M.\",IF(ABS(H1518/G1518)>=10,\"N.M.\",H1518/G1518))))","v":1.1331809551817942},null,80783.650000000009,62968.959999999999,{"$f":"+K1518-L1518","v":17814.69000000001},{"$f":"IF(L1518<0,IF(M1518=0,0,IF(OR(L1518=0,K1518=0),\"N.M.\",IF(ABS(M1518/L1518)>=10,\"N.M.\",M1518/(-L1518)))),IF(M1518=0,0,IF(OR(L1518=0,K1518=0),\"N.M.\",IF(ABS(M1518/L1518)>=10,\"N.M.\",M1518/L1518))))","v":0.28291224755816213},null,null,27956.170000000002,16973.48,{"$f":"+Q1518-R1518","v":10982.690000000002},{"$f":"IF(R1518<0,IF(S1518=0,0,IF(OR(R1518=0,Q1518=0),\"N.M.\",IF(ABS(S1518/R1518)>=10,\"N.M.\",S1518/(-R1518)))),IF(S1518=0,0,IF(OR(R1518=0,Q1518=0),\"N.M.\",IF(ABS(S1518/R1518)>=10,\"N.M.\",S1518/R1518))))","v":0.64704998621378773},null,95075.19,71107.81,{"$f":"+V1518-W1518","v":23967.380000000005},{"$f":"IF(W1518<0,IF(X1518=0,0,IF(OR(W1518=0,V1518=0),\"N.M.\",IF(ABS(X1518/W1518)>=10,\"N.M.\",X1518/(-W1518)))),IF(X1518=0,0,IF(OR(W1518=0,V1518=0),\"N.M.\",IF(ABS(X1518/W1518)>=10,\"N.M.\",X1518/W1518))))","v":0.33705692806458259}]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86514.87,105296.06,{"$f":"+F1519-G1519","v":-18781.190000000002},{"$f":"IF(G1519<0,IF(H1519=0,0,IF(OR(G1519=0,F1519=0),\"N.M.\",IF(ABS(H1519/G1519)>=10,\"N.M.\",H1519/(-G1519)))),IF(H1519=0,0,IF(OR(G1519=0,F1519=0),\"N.M.\",IF(ABS(H1519/G1519)>=10,\"N.M.\",H1519/G1519))))","v":-0.1783655532790116},null,1080768.29,1087969.74,{"$f":"+K1519-L1519","v":-7201.4499999999534},{"$f":"IF(L1519<0,IF(M1519=0,0,IF(OR(L1519=0,K1519=0),\"N.M.\",IF(ABS(M1519/L1519)>=10,\"N.M.\",M1519/(-L1519)))),IF(M1519=0,0,IF(OR(L1519=0,K1519=0),\"N.M.\",IF(ABS(M1519/L1519)>=10,\"N.M.\",M1519/L1519))))","v":-6.6191638749069932E-3},null,null,274396.72000000003,291040.96000000002,{"$f":"+Q1519-R1519","v":-16644.239999999991},{"$f":"IF(R1519<0,IF(S1519=0,0,IF(OR(R1519=0,Q1519=0),\"N.M.\",IF(ABS(S1519/R1519)>=10,\"N.M.\",S1519/(-R1519)))),IF(S1519=0,0,IF(OR(R1519=0,Q1519=0),\"N.M.\",IF(ABS(S1519/R1519)>=10,\"N.M.\",S1519/R1519))))","v":-5.7188651384327445E-2},null,1308900.4100000001,1278642.8500000001,{"$f":"+V1519-W1519","v":30257.560000000056},{"$f":"IF(W1519<0,IF(X1519=0,0,IF(OR(W1519=0,V1519=0),\"N.M.\",IF(ABS(X1519/W1519)>=10,\"N.M.\",X1519/(-W1519)))),IF(X1519=0,0,IF(OR(W1519=0,V1519=0),\"N.M.\",IF(ABS(X1519/W1519)>=10,\"N.M.\",X1519/W1519))))","v":2.3663808857962217E-2}]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,{"$f":"+F1520-G1520","v":0},{"$f":"IF(G1520<0,IF(H1520=0,0,IF(OR(G1520=0,F1520=0),\"N.M.\",IF(ABS(H1520/G1520)>=10,\"N.M.\",H1520/(-G1520)))),IF(H1520=0,0,IF(OR(G1520=0,F1520=0),\"N.M.\",IF(ABS(H1520/G1520)>=10,\"N.M.\",H1520/G1520))))","v":0},null,0,0,{"$f":"+K1520-L1520","v":0},{"$f":"IF(L1520<0,IF(M1520=0,0,IF(OR(L1520=0,K1520=0),\"N.M.\",IF(ABS(M1520/L1520)>=10,\"N.M.\",M1520/(-L1520)))),IF(M1520=0,0,IF(OR(L1520=0,K1520=0),\"N.M.\",IF(ABS(M1520/L1520)>=10,\"N.M.\",M1520/L1520))))","v":0},null,null,0,0,{"$f":"+Q1520-R1520","v":0},{"$f":"IF(R1520<0,IF(S1520=0,0,IF(OR(R1520=0,Q1520=0),\"N.M.\",IF(ABS(S1520/R1520)>=10,\"N.M.\",S1520/(-R1520)))),IF(S1520=0,0,IF(OR(R1520=0,Q1520=0),\"N.M.\",IF(ABS(S1520/R1520)>=10,\"N.M.\",S1520/R1520))))","v":0},null,0,4112.75,{"$f":"+V1520-W1520","v":-4112.75},{"$f":"IF(W1520<0,IF(X1520=0,0,IF(OR(W1520=0,V1520=0),\"N.M.\",IF(ABS(X1520/W1520)>=10,\"N.M.\",X1520/(-W1520)))),IF(X1520=0,0,IF(OR(W1520=0,V1520=0),\"N.M.\",IF(ABS(X1520/W1520)>=10,\"N.M.\",X1520/W1520))))","v":"N.M."}]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,{"$f":"+F1521-G1521","v":0},{"$f":"IF(G1521<0,IF(H1521=0,0,IF(OR(G1521=0,F1521=0),\"N.M.\",IF(ABS(H1521/G1521)>=10,\"N.M.\",H1521/(-G1521)))),IF(H1521=0,0,IF(OR(G1521=0,F1521=0),\"N.M.\",IF(ABS(H1521/G1521)>=10,\"N.M.\",H1521/G1521))))","v":0},null,0,3534.9700000000003,{"$f":"+K1521-L1521","v":-3534.9700000000003},{"$f":"IF(L1521<0,IF(M1521=0,0,IF(OR(L1521=0,K1521=0),\"N.M.\",IF(ABS(M1521/L1521)>=10,\"N.M.\",M1521/(-L1521)))),IF(M1521=0,0,IF(OR(L1521=0,K1521=0),\"N.M.\",IF(ABS(M1521/L1521)>=10,\"N.M.\",M1521/L1521))))","v":"N.M."},null,null,0,0,{"$f":"+Q1521-R1521","v":0},{"$f":"IF(R1521<0,IF(S1521=0,0,IF(OR(R1521=0,Q1521=0),\"N.M.\",IF(ABS(S1521/R1521)>=10,\"N.M.\",S1521/(-R1521)))),IF(S1521=0,0,IF(OR(R1521=0,Q1521=0),\"N.M.\",IF(ABS(S1521/R1521)>=10,\"N.M.\",S1521/R1521))))","v":0},null,0,20393.730000000003,{"$f":"+V1521-W1521","v":-20393.730000000003},{"$f":"IF(W1521<0,IF(X1521=0,0,IF(OR(W1521=0,V1521=0),\"N.M.\",IF(ABS(X1521/W1521)>=10,\"N.M.\",X1521/(-W1521)))),IF(X1521=0,0,IF(OR(W1521=0,V1521=0),\"N.M.\",IF(ABS(X1521/W1521)>=10,\"N.M.\",X1521/W1521))))","v":"N.M."}]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,20632.64,13046.32,{"$f":"+F1522-G1522","v":7586.32},{"$f":"IF(G1522<0,IF(H1522=0,0,IF(OR(G1522=0,F1522=0),\"N.M.\",IF(ABS(H1522/G1522)>=10,\"N.M.\",H1522/(-G1522)))),IF(H1522=0,0,IF(OR(G1522=0,F1522=0),\"N.M.\",IF(ABS(H1522/G1522)>=10,\"N.M.\",H1522/G1522))))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K1522-L1522","v":15191.580000000002},{"$f":"IF(L1522<0,IF(M1522=0,0,IF(OR(L1522=0,K1522=0),\"N.M.\",IF(ABS(M1522/L1522)>=10,\"N.M.\",M1522/(-L1522)))),IF(M1522=0,0,IF(OR(L1522=0,K1522=0),\"N.M.\",IF(ABS(M1522/L1522)>=10,\"N.M.\",M1522/L1522))))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q1522-R1522","v":565.38000000000102},{"$f":"IF(R1522<0,IF(S1522=0,0,IF(OR(R1522=0,Q1522=0),\"N.M.\",IF(ABS(S1522/R1522)>=10,\"N.M.\",S1522/(-R1522)))),IF(S1522=0,0,IF(OR(R1522=0,Q1522=0),\"N.M.\",IF(ABS(S1522/R1522)>=10,\"N.M.\",S1522/R1522))))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V1522-W1522","v":18038.049999999988},{"$f":"IF(W1522<0,IF(X1522=0,0,IF(OR(W1522=0,V1522=0),\"N.M.\",IF(ABS(X1522/W1522)>=10,\"N.M.\",X1522/(-W1522)))),IF(X1522=0,0,IF(OR(W1522=0,V1522=0),\"N.M.\",IF(ABS(X1522/W1522)>=10,\"N.M.\",X1522/W1522))))","v":0.23975657557634511}]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2987.9700000000003,1328.13,{"$f":"+F1523-G1523","v":1659.8400000000001},{"$f":"IF(G1523<0,IF(H1523=0,0,IF(OR(G1523=0,F1523=0),\"N.M.\",IF(ABS(H1523/G1523)>=10,\"N.M.\",H1523/(-G1523)))),IF(H1523=0,0,IF(OR(G1523=0,F1523=0),\"N.M.\",IF(ABS(H1523/G1523)>=10,\"N.M.\",H1523/G1523))))","v":1.249757177384744},null,24774.68,20310.580000000002,{"$f":"+K1523-L1523","v":4464.0999999999985},{"$f":"IF(L1523<0,IF(M1523=0,0,IF(OR(L1523=0,K1523=0),\"N.M.\",IF(ABS(M1523/L1523)>=10,\"N.M.\",M1523/(-L1523)))),IF(M1523=0,0,IF(OR(L1523=0,K1523=0),\"N.M.\",IF(ABS(M1523/L1523)>=10,\"N.M.\",M1523/L1523))))","v":0.21979185232524123},null,null,10992.81,5610.09,{"$f":"+Q1523-R1523","v":5382.7199999999993},{"$f":"IF(R1523<0,IF(S1523=0,0,IF(OR(R1523=0,Q1523=0),\"N.M.\",IF(ABS(S1523/R1523)>=10,\"N.M.\",S1523/(-R1523)))),IF(S1523=0,0,IF(OR(R1523=0,Q1523=0),\"N.M.\",IF(ABS(S1523/R1523)>=10,\"N.M.\",S1523/R1523))))","v":0.95947123842932991},null,28792.27,22297.58,{"$f":"+V1523-W1523","v":6494.6899999999987},{"$f":"IF(W1523<0,IF(X1523=0,0,IF(OR(W1523=0,V1523=0),\"N.M.\",IF(ABS(X1523/W1523)>=10,\"N.M.\",X1523/(-W1523)))),IF(X1523=0,0,IF(OR(W1523=0,V1523=0),\"N.M.\",IF(ABS(X1523/W1523)>=10,\"N.M.\",X1523/W1523))))","v":0.29127331306805482}]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26155.4,30039.13,{"$f":"+F1524-G1524","v":-3883.7299999999996},{"$f":"IF(G1524<0,IF(H1524=0,0,IF(OR(G1524=0,F1524=0),\"N.M.\",IF(ABS(H1524/G1524)>=10,\"N.M.\",H1524/(-G1524)))),IF(H1524=0,0,IF(OR(G1524=0,F1524=0),\"N.M.\",IF(ABS(H1524/G1524)>=10,\"N.M.\",H1524/G1524))))","v":-0.12928903067432376},null,321101.45,364193.48,{"$f":"+K1524-L1524","v":-43092.02999999997},{"$f":"IF(L1524<0,IF(M1524=0,0,IF(OR(L1524=0,K1524=0),\"N.M.\",IF(ABS(M1524/L1524)>=10,\"N.M.\",M1524/(-L1524)))),IF(M1524=0,0,IF(OR(L1524=0,K1524=0),\"N.M.\",IF(ABS(M1524/L1524)>=10,\"N.M.\",M1524/L1524))))","v":-0.11832180521188894},null,null,105461.87,94224.98,{"$f":"+Q1524-R1524","v":11236.89},{"$f":"IF(R1524<0,IF(S1524=0,0,IF(OR(R1524=0,Q1524=0),\"N.M.\",IF(ABS(S1524/R1524)>=10,\"N.M.\",S1524/(-R1524)))),IF(S1524=0,0,IF(OR(R1524=0,Q1524=0),\"N.M.\",IF(ABS(S1524/R1524)>=10,\"N.M.\",S1524/R1524))))","v":0.11925595526791304},null,384790.42000000004,438370.02999999997,{"$f":"+V1524-W1524","v":-53579.609999999928},{"$f":"IF(W1524<0,IF(X1524=0,0,IF(OR(W1524=0,V1524=0),\"N.M.\",IF(ABS(X1524/W1524)>=10,\"N.M.\",X1524/(-W1524)))),IF(X1524=0,0,IF(OR(W1524=0,V1524=0),\"N.M.\",IF(ABS(X1524/W1524)>=10,\"N.M.\",X1524/W1524))))","v":-0.12222461923320792}]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,29046.670000000002,861.30000000000007,{"$f":"+F1525-G1525","v":28185.370000000003},{"$f":"IF(G1525<0,IF(H1525=0,0,IF(OR(G1525=0,F1525=0),\"N.M.\",IF(ABS(H1525/G1525)>=10,\"N.M.\",H1525/(-G1525)))),IF(H1525=0,0,IF(OR(G1525=0,F1525=0),\"N.M.\",IF(ABS(H1525/G1525)>=10,\"N.M.\",H1525/G1525))))","v":"N.M."},null,262126.43,174657.52,{"$f":"+K1525-L1525","v":87468.91},{"$f":"IF(L1525<0,IF(M1525=0,0,IF(OR(L1525=0,K1525=0),\"N.M.\",IF(ABS(M1525/L1525)>=10,\"N.M.\",M1525/(-L1525)))),IF(M1525=0,0,IF(OR(L1525=0,K1525=0),\"N.M.\",IF(ABS(M1525/L1525)>=10,\"N.M.\",M1525/L1525))))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q1525-R1525","v":26863.459999999992},{"$f":"IF(R1525<0,IF(S1525=0,0,IF(OR(R1525=0,Q1525=0),\"N.M.\",IF(ABS(S1525/R1525)>=10,\"N.M.\",S1525/(-R1525)))),IF(S1525=0,0,IF(OR(R1525=0,Q1525=0),\"N.M.\",IF(ABS(S1525/R1525)>=10,\"N.M.\",S1525/R1525))))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V1525-W1525","v":85617.099999999977},{"$f":"IF(W1525<0,IF(X1525=0,0,IF(OR(W1525=0,V1525=0),\"N.M.\",IF(ABS(X1525/W1525)>=10,\"N.M.\",X1525/(-W1525)))),IF(X1525=0,0,IF(OR(W1525=0,V1525=0),\"N.M.\",IF(ABS(X1525/W1525)>=10,\"N.M.\",X1525/W1525))))","v":0.41693574185105764}]
["%,V5630000","5630000","Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F1526-G1526","v":3533.1},{"$f":"IF(G1526<0,IF(H1526=0,0,IF(OR(G1526=0,F1526=0),\"N.M.\",IF(ABS(H1526/G1526)>=10,\"N.M.\",H1526/(-G1526)))),IF(H1526=0,0,IF(OR(G1526=0,F1526=0),\"N.M.\",IF(ABS(H1526/G1526)>=10,\"N.M.\",H1526/G1526))))","v":1.3322096785140607},null,19070.91,25779.43,{"$f":"+K1526-L1526","v":-6708.52},{"$f":"IF(L1526<0,IF(M1526=0,0,IF(OR(L1526=0,K1526=0),\"N.M.\",IF(ABS(M1526/L1526)>=10,\"N.M.\",M1526/(-L1526)))),IF(M1526=0,0,IF(OR(L1526=0,K1526=0),\"N.M.\",IF(ABS(M1526/L1526)>=10,\"N.M.\",M1526/L1526))))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q1526-R1526","v":-5514.0599999999995},{"$f":"IF(R1526<0,IF(S1526=0,0,IF(OR(R1526=0,Q1526=0),\"N.M.\",IF(ABS(S1526/R1526)>=10,\"N.M.\",S1526/(-R1526)))),IF(S1526=0,0,IF(OR(R1526=0,Q1526=0),\"N.M.\",IF(ABS(S1526/R1526)>=10,\"N.M.\",S1526/R1526))))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V1526-W1526","v":-7168.3900000000031},{"$f":"IF(W1526<0,IF(X1526=0,0,IF(OR(W1526=0,V1526=0),\"N.M.\",IF(ABS(X1526/W1526)>=10,\"N.M.\",X1526/(-W1526)))),IF(X1526=0,0,IF(OR(W1526=0,V1526=0),\"N.M.\",IF(ABS(X1526/W1526)>=10,\"N.M.\",X1526/W1526))))","v":-0.25932016810036251}]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,{"$f":"+F1527-G1527","v":0},{"$f":"IF(G1527<0,IF(H1527=0,0,IF(OR(G1527=0,F1527=0),\"N.M.\",IF(ABS(H1527/G1527)>=10,\"N.M.\",H1527/(-G1527)))),IF(H1527=0,0,IF(OR(G1527=0,F1527=0),\"N.M.\",IF(ABS(H1527/G1527)>=10,\"N.M.\",H1527/G1527))))","v":0},null,0,15.85,{"$f":"+K1527-L1527","v":-15.85},{"$f":"IF(L1527<0,IF(M1527=0,0,IF(OR(L1527=0,K1527=0),\"N.M.\",IF(ABS(M1527/L1527)>=10,\"N.M.\",M1527/(-L1527)))),IF(M1527=0,0,IF(OR(L1527=0,K1527=0),\"N.M.\",IF(ABS(M1527/L1527)>=10,\"N.M.\",M1527/L1527))))","v":"N.M."},null,null,0,0,{"$f":"+Q1527-R1527","v":0},{"$f":"IF(R1527<0,IF(S1527=0,0,IF(OR(R1527=0,Q1527=0),\"N.M.\",IF(ABS(S1527/R1527)>=10,\"N.M.\",S1527/(-R1527)))),IF(S1527=0,0,IF(OR(R1527=0,Q1527=0),\"N.M.\",IF(ABS(S1527/R1527)>=10,\"N.M.\",S1527/R1527))))","v":0},null,0,15.85,{"$f":"+V1527-W1527","v":-15.85},{"$f":"IF(W1527<0,IF(X1527=0,0,IF(OR(W1527=0,V1527=0),\"N.M.\",IF(ABS(X1527/W1527)>=10,\"N.M.\",X1527/(-W1527)))),IF(X1527=0,0,IF(OR(W1527=0,V1527=0),\"N.M.\",IF(ABS(X1527/W1527)>=10,\"N.M.\",X1527/W1527))))","v":"N.M."}]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6253.5,6175.5,{"$f":"+F1528-G1528","v":78},{"$f":"IF(G1528<0,IF(H1528=0,0,IF(OR(G1528=0,F1528=0),\"N.M.\",IF(ABS(H1528/G1528)>=10,\"N.M.\",H1528/(-G1528)))),IF(H1528=0,0,IF(OR(G1528=0,F1528=0),\"N.M.\",IF(ABS(H1528/G1528)>=10,\"N.M.\",H1528/G1528))))","v":1.2630556230264756E-2},null,83793,77710.5,{"$f":"+K1528-L1528","v":6082.5},{"$f":"IF(L1528<0,IF(M1528=0,0,IF(OR(L1528=0,K1528=0),\"N.M.\",IF(ABS(M1528/L1528)>=10,\"N.M.\",M1528/(-L1528)))),IF(M1528=0,0,IF(OR(L1528=0,K1528=0),\"N.M.\",IF(ABS(M1528/L1528)>=10,\"N.M.\",M1528/L1528))))","v":7.8271276082382685E-2},null,null,21783,21390,{"$f":"+Q1528-R1528","v":393},{"$f":"IF(R1528<0,IF(S1528=0,0,IF(OR(R1528=0,Q1528=0),\"N.M.\",IF(ABS(S1528/R1528)>=10,\"N.M.\",S1528/(-R1528)))),IF(S1528=0,0,IF(OR(R1528=0,Q1528=0),\"N.M.\",IF(ABS(S1528/R1528)>=10,\"N.M.\",S1528/R1528))))","v":1.8373071528751752E-2},null,99372,97296,{"$f":"+V1528-W1528","v":2076},{"$f":"IF(W1528<0,IF(X1528=0,0,IF(OR(W1528=0,V1528=0),\"N.M.\",IF(ABS(X1528/W1528)>=10,\"N.M.\",X1528/(-W1528)))),IF(X1528=0,0,IF(OR(W1528=0,V1528=0),\"N.M.\",IF(ABS(X1528/W1528)>=10,\"N.M.\",X1528/W1528))))","v":2.1336951159348791E-2}]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,{"$f":"+F1529-G1529","v":0},{"$f":"IF(G1529<0,IF(H1529=0,0,IF(OR(G1529=0,F1529=0),\"N.M.\",IF(ABS(H1529/G1529)>=10,\"N.M.\",H1529/(-G1529)))),IF(H1529=0,0,IF(OR(G1529=0,F1529=0),\"N.M.\",IF(ABS(H1529/G1529)>=10,\"N.M.\",H1529/G1529))))","v":0},null,0,0,{"$f":"+K1529-L1529","v":0},{"$f":"IF(L1529<0,IF(M1529=0,0,IF(OR(L1529=0,K1529=0),\"N.M.\",IF(ABS(M1529/L1529)>=10,\"N.M.\",M1529/(-L1529)))),IF(M1529=0,0,IF(OR(L1529=0,K1529=0),\"N.M.\",IF(ABS(M1529/L1529)>=10,\"N.M.\",M1529/L1529))))","v":0},null,null,0,0,{"$f":"+Q1529-R1529","v":0},{"$f":"IF(R1529<0,IF(S1529=0,0,IF(OR(R1529=0,Q1529=0),\"N.M.\",IF(ABS(S1529/R1529)>=10,\"N.M.\",S1529/(-R1529)))),IF(S1529=0,0,IF(OR(R1529=0,Q1529=0),\"N.M.\",IF(ABS(S1529/R1529)>=10,\"N.M.\",S1529/R1529))))","v":0},null,0,0,{"$f":"+V1529-W1529","v":0},{"$f":"IF(W1529<0,IF(X1529=0,0,IF(OR(W1529=0,V1529=0),\"N.M.\",IF(ABS(X1529/W1529)>=10,\"N.M.\",X1529/(-W1529)))),IF(X1529=0,0,IF(OR(W1529=0,V1529=0),\"N.M.\",IF(ABS(X1529/W1529)>=10,\"N.M.\",X1529/W1529))))","v":0}]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.55000000002,170512.23,{"$f":"+F1530-G1530","v":2002.320000000007},{"$f":"IF(G1530<0,IF(H1530=0,0,IF(OR(G1530=0,F1530=0),\"N.M.\",IF(ABS(H1530/G1530)>=10,\"N.M.\",H1530/(-G1530)))),IF(H1530=0,0,IF(OR(G1530=0,F1530=0),\"N.M.\",IF(ABS(H1530/G1530)>=10,\"N.M.\",H1530/G1530))))","v":1.1742969991067543E-2},null,1722531.26,1720423.58,{"$f":"+K1530-L1530","v":2107.6799999999348},{"$f":"IF(L1530<0,IF(M1530=0,0,IF(OR(L1530=0,K1530=0),\"N.M.\",IF(ABS(M1530/L1530)>=10,\"N.M.\",M1530/(-L1530)))),IF(M1530=0,0,IF(OR(L1530=0,K1530=0),\"N.M.\",IF(ABS(M1530/L1530)>=10,\"N.M.\",M1530/L1530))))","v":1.2250936481583998E-3},null,null,513456.93,511624.59,{"$f":"+Q1530-R1530","v":1832.3399999999674},{"$f":"IF(R1530<0,IF(S1530=0,0,IF(OR(R1530=0,Q1530=0),\"N.M.\",IF(ABS(S1530/R1530)>=10,\"N.M.\",S1530/(-R1530)))),IF(S1530=0,0,IF(OR(R1530=0,Q1530=0),\"N.M.\",IF(ABS(S1530/R1530)>=10,\"N.M.\",S1530/R1530))))","v":3.5814150371466067E-3},null,2063636.62,1977924.96,{"$f":"+V1530-W1530","v":85711.660000000149},{"$f":"IF(W1530<0,IF(X1530=0,0,IF(OR(W1530=0,V1530=0),\"N.M.\",IF(ABS(X1530/W1530)>=10,\"N.M.\",X1530/(-W1530)))),IF(X1530=0,0,IF(OR(W1530=0,V1530=0),\"N.M.\",IF(ABS(X1530/W1530)>=10,\"N.M.\",X1530/W1530))))","v":4.3334131341362998E-2}]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11322.4,12289.300000000001,{"$f":"+F1531-G1531","v":-966.90000000000146},{"$f":"IF(G1531<0,IF(H1531=0,0,IF(OR(G1531=0,F1531=0),\"N.M.\",IF(ABS(H1531/G1531)>=10,\"N.M.\",H1531/(-G1531)))),IF(H1531=0,0,IF(OR(G1531=0,F1531=0),\"N.M.\",IF(ABS(H1531/G1531)>=10,\"N.M.\",H1531/G1531))))","v":-7.8678199734728699E-2},null,136845.85,137745.76,{"$f":"+K1531-L1531","v":-899.91000000000349},{"$f":"IF(L1531<0,IF(M1531=0,0,IF(OR(L1531=0,K1531=0),\"N.M.\",IF(ABS(M1531/L1531)>=10,\"N.M.\",M1531/(-L1531)))),IF(M1531=0,0,IF(OR(L1531=0,K1531=0),\"N.M.\",IF(ABS(M1531/L1531)>=10,\"N.M.\",M1531/L1531))))","v":-6.5331230522086741E-3},null,null,36606.129999999997,39022.200000000004,{"$f":"+Q1531-R1531","v":-2416.070000000007},{"$f":"IF(R1531<0,IF(S1531=0,0,IF(OR(R1531=0,Q1531=0),\"N.M.\",IF(ABS(S1531/R1531)>=10,\"N.M.\",S1531/(-R1531)))),IF(S1531=0,0,IF(OR(R1531=0,Q1531=0),\"N.M.\",IF(ABS(S1531/R1531)>=10,\"N.M.\",S1531/R1531))))","v":-6.1915268744458456E-2},null,165147.12,129229.73000000001,{"$f":"+V1531-W1531","v":35917.389999999985},{"$f":"IF(W1531<0,IF(X1531=0,0,IF(OR(W1531=0,V1531=0),\"N.M.\",IF(ABS(X1531/W1531)>=10,\"N.M.\",X1531/(-W1531)))),IF(X1531=0,0,IF(OR(W1531=0,V1531=0),\"N.M.\",IF(ABS(X1531/W1531)>=10,\"N.M.\",X1531/W1531))))","v":0.27793441957976683}]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,{"$f":"+F1532-G1532","v":178270.09999999963},{"$f":"IF(G1532<0,IF(H1532=0,0,IF(OR(G1532=0,F1532=0),\"N.M.\",IF(ABS(H1532/G1532)>=10,\"N.M.\",H1532/(-G1532)))),IF(H1532=0,0,IF(OR(G1532=0,F1532=0),\"N.M.\",IF(ABS(H1532/G1532)>=10,\"N.M.\",H1532/G1532))))","v":2.8192737973859135E-2},null,63751108.869999997,62208002.609999999,{"$f":"+K1532-L1532","v":1543106.2599999979},{"$f":"IF(L1532<0,IF(M1532=0,0,IF(OR(L1532=0,K1532=0),\"N.M.\",IF(ABS(M1532/L1532)>=10,\"N.M.\",M1532/(-L1532)))),IF(M1532=0,0,IF(OR(L1532=0,K1532=0),\"N.M.\",IF(ABS(M1532/L1532)>=10,\"N.M.\",M1532/L1532))))","v":2.4805590844544204E-2},null,null,19293895.760000002,18764863.629999999,{"$f":"+Q1532-R1532","v":529032.13000000268},{"$f":"IF(R1532<0,IF(S1532=0,0,IF(OR(R1532=0,Q1532=0),\"N.M.\",IF(ABS(S1532/R1532)>=10,\"N.M.\",S1532/(-R1532)))),IF(S1532=0,0,IF(OR(R1532=0,Q1532=0),\"N.M.\",IF(ABS(S1532/R1532)>=10,\"N.M.\",S1532/R1532))))","v":2.8192697822446298E-2},null,76192709.390000001,73944223.549999997,{"$f":"+V1532-W1532","v":2248485.8400000036},{"$f":"IF(W1532<0,IF(X1532=0,0,IF(OR(W1532=0,V1532=0),\"N.M.\",IF(ABS(X1532/W1532)>=10,\"N.M.\",X1532/(-W1532)))),IF(X1532=0,0,IF(OR(W1532=0,V1532=0),\"N.M.\",IF(ABS(X1532/W1532)>=10,\"N.M.\",X1532/W1532))))","v":3.0407863279267658E-2}]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.14,{"$f":"+F1533-G1533","v":-59398.489999999991},{"$f":"IF(G1533<0,IF(H1533=0,0,IF(OR(G1533=0,F1533=0),\"N.M.\",IF(ABS(H1533/G1533)>=10,\"N.M.\",H1533/(-G1533)))),IF(H1533=0,0,IF(OR(G1533=0,F1533=0),\"N.M.\",IF(ABS(H1533/G1533)>=10,\"N.M.\",H1533/G1533))))","v":-0.1296205160363203},null,3988506.5,4582491.16,{"$f":"+K1533-L1533","v":-593984.66000000015},{"$f":"IF(L1533<0,IF(M1533=0,0,IF(OR(L1533=0,K1533=0),\"N.M.\",IF(ABS(M1533/L1533)>=10,\"N.M.\",M1533/(-L1533)))),IF(M1533=0,0,IF(OR(L1533=0,K1533=0),\"N.M.\",IF(ABS(M1533/L1533)>=10,\"N.M.\",M1533/L1533))))","v":-0.12962047045170952},null,null,1196551.95,1374747.35,{"$f":"+Q1533-R1533","v":-178195.40000000014},{"$f":"IF(R1533<0,IF(S1533=0,0,IF(OR(R1533=0,Q1533=0),\"N.M.\",IF(ABS(S1533/R1533)>=10,\"N.M.\",S1533/(-R1533)))),IF(S1533=0,0,IF(OR(R1533=0,Q1533=0),\"N.M.\",IF(ABS(S1533/R1533)>=10,\"N.M.\",S1533/R1533))))","v":-0.12962047171794885},null,4905004.7300000004,5487813.3600000003,{"$f":"+V1533-W1533","v":-582808.62999999989},{"$f":"IF(W1533<0,IF(X1533=0,0,IF(OR(W1533=0,V1533=0),\"N.M.\",IF(ABS(X1533/W1533)>=10,\"N.M.\",X1533/(-W1533)))),IF(X1533=0,0,IF(OR(W1533=0,V1533=0),\"N.M.\",IF(ABS(X1533/W1533)>=10,\"N.M.\",X1533/W1533))))","v":-0.10620051954536586}]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,240243,-150865,{"$f":"+F1534-G1534","v":391108},{"$f":"IF(G1534<0,IF(H1534=0,0,IF(OR(G1534=0,F1534=0),\"N.M.\",IF(ABS(H1534/G1534)>=10,\"N.M.\",H1534/(-G1534)))),IF(H1534=0,0,IF(OR(G1534=0,F1534=0),\"N.M.\",IF(ABS(H1534/G1534)>=10,\"N.M.\",H1534/G1534))))","v":2.5924369469393165},null,8536005,-3511573,{"$f":"+K1534-L1534","v":12047578},{"$f":"IF(L1534<0,IF(M1534=0,0,IF(OR(L1534=0,K1534=0),\"N.M.\",IF(ABS(M1534/L1534)>=10,\"N.M.\",M1534/(-L1534)))),IF(M1534=0,0,IF(OR(L1534=0,K1534=0),\"N.M.\",IF(ABS(M1534/L1534)>=10,\"N.M.\",M1534/L1534))))","v":3.4308208885305818},null,null,782198,-446475,{"$f":"+Q1534-R1534","v":1228673},{"$f":"IF(R1534<0,IF(S1534=0,0,IF(OR(R1534=0,Q1534=0),\"N.M.\",IF(ABS(S1534/R1534)>=10,\"N.M.\",S1534/(-R1534)))),IF(S1534=0,0,IF(OR(R1534=0,Q1534=0),\"N.M.\",IF(ABS(S1534/R1534)>=10,\"N.M.\",S1534/R1534))))","v":2.7519413181029173},null,7224148,-13507156,{"$f":"+V1534-W1534","v":20731304},{"$f":"IF(W1534<0,IF(X1534=0,0,IF(OR(W1534=0,V1534=0),\"N.M.\",IF(ABS(X1534/W1534)>=10,\"N.M.\",X1534/(-W1534)))),IF(X1534=0,0,IF(OR(W1534=0,V1534=0),\"N.M.\",IF(ABS(X1534/W1534)>=10,\"N.M.\",X1534/W1534))))","v":1.5348385700142946}]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91200.320000000007,72347.680000000008,{"$f":"+F1535-G1535","v":18852.64},{"$f":"IF(G1535<0,IF(H1535=0,0,IF(OR(G1535=0,F1535=0),\"N.M.\",IF(ABS(H1535/G1535)>=10,\"N.M.\",H1535/(-G1535)))),IF(H1535=0,0,IF(OR(G1535=0,F1535=0),\"N.M.\",IF(ABS(H1535/G1535)>=10,\"N.M.\",H1535/G1535))))","v":0.26058389156362716},null,923402.52,722600.65,{"$f":"+K1535-L1535","v":200801.87},{"$f":"IF(L1535<0,IF(M1535=0,0,IF(OR(L1535=0,K1535=0),\"N.M.\",IF(ABS(M1535/L1535)>=10,\"N.M.\",M1535/(-L1535)))),IF(M1535=0,0,IF(OR(L1535=0,K1535=0),\"N.M.\",IF(ABS(M1535/L1535)>=10,\"N.M.\",M1535/L1535))))","v":0.27788775169244589},null,null,273101.02,217023.19,{"$f":"+Q1535-R1535","v":56077.830000000016},{"$f":"IF(R1535<0,IF(S1535=0,0,IF(OR(R1535=0,Q1535=0),\"N.M.\",IF(ABS(S1535/R1535)>=10,\"N.M.\",S1535/(-R1535)))),IF(S1535=0,0,IF(OR(R1535=0,Q1535=0),\"N.M.\",IF(ABS(S1535/R1535)>=10,\"N.M.\",S1535/R1535))))","v":0.25839556593007418},null,1074600.3900000001,843763.43,{"$f":"+V1535-W1535","v":230836.96000000008},{"$f":"IF(W1535<0,IF(X1535=0,0,IF(OR(W1535=0,V1535=0),\"N.M.\",IF(ABS(X1535/W1535)>=10,\"N.M.\",X1535/(-W1535)))),IF(X1535=0,0,IF(OR(W1535=0,V1535=0),\"N.M.\",IF(ABS(X1535/W1535)>=10,\"N.M.\",X1535/W1535))))","v":0.27358019059915889}]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F1536-G1536","v":581947.49},{"$f":"IF(G1536<0,IF(H1536=0,0,IF(OR(G1536=0,F1536=0),\"N.M.\",IF(ABS(H1536/G1536)>=10,\"N.M.\",H1536/(-G1536)))),IF(H1536=0,0,IF(OR(G1536=0,F1536=0),\"N.M.\",IF(ABS(H1536/G1536)>=10,\"N.M.\",H1536/G1536))))","v":"N.M."},null,7109772,45675.1,{"$f":"+K1536-L1536","v":7064096.9000000004},{"$f":"IF(L1536<0,IF(M1536=0,0,IF(OR(L1536=0,K1536=0),\"N.M.\",IF(ABS(M1536/L1536)>=10,\"N.M.\",M1536/(-L1536)))),IF(M1536=0,0,IF(OR(L1536=0,K1536=0),\"N.M.\",IF(ABS(M1536/L1536)>=10,\"N.M.\",M1536/L1536))))","v":"N.M."},null,null,1759545,13702.53,{"$f":"+Q1536-R1536","v":1745842.47},{"$f":"IF(R1536<0,IF(S1536=0,0,IF(OR(R1536=0,Q1536=0),\"N.M.\",IF(ABS(S1536/R1536)>=10,\"N.M.\",S1536/(-R1536)))),IF(S1536=0,0,IF(OR(R1536=0,Q1536=0),\"N.M.\",IF(ABS(S1536/R1536)>=10,\"N.M.\",S1536/R1536))))","v":"N.M."},null,7118905.0199999996,-722656.60000000009,{"$f":"+V1536-W1536","v":7841561.6199999992},{"$f":"IF(W1536<0,IF(X1536=0,0,IF(OR(W1536=0,V1536=0),\"N.M.\",IF(ABS(X1536/W1536)>=10,\"N.M.\",X1536/(-W1536)))),IF(X1536=0,0,IF(OR(W1536=0,V1536=0),\"N.M.\",IF(ABS(X1536/W1536)>=10,\"N.M.\",X1536/W1536))))","v":"N.M."}]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,0,0,{"$f":"+F1537-G1537","v":0},{"$f":"IF(G1537<0,IF(H1537=0,0,IF(OR(G1537=0,F1537=0),\"N.M.\",IF(ABS(H1537/G1537)>=10,\"N.M.\",H1537/(-G1537)))),IF(H1537=0,0,IF(OR(G1537=0,F1537=0),\"N.M.\",IF(ABS(H1537/G1537)>=10,\"N.M.\",H1537/G1537))))","v":0},null,-15726307,0,{"$f":"+K1537-L1537","v":-15726307},{"$f":"IF(L1537<0,IF(M1537=0,0,IF(OR(L1537=0,K1537=0),\"N.M.\",IF(ABS(M1537/L1537)>=10,\"N.M.\",M1537/(-L1537)))),IF(M1537=0,0,IF(OR(L1537=0,K1537=0),\"N.M.\",IF(ABS(M1537/L1537)>=10,\"N.M.\",M1537/L1537))))","v":"N.M."},null,null,-15726307,0,{"$f":"+Q1537-R1537","v":-15726307},{"$f":"IF(R1537<0,IF(S1537=0,0,IF(OR(R1537=0,Q1537=0),\"N.M.\",IF(ABS(S1537/R1537)>=10,\"N.M.\",S1537/(-R1537)))),IF(S1537=0,0,IF(OR(R1537=0,Q1537=0),\"N.M.\",IF(ABS(S1537/R1537)>=10,\"N.M.\",S1537/R1537))))","v":"N.M."},null,-15726307,0,{"$f":"+V1537-W1537","v":-15726307},{"$f":"IF(W1537<0,IF(X1537=0,0,IF(OR(W1537=0,V1537=0),\"N.M.\",IF(ABS(X1537/W1537)>=10,\"N.M.\",X1537/(-W1537)))),IF(X1537=0,0,IF(OR(W1537=0,V1537=0),\"N.M.\",IF(ABS(X1537/W1537)>=10,\"N.M.\",X1537/W1537))))","v":"N.M."}]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,93127.41,65165.32,{"$f":"+F1538-G1538","v":27962.090000000004},{"$f":"IF(G1538<0,IF(H1538=0,0,IF(OR(G1538=0,F1538=0),\"N.M.\",IF(ABS(H1538/G1538)>=10,\"N.M.\",H1538/(-G1538)))),IF(H1538=0,0,IF(OR(G1538=0,F1538=0),\"N.M.\",IF(ABS(H1538/G1538)>=10,\"N.M.\",H1538/G1538))))","v":0.42909464727557545},null,774800.92,1035582.87,{"$f":"+K1538-L1538","v":-260781.94999999995},{"$f":"IF(L1538<0,IF(M1538=0,0,IF(OR(L1538=0,K1538=0),\"N.M.\",IF(ABS(M1538/L1538)>=10,\"N.M.\",M1538/(-L1538)))),IF(M1538=0,0,IF(OR(L1538=0,K1538=0),\"N.M.\",IF(ABS(M1538/L1538)>=10,\"N.M.\",M1538/L1538))))","v":-0.25182142110944722},null,null,285104.05,185078.32,{"$f":"+Q1538-R1538","v":100025.72999999998},{"$f":"IF(R1538<0,IF(S1538=0,0,IF(OR(R1538=0,Q1538=0),\"N.M.\",IF(ABS(S1538/R1538)>=10,\"N.M.\",S1538/(-R1538)))),IF(S1538=0,0,IF(OR(R1538=0,Q1538=0),\"N.M.\",IF(ABS(S1538/R1538)>=10,\"N.M.\",S1538/R1538))))","v":0.5404508210361969},null,934272.35000000009,1041591.82,{"$f":"+V1538-W1538","v":-107319.46999999986},{"$f":"IF(W1538<0,IF(X1538=0,0,IF(OR(W1538=0,V1538=0),\"N.M.\",IF(ABS(X1538/W1538)>=10,\"N.M.\",X1538/(-W1538)))),IF(X1538=0,0,IF(OR(W1538=0,V1538=0),\"N.M.\",IF(ABS(X1538/W1538)>=10,\"N.M.\",X1538/W1538))))","v":-0.10303409448818431}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F1539-G1539","v":0},{"$f":"IF(G1539<0,IF(H1539=0,0,IF(OR(G1539=0,F1539=0),\"N.M.\",IF(ABS(H1539/G1539)>=10,\"N.M.\",H1539/(-G1539)))),IF(H1539=0,0,IF(OR(G1539=0,F1539=0),\"N.M.\",IF(ABS(H1539/G1539)>=10,\"N.M.\",H1539/G1539))))","v":0},null,0,1248885.1499999999,{"$f":"+K1539-L1539","v":-1248885.1499999999},{"$f":"IF(L1539<0,IF(M1539=0,0,IF(OR(L1539=0,K1539=0),\"N.M.\",IF(ABS(M1539/L1539)>=10,\"N.M.\",M1539/(-L1539)))),IF(M1539=0,0,IF(OR(L1539=0,K1539=0),\"N.M.\",IF(ABS(M1539/L1539)>=10,\"N.M.\",M1539/L1539))))","v":"N.M."},null,null,0,0,{"$f":"+Q1539-R1539","v":0},{"$f":"IF(R1539<0,IF(S1539=0,0,IF(OR(R1539=0,Q1539=0),\"N.M.\",IF(ABS(S1539/R1539)>=10,\"N.M.\",S1539/(-R1539)))),IF(S1539=0,0,IF(OR(R1539=0,Q1539=0),\"N.M.\",IF(ABS(S1539/R1539)>=10,\"N.M.\",S1539/R1539))))","v":0},null,0,493607.84999999986,{"$f":"+V1539-W1539","v":-493607.84999999986},{"$f":"IF(W1539<0,IF(X1539=0,0,IF(OR(W1539=0,V1539=0),\"N.M.\",IF(ABS(X1539/W1539)>=10,\"N.M.\",X1539/(-W1539)))),IF(X1539=0,0,IF(OR(W1539=0,V1539=0),\"N.M.\",IF(ABS(X1539/W1539)>=10,\"N.M.\",X1539/W1539))))","v":"N.M."}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,264.04000000000002,258.13,{"$f":"+F1540-G1540","v":5.910000000000025},{"$f":"IF(G1540<0,IF(H1540=0,0,IF(OR(G1540=0,F1540=0),\"N.M.\",IF(ABS(H1540/G1540)>=10,\"N.M.\",H1540/(-G1540)))),IF(H1540=0,0,IF(OR(G1540=0,F1540=0),\"N.M.\",IF(ABS(H1540/G1540)>=10,\"N.M.\",H1540/G1540))))","v":2.2895440282028532E-2},null,2844.43,2875.28,{"$f":"+K1540-L1540","v":-30.850000000000364},{"$f":"IF(L1540<0,IF(M1540=0,0,IF(OR(L1540=0,K1540=0),\"N.M.\",IF(ABS(M1540/L1540)>=10,\"N.M.\",M1540/(-L1540)))),IF(M1540=0,0,IF(OR(L1540=0,K1540=0),\"N.M.\",IF(ABS(M1540/L1540)>=10,\"N.M.\",M1540/L1540))))","v":-1.0729389833338097E-2},null,null,772.41,765.88,{"$f":"+Q1540-R1540","v":6.5299999999999727},{"$f":"IF(R1540<0,IF(S1540=0,0,IF(OR(R1540=0,Q1540=0),\"N.M.\",IF(ABS(S1540/R1540)>=10,\"N.M.\",S1540/(-R1540)))),IF(S1540=0,0,IF(OR(R1540=0,Q1540=0),\"N.M.\",IF(ABS(S1540/R1540)>=10,\"N.M.\",S1540/R1540))))","v":8.5261398652530067E-3},null,3505.8599999999997,3569.3500000000004,{"$f":"+V1540-W1540","v":-63.490000000000691},{"$f":"IF(W1540<0,IF(X1540=0,0,IF(OR(W1540=0,V1540=0),\"N.M.\",IF(ABS(X1540/W1540)>=10,\"N.M.\",X1540/(-W1540)))),IF(X1540=0,0,IF(OR(W1540=0,V1540=0),\"N.M.\",IF(ABS(X1540/W1540)>=10,\"N.M.\",X1540/W1540))))","v":-1.7787552355471074E-2}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F1541-G1541","v":0},{"$f":"IF(G1541<0,IF(H1541=0,0,IF(OR(G1541=0,F1541=0),\"N.M.\",IF(ABS(H1541/G1541)>=10,\"N.M.\",H1541/(-G1541)))),IF(H1541=0,0,IF(OR(G1541=0,F1541=0),\"N.M.\",IF(ABS(H1541/G1541)>=10,\"N.M.\",H1541/G1541))))","v":0},null,1880.19,0,{"$f":"+K1541-L1541","v":1880.19},{"$f":"IF(L1541<0,IF(M1541=0,0,IF(OR(L1541=0,K1541=0),\"N.M.\",IF(ABS(M1541/L1541)>=10,\"N.M.\",M1541/(-L1541)))),IF(M1541=0,0,IF(OR(L1541=0,K1541=0),\"N.M.\",IF(ABS(M1541/L1541)>=10,\"N.M.\",M1541/L1541))))","v":"N.M."},null,null,1630.19,0,{"$f":"+Q1541-R1541","v":1630.19},{"$f":"IF(R1541<0,IF(S1541=0,0,IF(OR(R1541=0,Q1541=0),\"N.M.\",IF(ABS(S1541/R1541)>=10,\"N.M.\",S1541/(-R1541)))),IF(S1541=0,0,IF(OR(R1541=0,Q1541=0),\"N.M.\",IF(ABS(S1541/R1541)>=10,\"N.M.\",S1541/R1541))))","v":"N.M."},null,1880.19,0,{"$f":"+V1541-W1541","v":1880.19},{"$f":"IF(W1541<0,IF(X1541=0,0,IF(OR(W1541=0,V1541=0),\"N.M.\",IF(ABS(X1541/W1541)>=10,\"N.M.\",X1541/(-W1541)))),IF(X1541=0,0,IF(OR(W1541=0,V1541=0),\"N.M.\",IF(ABS(X1541/W1541)>=10,\"N.M.\",X1541/W1541))))","v":"N.M."}]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F1542-G1542","v":0},{"$f":"IF(G1542<0,IF(H1542=0,0,IF(OR(G1542=0,F1542=0),\"N.M.\",IF(ABS(H1542/G1542)>=10,\"N.M.\",H1542/(-G1542)))),IF(H1542=0,0,IF(OR(G1542=0,F1542=0),\"N.M.\",IF(ABS(H1542/G1542)>=10,\"N.M.\",H1542/G1542))))","v":0},null,0,0,{"$f":"+K1542-L1542","v":0},{"$f":"IF(L1542<0,IF(M1542=0,0,IF(OR(L1542=0,K1542=0),\"N.M.\",IF(ABS(M1542/L1542)>=10,\"N.M.\",M1542/(-L1542)))),IF(M1542=0,0,IF(OR(L1542=0,K1542=0),\"N.M.\",IF(ABS(M1542/L1542)>=10,\"N.M.\",M1542/L1542))))","v":0},null,null,0,0,{"$f":"+Q1542-R1542","v":0},{"$f":"IF(R1542<0,IF(S1542=0,0,IF(OR(R1542=0,Q1542=0),\"N.M.\",IF(ABS(S1542/R1542)>=10,\"N.M.\",S1542/(-R1542)))),IF(S1542=0,0,IF(OR(R1542=0,Q1542=0),\"N.M.\",IF(ABS(S1542/R1542)>=10,\"N.M.\",S1542/R1542))))","v":0},null,0,0,{"$f":"+V1542-W1542","v":0},{"$f":"IF(W1542<0,IF(X1542=0,0,IF(OR(W1542=0,V1542=0),\"N.M.\",IF(ABS(X1542/W1542)>=10,\"N.M.\",X1542/(-W1542)))),IF(X1542=0,0,IF(OR(W1542=0,V1542=0),\"N.M.\",IF(ABS(X1542/W1542)>=10,\"N.M.\",X1542/W1542))))","v":0}]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,239.13,1004.15,{"$f":"+F1543-G1543","v":-765.02},{"$f":"IF(G1543<0,IF(H1543=0,0,IF(OR(G1543=0,F1543=0),\"N.M.\",IF(ABS(H1543/G1543)>=10,\"N.M.\",H1543/(-G1543)))),IF(H1543=0,0,IF(OR(G1543=0,F1543=0),\"N.M.\",IF(ABS(H1543/G1543)>=10,\"N.M.\",H1543/G1543))))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K1543-L1543","v":-16970.55},{"$f":"IF(L1543<0,IF(M1543=0,0,IF(OR(L1543=0,K1543=0),\"N.M.\",IF(ABS(M1543/L1543)>=10,\"N.M.\",M1543/(-L1543)))),IF(M1543=0,0,IF(OR(L1543=0,K1543=0),\"N.M.\",IF(ABS(M1543/L1543)>=10,\"N.M.\",M1543/L1543))))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q1543-R1543","v":-2489.94},{"$f":"IF(R1543<0,IF(S1543=0,0,IF(OR(R1543=0,Q1543=0),\"N.M.\",IF(ABS(S1543/R1543)>=10,\"N.M.\",S1543/(-R1543)))),IF(S1543=0,0,IF(OR(R1543=0,Q1543=0),\"N.M.\",IF(ABS(S1543/R1543)>=10,\"N.M.\",S1543/R1543))))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V1543-W1543","v":-16693.18},{"$f":"IF(W1543<0,IF(X1543=0,0,IF(OR(W1543=0,V1543=0),\"N.M.\",IF(ABS(X1543/W1543)>=10,\"N.M.\",X1543/(-W1543)))),IF(X1543=0,0,IF(OR(W1543=0,V1543=0),\"N.M.\",IF(ABS(X1543/W1543)>=10,\"N.M.\",X1543/W1543))))","v":-0.76063513009212913}]
["%,V5690000","5690000","Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F1544-G1544","v":1044.2900000000002},{"$f":"IF(G1544<0,IF(H1544=0,0,IF(OR(G1544=0,F1544=0),\"N.M.\",IF(ABS(H1544/G1544)>=10,\"N.M.\",H1544/(-G1544)))),IF(H1544=0,0,IF(OR(G1544=0,F1544=0),\"N.M.\",IF(ABS(H1544/G1544)>=10,\"N.M.\",H1544/G1544))))","v":"N.M."},null,29937.09,32354.68,{"$f":"+K1544-L1544","v":-2417.59},{"$f":"IF(L1544<0,IF(M1544=0,0,IF(OR(L1544=0,K1544=0),\"N.M.\",IF(ABS(M1544/L1544)>=10,\"N.M.\",M1544/(-L1544)))),IF(M1544=0,0,IF(OR(L1544=0,K1544=0),\"N.M.\",IF(ABS(M1544/L1544)>=10,\"N.M.\",M1544/L1544))))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q1544-R1544","v":4924.5200000000004},{"$f":"IF(R1544<0,IF(S1544=0,0,IF(OR(R1544=0,Q1544=0),\"N.M.\",IF(ABS(S1544/R1544)>=10,\"N.M.\",S1544/(-R1544)))),IF(S1544=0,0,IF(OR(R1544=0,Q1544=0),\"N.M.\",IF(ABS(S1544/R1544)>=10,\"N.M.\",S1544/R1544))))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V1544-W1544","v":-5008.66},{"$f":"IF(W1544<0,IF(X1544=0,0,IF(OR(W1544=0,V1544=0),\"N.M.\",IF(ABS(X1544/W1544)>=10,\"N.M.\",X1544/(-W1544)))),IF(X1544=0,0,IF(OR(W1544=0,V1544=0),\"N.M.\",IF(ABS(X1544/W1544)>=10,\"N.M.\",X1544/W1544))))","v":-0.14360806129145928}]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F1545-G1545","v":-1151.75},{"$f":"IF(G1545<0,IF(H1545=0,0,IF(OR(G1545=0,F1545=0),\"N.M.\",IF(ABS(H1545/G1545)>=10,\"N.M.\",H1545/(-G1545)))),IF(H1545=0,0,IF(OR(G1545=0,F1545=0),\"N.M.\",IF(ABS(H1545/G1545)>=10,\"N.M.\",H1545/G1545))))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K1545-L1545","v":-4708.3099999999995},{"$f":"IF(L1545<0,IF(M1545=0,0,IF(OR(L1545=0,K1545=0),\"N.M.\",IF(ABS(M1545/L1545)>=10,\"N.M.\",M1545/(-L1545)))),IF(M1545=0,0,IF(OR(L1545=0,K1545=0),\"N.M.\",IF(ABS(M1545/L1545)>=10,\"N.M.\",M1545/L1545))))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q1545-R1545","v":-2833.34},{"$f":"IF(R1545<0,IF(S1545=0,0,IF(OR(R1545=0,Q1545=0),\"N.M.\",IF(ABS(S1545/R1545)>=10,\"N.M.\",S1545/(-R1545)))),IF(S1545=0,0,IF(OR(R1545=0,Q1545=0),\"N.M.\",IF(ABS(S1545/R1545)>=10,\"N.M.\",S1545/R1545))))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V1545-W1545","v":-4205.4399999999987},{"$f":"IF(W1545<0,IF(X1545=0,0,IF(OR(W1545=0,V1545=0),\"N.M.\",IF(ABS(X1545/W1545)>=10,\"N.M.\",X1545/(-W1545)))),IF(X1545=0,0,IF(OR(W1545=0,V1545=0),\"N.M.\",IF(ABS(X1545/W1545)>=10,\"N.M.\",X1545/W1545))))","v":-0.56847785533921247}]
["%,V5692000","5692000","Maint of Computer Software",null,null,9343.16,23068.71,{"$f":"+F1546-G1546","v":-13725.55},{"$f":"IF(G1546<0,IF(H1546=0,0,IF(OR(G1546=0,F1546=0),\"N.M.\",IF(ABS(H1546/G1546)>=10,\"N.M.\",H1546/(-G1546)))),IF(H1546=0,0,IF(OR(G1546=0,F1546=0),\"N.M.\",IF(ABS(H1546/G1546)>=10,\"N.M.\",H1546/G1546))))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K1546-L1546","v":-87819.310000000012},{"$f":"IF(L1546<0,IF(M1546=0,0,IF(OR(L1546=0,K1546=0),\"N.M.\",IF(ABS(M1546/L1546)>=10,\"N.M.\",M1546/(-L1546)))),IF(M1546=0,0,IF(OR(L1546=0,K1546=0),\"N.M.\",IF(ABS(M1546/L1546)>=10,\"N.M.\",M1546/L1546))))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q1546-R1546","v":-32406.43},{"$f":"IF(R1546<0,IF(S1546=0,0,IF(OR(R1546=0,Q1546=0),\"N.M.\",IF(ABS(S1546/R1546)>=10,\"N.M.\",S1546/(-R1546)))),IF(S1546=0,0,IF(OR(R1546=0,Q1546=0),\"N.M.\",IF(ABS(S1546/R1546)>=10,\"N.M.\",S1546/R1546))))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V1546-W1546","v":-79401.600000000006},{"$f":"IF(W1546<0,IF(X1546=0,0,IF(OR(W1546=0,V1546=0),\"N.M.\",IF(ABS(X1546/W1546)>=10,\"N.M.\",X1546/(-W1546)))),IF(X1546=0,0,IF(OR(W1546=0,V1546=0),\"N.M.\",IF(ABS(X1546/W1546)>=10,\"N.M.\",X1546/W1546))))","v":-0.36843860720762761}]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-2668.87,1698.77,{"$f":"+F1547-G1547","v":-4367.6399999999994},{"$f":"IF(G1547<0,IF(H1547=0,0,IF(OR(G1547=0,F1547=0),\"N.M.\",IF(ABS(H1547/G1547)>=10,\"N.M.\",H1547/(-G1547)))),IF(H1547=0,0,IF(OR(G1547=0,F1547=0),\"N.M.\",IF(ABS(H1547/G1547)>=10,\"N.M.\",H1547/G1547))))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K1547-L1547","v":-8747.67},{"$f":"IF(L1547<0,IF(M1547=0,0,IF(OR(L1547=0,K1547=0),\"N.M.\",IF(ABS(M1547/L1547)>=10,\"N.M.\",M1547/(-L1547)))),IF(M1547=0,0,IF(OR(L1547=0,K1547=0),\"N.M.\",IF(ABS(M1547/L1547)>=10,\"N.M.\",M1547/L1547))))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q1547-R1547","v":-5016.03},{"$f":"IF(R1547<0,IF(S1547=0,0,IF(OR(R1547=0,Q1547=0),\"N.M.\",IF(ABS(S1547/R1547)>=10,\"N.M.\",S1547/(-R1547)))),IF(S1547=0,0,IF(OR(R1547=0,Q1547=0),\"N.M.\",IF(ABS(S1547/R1547)>=10,\"N.M.\",S1547/R1547))))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V1547-W1547","v":-6684.3200000000006},{"$f":"IF(W1547<0,IF(X1547=0,0,IF(OR(W1547=0,V1547=0),\"N.M.\",IF(ABS(X1547/W1547)>=10,\"N.M.\",X1547/(-W1547)))),IF(X1547=0,0,IF(OR(W1547=0,V1547=0),\"N.M.\",IF(ABS(X1547/W1547)>=10,\"N.M.\",X1547/W1547))))","v":-1.1777333770293079}]
["%,V5700000","5700000","Maint of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F1548-G1548","v":-9819.8899999999958},{"$f":"IF(G1548<0,IF(H1548=0,0,IF(OR(G1548=0,F1548=0),\"N.M.\",IF(ABS(H1548/G1548)>=10,\"N.M.\",H1548/(-G1548)))),IF(H1548=0,0,IF(OR(G1548=0,F1548=0),\"N.M.\",IF(ABS(H1548/G1548)>=10,\"N.M.\",H1548/G1548))))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K1548-L1548","v":111982.65999999997},{"$f":"IF(L1548<0,IF(M1548=0,0,IF(OR(L1548=0,K1548=0),\"N.M.\",IF(ABS(M1548/L1548)>=10,\"N.M.\",M1548/(-L1548)))),IF(M1548=0,0,IF(OR(L1548=0,K1548=0),\"N.M.\",IF(ABS(M1548/L1548)>=10,\"N.M.\",M1548/L1548))))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q1548-R1548","v":29568.67},{"$f":"IF(R1548<0,IF(S1548=0,0,IF(OR(R1548=0,Q1548=0),\"N.M.\",IF(ABS(S1548/R1548)>=10,\"N.M.\",S1548/(-R1548)))),IF(S1548=0,0,IF(OR(R1548=0,Q1548=0),\"N.M.\",IF(ABS(S1548/R1548)>=10,\"N.M.\",S1548/R1548))))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V1548-W1548","v":111796.67999999993},{"$f":"IF(W1548<0,IF(X1548=0,0,IF(OR(W1548=0,V1548=0),\"N.M.\",IF(ABS(X1548/W1548)>=10,\"N.M.\",X1548/(-W1548)))),IF(X1548=0,0,IF(OR(W1548=0,V1548=0),\"N.M.\",IF(ABS(X1548/W1548)>=10,\"N.M.\",X1548/W1548))))","v":0.24220235815045305}]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F1549-G1549","v":-169333.90000000002},{"$f":"IF(G1549<0,IF(H1549=0,0,IF(OR(G1549=0,F1549=0),\"N.M.\",IF(ABS(H1549/G1549)>=10,\"N.M.\",H1549/(-G1549)))),IF(H1549=0,0,IF(OR(G1549=0,F1549=0),\"N.M.\",IF(ABS(H1549/G1549)>=10,\"N.M.\",H1549/G1549))))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K1549-L1549","v":515807.28200000059},{"$f":"IF(L1549<0,IF(M1549=0,0,IF(OR(L1549=0,K1549=0),\"N.M.\",IF(ABS(M1549/L1549)>=10,\"N.M.\",M1549/(-L1549)))),IF(M1549=0,0,IF(OR(L1549=0,K1549=0),\"N.M.\",IF(ABS(M1549/L1549)>=10,\"N.M.\",M1549/L1549))))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q1549-R1549","v":84912.622000000207},{"$f":"IF(R1549<0,IF(S1549=0,0,IF(OR(R1549=0,Q1549=0),\"N.M.\",IF(ABS(S1549/R1549)>=10,\"N.M.\",S1549/(-R1549)))),IF(S1549=0,0,IF(OR(R1549=0,Q1549=0),\"N.M.\",IF(ABS(S1549/R1549)>=10,\"N.M.\",S1549/R1549))))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V1549-W1549","v":-335891.46799999941},{"$f":"IF(W1549<0,IF(X1549=0,0,IF(OR(W1549=0,V1549=0),\"N.M.\",IF(ABS(X1549/W1549)>=10,\"N.M.\",X1549/(-W1549)))),IF(X1549=0,0,IF(OR(W1549=0,V1549=0),\"N.M.\",IF(ABS(X1549/W1549)>=10,\"N.M.\",X1549/W1549))))","v":-5.7347000283873913E-2}]
["%,V5720000","5720000","Maint of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F1550-G1550","v":38.58},{"$f":"IF(G1550<0,IF(H1550=0,0,IF(OR(G1550=0,F1550=0),\"N.M.\",IF(ABS(H1550/G1550)>=10,\"N.M.\",H1550/(-G1550)))),IF(H1550=0,0,IF(OR(G1550=0,F1550=0),\"N.M.\",IF(ABS(H1550/G1550)>=10,\"N.M.\",H1550/G1550))))","v":1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K1550-L1550","v":-565.59},{"$f":"IF(L1550<0,IF(M1550=0,0,IF(OR(L1550=0,K1550=0),\"N.M.\",IF(ABS(M1550/L1550)>=10,\"N.M.\",M1550/(-L1550)))),IF(M1550=0,0,IF(OR(L1550=0,K1550=0),\"N.M.\",IF(ABS(M1550/L1550)>=10,\"N.M.\",M1550/L1550))))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q1550-R1550","v":-438.46},{"$f":"IF(R1550<0,IF(S1550=0,0,IF(OR(R1550=0,Q1550=0),\"N.M.\",IF(ABS(S1550/R1550)>=10,\"N.M.\",S1550/(-R1550)))),IF(S1550=0,0,IF(OR(R1550=0,Q1550=0),\"N.M.\",IF(ABS(S1550/R1550)>=10,\"N.M.\",S1550/R1550))))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V1550-W1550","v":-617.36000000000013},{"$f":"IF(W1550<0,IF(X1550=0,0,IF(OR(W1550=0,V1550=0),\"N.M.\",IF(ABS(X1550/W1550)>=10,\"N.M.\",X1550/(-W1550)))),IF(X1550=0,0,IF(OR(W1550=0,V1550=0),\"N.M.\",IF(ABS(X1550/W1550)>=10,\"N.M.\",X1550/W1550))))","v":-1.6767429859583369}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,952.14,422.33,{"$f":"+F1551-G1551","v":529.80999999999995},{"$f":"IF(G1551<0,IF(H1551=0,0,IF(OR(G1551=0,F1551=0),\"N.M.\",IF(ABS(H1551/G1551)>=10,\"N.M.\",H1551/(-G1551)))),IF(H1551=0,0,IF(OR(G1551=0,F1551=0),\"N.M.\",IF(ABS(H1551/G1551)>=10,\"N.M.\",H1551/G1551))))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K1551-L1551","v":14081.63},{"$f":"IF(L1551<0,IF(M1551=0,0,IF(OR(L1551=0,K1551=0),\"N.M.\",IF(ABS(M1551/L1551)>=10,\"N.M.\",M1551/(-L1551)))),IF(M1551=0,0,IF(OR(L1551=0,K1551=0),\"N.M.\",IF(ABS(M1551/L1551)>=10,\"N.M.\",M1551/L1551))))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q1551-R1551","v":1171.56},{"$f":"IF(R1551<0,IF(S1551=0,0,IF(OR(R1551=0,Q1551=0),\"N.M.\",IF(ABS(S1551/R1551)>=10,\"N.M.\",S1551/(-R1551)))),IF(S1551=0,0,IF(OR(R1551=0,Q1551=0),\"N.M.\",IF(ABS(S1551/R1551)>=10,\"N.M.\",S1551/R1551))))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V1551-W1551","v":13835.660000000002},{"$f":"IF(W1551<0,IF(X1551=0,0,IF(OR(W1551=0,V1551=0),\"N.M.\",IF(ABS(X1551/W1551)>=10,\"N.M.\",X1551/(-W1551)))),IF(X1551=0,0,IF(OR(W1551=0,V1551=0),\"N.M.\",IF(ABS(X1551/W1551)>=10,\"N.M.\",X1551/W1551))))","v":4.3725065102520668}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,7096.63,2931.51,{"$f":"+F1552-G1552","v":4165.12},{"$f":"IF(G1552<0,IF(H1552=0,0,IF(OR(G1552=0,F1552=0),\"N.M.\",IF(ABS(H1552/G1552)>=10,\"N.M.\",H1552/(-G1552)))),IF(H1552=0,0,IF(OR(G1552=0,F1552=0),\"N.M.\",IF(ABS(H1552/G1552)>=10,\"N.M.\",H1552/G1552))))","v":1.420810435577569},null,70024.59,60359.9,{"$f":"+K1552-L1552","v":9664.6899999999951},{"$f":"IF(L1552<0,IF(M1552=0,0,IF(OR(L1552=0,K1552=0),\"N.M.\",IF(ABS(M1552/L1552)>=10,\"N.M.\",M1552/(-L1552)))),IF(M1552=0,0,IF(OR(L1552=0,K1552=0),\"N.M.\",IF(ABS(M1552/L1552)>=10,\"N.M.\",M1552/L1552))))","v":0.1601177271665459},null,null,31307.760000000002,16412.88,{"$f":"+Q1552-R1552","v":14894.880000000001},{"$f":"IF(R1552<0,IF(S1552=0,0,IF(OR(R1552=0,Q1552=0),\"N.M.\",IF(ABS(S1552/R1552)>=10,\"N.M.\",S1552/(-R1552)))),IF(S1552=0,0,IF(OR(R1552=0,Q1552=0),\"N.M.\",IF(ABS(S1552/R1552)>=10,\"N.M.\",S1552/R1552))))","v":0.90751166157310603},null,81479.89,64838.41,{"$f":"+V1552-W1552","v":16641.479999999996},{"$f":"IF(W1552<0,IF(X1552=0,0,IF(OR(W1552=0,V1552=0),\"N.M.\",IF(ABS(X1552/W1552)>=10,\"N.M.\",X1552/(-W1552)))),IF(X1552=0,0,IF(OR(W1552=0,V1552=0),\"N.M.\",IF(ABS(X1552/W1552)>=10,\"N.M.\",X1552/W1552))))","v":0.25666082804929974}]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,77560.36,78792.97,{"$f":"+F1553-G1553","v":-1232.6100000000006},{"$f":"IF(G1553<0,IF(H1553=0,0,IF(OR(G1553=0,F1553=0),\"N.M.\",IF(ABS(H1553/G1553)>=10,\"N.M.\",H1553/(-G1553)))),IF(H1553=0,0,IF(OR(G1553=0,F1553=0),\"N.M.\",IF(ABS(H1553/G1553)>=10,\"N.M.\",H1553/G1553))))","v":-1.5643654503694943E-2},null,1064855.3999999999,1158817.01,{"$f":"+K1553-L1553","v":-93961.610000000102},{"$f":"IF(L1553<0,IF(M1553=0,0,IF(OR(L1553=0,K1553=0),\"N.M.\",IF(ABS(M1553/L1553)>=10,\"N.M.\",M1553/(-L1553)))),IF(M1553=0,0,IF(OR(L1553=0,K1553=0),\"N.M.\",IF(ABS(M1553/L1553)>=10,\"N.M.\",M1553/L1553))))","v":-8.1084079012613136E-2},null,null,344320.26,309176.47000000003,{"$f":"+Q1553-R1553","v":35143.789999999979},{"$f":"IF(R1553<0,IF(S1553=0,0,IF(OR(R1553=0,Q1553=0),\"N.M.\",IF(ABS(S1553/R1553)>=10,\"N.M.\",S1553/(-R1553)))),IF(S1553=0,0,IF(OR(R1553=0,Q1553=0),\"N.M.\",IF(ABS(S1553/R1553)>=10,\"N.M.\",S1553/R1553))))","v":0.11366903179921801},null,1277216.99,1268307.92,{"$f":"+V1553-W1553","v":8909.0700000000652},{"$f":"IF(W1553<0,IF(X1553=0,0,IF(OR(W1553=0,V1553=0),\"N.M.\",IF(ABS(X1553/W1553)>=10,\"N.M.\",X1553/(-W1553)))),IF(X1553=0,0,IF(OR(W1553=0,V1553=0),\"N.M.\",IF(ABS(X1553/W1553)>=10,\"N.M.\",X1553/W1553))))","v":7.0243746487052335E-3}]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,1.83,0,{"$f":"+F1554-G1554","v":1.83},{"$f":"IF(G1554<0,IF(H1554=0,0,IF(OR(G1554=0,F1554=0),\"N.M.\",IF(ABS(H1554/G1554)>=10,\"N.M.\",H1554/(-G1554)))),IF(H1554=0,0,IF(OR(G1554=0,F1554=0),\"N.M.\",IF(ABS(H1554/G1554)>=10,\"N.M.\",H1554/G1554))))","v":"N.M."},null,1.83,0,{"$f":"+K1554-L1554","v":1.83},{"$f":"IF(L1554<0,IF(M1554=0,0,IF(OR(L1554=0,K1554=0),\"N.M.\",IF(ABS(M1554/L1554)>=10,\"N.M.\",M1554/(-L1554)))),IF(M1554=0,0,IF(OR(L1554=0,K1554=0),\"N.M.\",IF(ABS(M1554/L1554)>=10,\"N.M.\",M1554/L1554))))","v":"N.M."},null,null,1.83,0,{"$f":"+Q1554-R1554","v":1.83},{"$f":"IF(R1554<0,IF(S1554=0,0,IF(OR(R1554=0,Q1554=0),\"N.M.\",IF(ABS(S1554/R1554)>=10,\"N.M.\",S1554/(-R1554)))),IF(S1554=0,0,IF(OR(R1554=0,Q1554=0),\"N.M.\",IF(ABS(S1554/R1554)>=10,\"N.M.\",S1554/R1554))))","v":"N.M."},null,1.83,0,{"$f":"+V1554-W1554","v":1.83},{"$f":"IF(W1554<0,IF(X1554=0,0,IF(OR(W1554=0,V1554=0),\"N.M.\",IF(ABS(X1554/W1554)>=10,\"N.M.\",X1554/(-W1554)))),IF(X1554=0,0,IF(OR(W1554=0,V1554=0),\"N.M.\",IF(ABS(X1554/W1554)>=10,\"N.M.\",X1554/W1554))))","v":"N.M."}]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,{"$f":"+F1555-G1555","v":0},{"$f":"IF(G1555<0,IF(H1555=0,0,IF(OR(G1555=0,F1555=0),\"N.M.\",IF(ABS(H1555/G1555)>=10,\"N.M.\",H1555/(-G1555)))),IF(H1555=0,0,IF(OR(G1555=0,F1555=0),\"N.M.\",IF(ABS(H1555/G1555)>=10,\"N.M.\",H1555/G1555))))","v":0},null,0,0,{"$f":"+K1555-L1555","v":0},{"$f":"IF(L1555<0,IF(M1555=0,0,IF(OR(L1555=0,K1555=0),\"N.M.\",IF(ABS(M1555/L1555)>=10,\"N.M.\",M1555/(-L1555)))),IF(M1555=0,0,IF(OR(L1555=0,K1555=0),\"N.M.\",IF(ABS(M1555/L1555)>=10,\"N.M.\",M1555/L1555))))","v":0},null,null,-4.0999999999999996,0,{"$f":"+Q1555-R1555","v":-4.0999999999999996},{"$f":"IF(R1555<0,IF(S1555=0,0,IF(OR(R1555=0,Q1555=0),\"N.M.\",IF(ABS(S1555/R1555)>=10,\"N.M.\",S1555/(-R1555)))),IF(S1555=0,0,IF(OR(R1555=0,Q1555=0),\"N.M.\",IF(ABS(S1555/R1555)>=10,\"N.M.\",S1555/R1555))))","v":"N.M."},null,0,0,{"$f":"+V1555-W1555","v":0},{"$f":"IF(W1555<0,IF(X1555=0,0,IF(OR(W1555=0,V1555=0),\"N.M.\",IF(ABS(X1555/W1555)>=10,\"N.M.\",X1555/(-W1555)))),IF(X1555=0,0,IF(OR(W1555=0,V1555=0),\"N.M.\",IF(ABS(X1555/W1555)>=10,\"N.M.\",X1555/W1555))))","v":0}]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,8.01,0,{"$f":"+F1556-G1556","v":8.01},{"$f":"IF(G1556<0,IF(H1556=0,0,IF(OR(G1556=0,F1556=0),\"N.M.\",IF(ABS(H1556/G1556)>=10,\"N.M.\",H1556/(-G1556)))),IF(H1556=0,0,IF(OR(G1556=0,F1556=0),\"N.M.\",IF(ABS(H1556/G1556)>=10,\"N.M.\",H1556/G1556))))","v":"N.M."},null,8.01,0,{"$f":"+K1556-L1556","v":8.01},{"$f":"IF(L1556<0,IF(M1556=0,0,IF(OR(L1556=0,K1556=0),\"N.M.\",IF(ABS(M1556/L1556)>=10,\"N.M.\",M1556/(-L1556)))),IF(M1556=0,0,IF(OR(L1556=0,K1556=0),\"N.M.\",IF(ABS(M1556/L1556)>=10,\"N.M.\",M1556/L1556))))","v":"N.M."},null,null,8.01,0,{"$f":"+Q1556-R1556","v":8.01},{"$f":"IF(R1556<0,IF(S1556=0,0,IF(OR(R1556=0,Q1556=0),\"N.M.\",IF(ABS(S1556/R1556)>=10,\"N.M.\",S1556/(-R1556)))),IF(S1556=0,0,IF(OR(R1556=0,Q1556=0),\"N.M.\",IF(ABS(S1556/R1556)>=10,\"N.M.\",S1556/R1556))))","v":"N.M."},null,8.01,0,{"$f":"+V1556-W1556","v":8.01},{"$f":"IF(W1556<0,IF(X1556=0,0,IF(OR(W1556=0,V1556=0),\"N.M.\",IF(ABS(X1556/W1556)>=10,\"N.M.\",X1556/(-W1556)))),IF(X1556=0,0,IF(OR(W1556=0,V1556=0),\"N.M.\",IF(ABS(X1556/W1556)>=10,\"N.M.\",X1556/W1556))))","v":"N.M."}]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-56595.32,-28852.799999999999,{"$f":"+F1557-G1557","v":-27742.52},{"$f":"IF(G1557<0,IF(H1557=0,0,IF(OR(G1557=0,F1557=0),\"N.M.\",IF(ABS(H1557/G1557)>=10,\"N.M.\",H1557/(-G1557)))),IF(H1557=0,0,IF(OR(G1557=0,F1557=0),\"N.M.\",IF(ABS(H1557/G1557)>=10,\"N.M.\",H1557/G1557))))","v":-0.96151915931902632},null,745568.26,837181.5,{"$f":"+K1557-L1557","v":-91613.239999999991},{"$f":"IF(L1557<0,IF(M1557=0,0,IF(OR(L1557=0,K1557=0),\"N.M.\",IF(ABS(M1557/L1557)>=10,\"N.M.\",M1557/(-L1557)))),IF(M1557=0,0,IF(OR(L1557=0,K1557=0),\"N.M.\",IF(ABS(M1557/L1557)>=10,\"N.M.\",M1557/L1557))))","v":-0.10943055956205433},null,null,-61725.87,50165.01,{"$f":"+Q1557-R1557","v":-111890.88},{"$f":"IF(R1557<0,IF(S1557=0,0,IF(OR(R1557=0,Q1557=0),\"N.M.\",IF(ABS(S1557/R1557)>=10,\"N.M.\",S1557/(-R1557)))),IF(S1557=0,0,IF(OR(R1557=0,Q1557=0),\"N.M.\",IF(ABS(S1557/R1557)>=10,\"N.M.\",S1557/R1557))))","v":-2.2304566469736575},null,1101317.8400000001,1007398.17,{"$f":"+V1557-W1557","v":93919.670000000042},{"$f":"IF(W1557<0,IF(X1557=0,0,IF(OR(W1557=0,V1557=0),\"N.M.\",IF(ABS(X1557/W1557)>=10,\"N.M.\",X1557/(-W1557)))),IF(X1557=0,0,IF(OR(W1557=0,V1557=0),\"N.M.\",IF(ABS(X1557/W1557)>=10,\"N.M.\",X1557/W1557))))","v":9.3229939061731701E-2}]
["%,V5810000","5810000","Load Dispatching",null,null,108.7,36.61,{"$f":"+F1558-G1558","v":72.09},{"$f":"IF(G1558<0,IF(H1558=0,0,IF(OR(G1558=0,F1558=0),\"N.M.\",IF(ABS(H1558/G1558)>=10,\"N.M.\",H1558/(-G1558)))),IF(H1558=0,0,IF(OR(G1558=0,F1558=0),\"N.M.\",IF(ABS(H1558/G1558)>=10,\"N.M.\",H1558/G1558))))","v":1.96913411636165},null,2643.84,996.48,{"$f":"+K1558-L1558","v":1647.3600000000001},{"$f":"IF(L1558<0,IF(M1558=0,0,IF(OR(L1558=0,K1558=0),\"N.M.\",IF(ABS(M1558/L1558)>=10,\"N.M.\",M1558/(-L1558)))),IF(M1558=0,0,IF(OR(L1558=0,K1558=0),\"N.M.\",IF(ABS(M1558/L1558)>=10,\"N.M.\",M1558/L1558))))","v":1.6531791907514453},null,null,229.59,996.48,{"$f":"+Q1558-R1558","v":-766.89},{"$f":"IF(R1558<0,IF(S1558=0,0,IF(OR(R1558=0,Q1558=0),\"N.M.\",IF(ABS(S1558/R1558)>=10,\"N.M.\",S1558/(-R1558)))),IF(S1558=0,0,IF(OR(R1558=0,Q1558=0),\"N.M.\",IF(ABS(S1558/R1558)>=10,\"N.M.\",S1558/R1558))))","v":-0.7695989884393063},null,2695.4300000000003,1516.74,{"$f":"+V1558-W1558","v":1178.6900000000003},{"$f":"IF(W1558<0,IF(X1558=0,0,IF(OR(W1558=0,V1558=0),\"N.M.\",IF(ABS(X1558/W1558)>=10,\"N.M.\",X1558/(-W1558)))),IF(X1558=0,0,IF(OR(W1558=0,V1558=0),\"N.M.\",IF(ABS(X1558/W1558)>=10,\"N.M.\",X1558/W1558))))","v":0.77712066669303925}]
["%,V5820000","5820000","Station Expenses",null,null,44668.78,25715.65,{"$f":"+F1559-G1559","v":18953.129999999997},{"$f":"IF(G1559<0,IF(H1559=0,0,IF(OR(G1559=0,F1559=0),\"N.M.\",IF(ABS(H1559/G1559)>=10,\"N.M.\",H1559/(-G1559)))),IF(H1559=0,0,IF(OR(G1559=0,F1559=0),\"N.M.\",IF(ABS(H1559/G1559)>=10,\"N.M.\",H1559/G1559))))","v":0.73702706328636436},null,318179.98,314133.69,{"$f":"+K1559-L1559","v":4046.289999999979},{"$f":"IF(L1559<0,IF(M1559=0,0,IF(OR(L1559=0,K1559=0),\"N.M.\",IF(ABS(M1559/L1559)>=10,\"N.M.\",M1559/(-L1559)))),IF(M1559=0,0,IF(OR(L1559=0,K1559=0),\"N.M.\",IF(ABS(M1559/L1559)>=10,\"N.M.\",M1559/L1559))))","v":1.288078970453624E-2},null,null,124225.96,21370.959999999999,{"$f":"+Q1559-R1559","v":102855},{"$f":"IF(R1559<0,IF(S1559=0,0,IF(OR(R1559=0,Q1559=0),\"N.M.\",IF(ABS(S1559/R1559)>=10,\"N.M.\",S1559/(-R1559)))),IF(S1559=0,0,IF(OR(R1559=0,Q1559=0),\"N.M.\",IF(ABS(S1559/R1559)>=10,\"N.M.\",S1559/R1559))))","v":4.8128394793682645},null,391474.85,378559.74,{"$f":"+V1559-W1559","v":12915.109999999986},{"$f":"IF(W1559<0,IF(X1559=0,0,IF(OR(W1559=0,V1559=0),\"N.M.\",IF(ABS(X1559/W1559)>=10,\"N.M.\",X1559/(-W1559)))),IF(X1559=0,0,IF(OR(W1559=0,V1559=0),\"N.M.\",IF(ABS(X1559/W1559)>=10,\"N.M.\",X1559/W1559))))","v":3.4116438266784489E-2}]
["%,V5830000","5830000","Overhead Line Expenses",null,null,125719.3,-30936.93,{"$f":"+F1560-G1560","v":156656.23000000001},{"$f":"IF(G1560<0,IF(H1560=0,0,IF(OR(G1560=0,F1560=0),\"N.M.\",IF(ABS(H1560/G1560)>=10,\"N.M.\",H1560/(-G1560)))),IF(H1560=0,0,IF(OR(G1560=0,F1560=0),\"N.M.\",IF(ABS(H1560/G1560)>=10,\"N.M.\",H1560/G1560))))","v":5.0637290125426153},null,1019532.77,219894.39,{"$f":"+K1560-L1560","v":799638.38},{"$f":"IF(L1560<0,IF(M1560=0,0,IF(OR(L1560=0,K1560=0),\"N.M.\",IF(ABS(M1560/L1560)>=10,\"N.M.\",M1560/(-L1560)))),IF(M1560=0,0,IF(OR(L1560=0,K1560=0),\"N.M.\",IF(ABS(M1560/L1560)>=10,\"N.M.\",M1560/L1560))))","v":3.6364655778621726},null,null,298949.59000000003,47422.1,{"$f":"+Q1560-R1560","v":251527.49000000002},{"$f":"IF(R1560<0,IF(S1560=0,0,IF(OR(R1560=0,Q1560=0),\"N.M.\",IF(ABS(S1560/R1560)>=10,\"N.M.\",S1560/(-R1560)))),IF(S1560=0,0,IF(OR(R1560=0,Q1560=0),\"N.M.\",IF(ABS(S1560/R1560)>=10,\"N.M.\",S1560/R1560))))","v":5.304014162173333},null,1081586.26,318236.87,{"$f":"+V1560-W1560","v":763349.39},{"$f":"IF(W1560<0,IF(X1560=0,0,IF(OR(W1560=0,V1560=0),\"N.M.\",IF(ABS(X1560/W1560)>=10,\"N.M.\",X1560/(-W1560)))),IF(X1560=0,0,IF(OR(W1560=0,V1560=0),\"N.M.\",IF(ABS(X1560/W1560)>=10,\"N.M.\",X1560/W1560))))","v":2.3986830627136322}]
["%,V5840000","5840000","Underground Line Expenses",null,null,16246.26,36249.79,{"$f":"+F1561-G1561","v":-20003.53},{"$f":"IF(G1561<0,IF(H1561=0,0,IF(OR(G1561=0,F1561=0),\"N.M.\",IF(ABS(H1561/G1561)>=10,\"N.M.\",H1561/(-G1561)))),IF(H1561=0,0,IF(OR(G1561=0,F1561=0),\"N.M.\",IF(ABS(H1561/G1561)>=10,\"N.M.\",H1561/G1561))))","v":-0.55182471401903288},null,323204.84000000003,292084.53999999998,{"$f":"+K1561-L1561","v":31120.300000000047},{"$f":"IF(L1561<0,IF(M1561=0,0,IF(OR(L1561=0,K1561=0),\"N.M.\",IF(ABS(M1561/L1561)>=10,\"N.M.\",M1561/(-L1561)))),IF(M1561=0,0,IF(OR(L1561=0,K1561=0),\"N.M.\",IF(ABS(M1561/L1561)>=10,\"N.M.\",M1561/L1561))))","v":0.10654552274488766},null,null,73573.81,93888.98,{"$f":"+Q1561-R1561","v":-20315.169999999998},{"$f":"IF(R1561<0,IF(S1561=0,0,IF(OR(R1561=0,Q1561=0),\"N.M.\",IF(ABS(S1561/R1561)>=10,\"N.M.\",S1561/(-R1561)))),IF(S1561=0,0,IF(OR(R1561=0,Q1561=0),\"N.M.\",IF(ABS(S1561/R1561)>=10,\"N.M.\",S1561/R1561))))","v":-0.2163743817432035},null,357863.41000000003,345347.55,{"$f":"+V1561-W1561","v":12515.860000000044},{"$f":"IF(W1561<0,IF(X1561=0,0,IF(OR(W1561=0,V1561=0),\"N.M.\",IF(ABS(X1561/W1561)>=10,\"N.M.\",X1561/(-W1561)))),IF(X1561=0,0,IF(OR(W1561=0,V1561=0),\"N.M.\",IF(ABS(X1561/W1561)>=10,\"N.M.\",X1561/W1561))))","v":3.6241345855790912E-2}]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,648.26,7036.58,{"$f":"+F1562-G1562","v":-6388.32},{"$f":"IF(G1562<0,IF(H1562=0,0,IF(OR(G1562=0,F1562=0),\"N.M.\",IF(ABS(H1562/G1562)>=10,\"N.M.\",H1562/(-G1562)))),IF(H1562=0,0,IF(OR(G1562=0,F1562=0),\"N.M.\",IF(ABS(H1562/G1562)>=10,\"N.M.\",H1562/G1562))))","v":-0.90787285868987488},null,18025.46,32206.560000000001,{"$f":"+K1562-L1562","v":-14181.100000000002},{"$f":"IF(L1562<0,IF(M1562=0,0,IF(OR(L1562=0,K1562=0),\"N.M.\",IF(ABS(M1562/L1562)>=10,\"N.M.\",M1562/(-L1562)))),IF(M1562=0,0,IF(OR(L1562=0,K1562=0),\"N.M.\",IF(ABS(M1562/L1562)>=10,\"N.M.\",M1562/L1562))))","v":-0.44031712793915284},null,null,5199.22,10225.69,{"$f":"+Q1562-R1562","v":-5026.47},{"$f":"IF(R1562<0,IF(S1562=0,0,IF(OR(R1562=0,Q1562=0),\"N.M.\",IF(ABS(S1562/R1562)>=10,\"N.M.\",S1562/(-R1562)))),IF(S1562=0,0,IF(OR(R1562=0,Q1562=0),\"N.M.\",IF(ABS(S1562/R1562)>=10,\"N.M.\",S1562/R1562))))","v":-0.49155313724550614},null,26064.93,36225.360000000001,{"$f":"+V1562-W1562","v":-10160.43},{"$f":"IF(W1562<0,IF(X1562=0,0,IF(OR(W1562=0,V1562=0),\"N.M.\",IF(ABS(X1562/W1562)>=10,\"N.M.\",X1562/(-W1562)))),IF(X1562=0,0,IF(OR(W1562=0,V1562=0),\"N.M.\",IF(ABS(X1562/W1562)>=10,\"N.M.\",X1562/W1562))))","v":-0.28047837205758619}]
["%,V5860000","5860000","Meter Expenses",null,null,113949,54585.85,{"$f":"+F1563-G1563","v":59363.15},{"$f":"IF(G1563<0,IF(H1563=0,0,IF(OR(G1563=0,F1563=0),\"N.M.\",IF(ABS(H1563/G1563)>=10,\"N.M.\",H1563/(-G1563)))),IF(H1563=0,0,IF(OR(G1563=0,F1563=0),\"N.M.\",IF(ABS(H1563/G1563)>=10,\"N.M.\",H1563/G1563))))","v":1.0875190182070995},null,1153643.03,1162200.6299999999,{"$f":"+K1563-L1563","v":-8557.5999999998603},{"$f":"IF(L1563<0,IF(M1563=0,0,IF(OR(L1563=0,K1563=0),\"N.M.\",IF(ABS(M1563/L1563)>=10,\"N.M.\",M1563/(-L1563)))),IF(M1563=0,0,IF(OR(L1563=0,K1563=0),\"N.M.\",IF(ABS(M1563/L1563)>=10,\"N.M.\",M1563/L1563))))","v":-7.3632725530357532E-3},null,null,309136.19,302120.09000000003,{"$f":"+Q1563-R1563","v":7016.0999999999767},{"$f":"IF(R1563<0,IF(S1563=0,0,IF(OR(R1563=0,Q1563=0),\"N.M.\",IF(ABS(S1563/R1563)>=10,\"N.M.\",S1563/(-R1563)))),IF(S1563=0,0,IF(OR(R1563=0,Q1563=0),\"N.M.\",IF(ABS(S1563/R1563)>=10,\"N.M.\",S1563/R1563))))","v":2.3222884648286635E-2},null,1344877.1600000001,1345451.14,{"$f":"+V1563-W1563","v":-573.97999999974854},{"$f":"IF(W1563<0,IF(X1563=0,0,IF(OR(W1563=0,V1563=0),\"N.M.\",IF(ABS(X1563/W1563)>=10,\"N.M.\",X1563/(-W1563)))),IF(X1563=0,0,IF(OR(W1563=0,V1563=0),\"N.M.\",IF(ABS(X1563/W1563)>=10,\"N.M.\",X1563/W1563))))","v":-4.2660783653559401E-4}]
["%,V5870000","5870000","Customer Installations Exp",null,null,23112.65,9004.34,{"$f":"+F1564-G1564","v":14108.310000000001},{"$f":"IF(G1564<0,IF(H1564=0,0,IF(OR(G1564=0,F1564=0),\"N.M.\",IF(ABS(H1564/G1564)>=10,\"N.M.\",H1564/(-G1564)))),IF(H1564=0,0,IF(OR(G1564=0,F1564=0),\"N.M.\",IF(ABS(H1564/G1564)>=10,\"N.M.\",H1564/G1564))))","v":1.5668344376156389},null,166933.43,160080.65,{"$f":"+K1564-L1564","v":6852.7799999999988},{"$f":"IF(L1564<0,IF(M1564=0,0,IF(OR(L1564=0,K1564=0),\"N.M.\",IF(ABS(M1564/L1564)>=10,\"N.M.\",M1564/(-L1564)))),IF(M1564=0,0,IF(OR(L1564=0,K1564=0),\"N.M.\",IF(ABS(M1564/L1564)>=10,\"N.M.\",M1564/L1564))))","v":4.2808296942822253E-2},null,null,61530.700000000004,33418.379999999997,{"$f":"+Q1564-R1564","v":28112.320000000007},{"$f":"IF(R1564<0,IF(S1564=0,0,IF(OR(R1564=0,Q1564=0),\"N.M.\",IF(ABS(S1564/R1564)>=10,\"N.M.\",S1564/(-R1564)))),IF(S1564=0,0,IF(OR(R1564=0,Q1564=0),\"N.M.\",IF(ABS(S1564/R1564)>=10,\"N.M.\",S1564/R1564))))","v":0.8412233028650703},null,198808.5,195330.95,{"$f":"+V1564-W1564","v":3477.5499999999884},{"$f":"IF(W1564<0,IF(X1564=0,0,IF(OR(W1564=0,V1564=0),\"N.M.\",IF(ABS(X1564/W1564)>=10,\"N.M.\",X1564/(-W1564)))),IF(X1564=0,0,IF(OR(W1564=0,V1564=0),\"N.M.\",IF(ABS(X1564/W1564)>=10,\"N.M.\",X1564/W1564))))","v":1.7803374222057428E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,225863.823,240983.51,{"$f":"+F1565-G1565","v":-15119.687000000005},{"$f":"IF(G1565<0,IF(H1565=0,0,IF(OR(G1565=0,F1565=0),\"N.M.\",IF(ABS(H1565/G1565)>=10,\"N.M.\",H1565/(-G1565)))),IF(H1565=0,0,IF(OR(G1565=0,F1565=0),\"N.M.\",IF(ABS(H1565/G1565)>=10,\"N.M.\",H1565/G1565))))","v":-6.2741583438634466E-2},null,2542081.0419999999,5359411.8899999997,{"$f":"+K1565-L1565","v":-2817330.8479999998},{"$f":"IF(L1565<0,IF(M1565=0,0,IF(OR(L1565=0,K1565=0),\"N.M.\",IF(ABS(M1565/L1565)>=10,\"N.M.\",M1565/(-L1565)))),IF(M1565=0,0,IF(OR(L1565=0,K1565=0),\"N.M.\",IF(ABS(M1565/L1565)>=10,\"N.M.\",M1565/L1565))))","v":-0.52567910543632423},null,null,741586.00300000003,885340.01,{"$f":"+Q1565-R1565","v":-143754.00699999998},{"$f":"IF(R1565<0,IF(S1565=0,0,IF(OR(R1565=0,Q1565=0),\"N.M.\",IF(ABS(S1565/R1565)>=10,\"N.M.\",S1565/(-R1565)))),IF(S1565=0,0,IF(OR(R1565=0,Q1565=0),\"N.M.\",IF(ABS(S1565/R1565)>=10,\"N.M.\",S1565/R1565))))","v":-0.16237152435932495},null,3468492.4419999998,5832825.0199999996,{"$f":"+V1565-W1565","v":-2364332.5779999997},{"$f":"IF(W1565<0,IF(X1565=0,0,IF(OR(W1565=0,V1565=0),\"N.M.\",IF(ABS(X1565/W1565)>=10,\"N.M.\",X1565/(-W1565)))),IF(X1565=0,0,IF(OR(W1565=0,V1565=0),\"N.M.\",IF(ABS(X1565/W1565)>=10,\"N.M.\",X1565/W1565))))","v":-0.40534947815046918}]
["%,V5890001","5890001","Rents - Nonassociated",null,null,75299.87,135019.13,{"$f":"+F1566-G1566","v":-59719.260000000009},{"$f":"IF(G1566<0,IF(H1566=0,0,IF(OR(G1566=0,F1566=0),\"N.M.\",IF(ABS(H1566/G1566)>=10,\"N.M.\",H1566/(-G1566)))),IF(H1566=0,0,IF(OR(G1566=0,F1566=0),\"N.M.\",IF(ABS(H1566/G1566)>=10,\"N.M.\",H1566/G1566))))","v":-0.44230221302714667},null,859607.88,816097.74,{"$f":"+K1566-L1566","v":43510.140000000014},{"$f":"IF(L1566<0,IF(M1566=0,0,IF(OR(L1566=0,K1566=0),\"N.M.\",IF(ABS(M1566/L1566)>=10,\"N.M.\",M1566/(-L1566)))),IF(M1566=0,0,IF(OR(L1566=0,K1566=0),\"N.M.\",IF(ABS(M1566/L1566)>=10,\"N.M.\",M1566/L1566))))","v":5.3314863976954542E-2},null,null,228232.94,293524.17,{"$f":"+Q1566-R1566","v":-65291.229999999981},{"$f":"IF(R1566<0,IF(S1566=0,0,IF(OR(R1566=0,Q1566=0),\"N.M.\",IF(ABS(S1566/R1566)>=10,\"N.M.\",S1566/(-R1566)))),IF(S1566=0,0,IF(OR(R1566=0,Q1566=0),\"N.M.\",IF(ABS(S1566/R1566)>=10,\"N.M.\",S1566/R1566))))","v":-0.22243902435700605},null,1028620.98,899764.8,{"$f":"+V1566-W1566","v":128856.17999999993},{"$f":"IF(W1566<0,IF(X1566=0,0,IF(OR(W1566=0,V1566=0),\"N.M.\",IF(ABS(X1566/W1566)>=10,\"N.M.\",X1566/(-W1566)))),IF(X1566=0,0,IF(OR(W1566=0,V1566=0),\"N.M.\",IF(ABS(X1566/W1566)>=10,\"N.M.\",X1566/W1566))))","v":0.14321095913065274}]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,{"$f":"+F1567-G1567","v":-416.92599999999993},{"$f":"IF(G1567<0,IF(H1567=0,0,IF(OR(G1567=0,F1567=0),\"N.M.\",IF(ABS(H1567/G1567)>=10,\"N.M.\",H1567/(-G1567)))),IF(H1567=0,0,IF(OR(G1567=0,F1567=0),\"N.M.\",IF(ABS(H1567/G1567)>=10,\"N.M.\",H1567/G1567))))","v":-0.28786472789538364},null,55707.89,60350.62,{"$f":"+K1567-L1567","v":-4642.7300000000032},{"$f":"IF(L1567<0,IF(M1567=0,0,IF(OR(L1567=0,K1567=0),\"N.M.\",IF(ABS(M1567/L1567)>=10,\"N.M.\",M1567/(-L1567)))),IF(M1567=0,0,IF(OR(L1567=0,K1567=0),\"N.M.\",IF(ABS(M1567/L1567)>=10,\"N.M.\",M1567/L1567))))","v":-7.692928423933347E-2},null,null,3094.2420000000002,4345.0200000000004,{"$f":"+Q1567-R1567","v":-1250.7780000000002},{"$f":"IF(R1567<0,IF(S1567=0,0,IF(OR(R1567=0,Q1567=0),\"N.M.\",IF(ABS(S1567/R1567)>=10,\"N.M.\",S1567/(-R1567)))),IF(S1567=0,0,IF(OR(R1567=0,Q1567=0),\"N.M.\",IF(ABS(S1567/R1567)>=10,\"N.M.\",S1567/R1567))))","v":-0.2878647278953837},null,58604.57,135539.4,{"$f":"+V1567-W1567","v":-76934.829999999987},{"$f":"IF(W1567<0,IF(X1567=0,0,IF(OR(W1567=0,V1567=0),\"N.M.\",IF(ABS(X1567/W1567)>=10,\"N.M.\",X1567/(-W1567)))),IF(X1567=0,0,IF(OR(W1567=0,V1567=0),\"N.M.\",IF(ABS(X1567/W1567)>=10,\"N.M.\",X1567/W1567))))","v":-0.56761967368897892}]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8806.61,1406.31,{"$f":"+F1568-G1568","v":7400.3000000000011},{"$f":"IF(G1568<0,IF(H1568=0,0,IF(OR(G1568=0,F1568=0),\"N.M.\",IF(ABS(H1568/G1568)>=10,\"N.M.\",H1568/(-G1568)))),IF(H1568=0,0,IF(OR(G1568=0,F1568=0),\"N.M.\",IF(ABS(H1568/G1568)>=10,\"N.M.\",H1568/G1568))))","v":5.2622110345514157},null,92740.32,13060.98,{"$f":"+K1568-L1568","v":79679.340000000011},{"$f":"IF(L1568<0,IF(M1568=0,0,IF(OR(L1568=0,K1568=0),\"N.M.\",IF(ABS(M1568/L1568)>=10,\"N.M.\",M1568/(-L1568)))),IF(M1568=0,0,IF(OR(L1568=0,K1568=0),\"N.M.\",IF(ABS(M1568/L1568)>=10,\"N.M.\",M1568/L1568))))","v":6.1005636636760805},null,null,24589.18,3120.07,{"$f":"+Q1568-R1568","v":21469.11},{"$f":"IF(R1568<0,IF(S1568=0,0,IF(OR(R1568=0,Q1568=0),\"N.M.\",IF(ABS(S1568/R1568)>=10,\"N.M.\",S1568/(-R1568)))),IF(S1568=0,0,IF(OR(R1568=0,Q1568=0),\"N.M.\",IF(ABS(S1568/R1568)>=10,\"N.M.\",S1568/R1568))))","v":6.8809706192489273},null,95272.86,16197.75,{"$f":"+V1568-W1568","v":79075.11},{"$f":"IF(W1568<0,IF(X1568=0,0,IF(OR(W1568=0,V1568=0),\"N.M.\",IF(ABS(X1568/W1568)>=10,\"N.M.\",X1568/(-W1568)))),IF(X1568=0,0,IF(OR(W1568=0,V1568=0),\"N.M.\",IF(ABS(X1568/W1568)>=10,\"N.M.\",X1568/W1568))))","v":4.8818576654164927}]
["%,V5910000","5910000","Maintenance of Structures",null,null,-28.3,-1.53,{"$f":"+F1569-G1569","v":-26.77},{"$f":"IF(G1569<0,IF(H1569=0,0,IF(OR(G1569=0,F1569=0),\"N.M.\",IF(ABS(H1569/G1569)>=10,\"N.M.\",H1569/(-G1569)))),IF(H1569=0,0,IF(OR(G1569=0,F1569=0),\"N.M.\",IF(ABS(H1569/G1569)>=10,\"N.M.\",H1569/G1569))))","v":"N.M."},null,9699.2000000000007,9640.7199999999993,{"$f":"+K1569-L1569","v":58.480000000001382},{"$f":"IF(L1569<0,IF(M1569=0,0,IF(OR(L1569=0,K1569=0),\"N.M.\",IF(ABS(M1569/L1569)>=10,\"N.M.\",M1569/(-L1569)))),IF(M1569=0,0,IF(OR(L1569=0,K1569=0),\"N.M.\",IF(ABS(M1569/L1569)>=10,\"N.M.\",M1569/L1569))))","v":6.0659369839598477E-3},null,null,1478.82,1548.55,{"$f":"+Q1569-R1569","v":-69.730000000000018},{"$f":"IF(R1569<0,IF(S1569=0,0,IF(OR(R1569=0,Q1569=0),\"N.M.\",IF(ABS(S1569/R1569)>=10,\"N.M.\",S1569/(-R1569)))),IF(S1569=0,0,IF(OR(R1569=0,Q1569=0),\"N.M.\",IF(ABS(S1569/R1569)>=10,\"N.M.\",S1569/R1569))))","v":-4.502922088405284E-2},null,10376.94,10867.369999999999,{"$f":"+V1569-W1569","v":-490.42999999999847},{"$f":"IF(W1569<0,IF(X1569=0,0,IF(OR(W1569=0,V1569=0),\"N.M.\",IF(ABS(X1569/W1569)>=10,\"N.M.\",X1569/(-W1569)))),IF(X1569=0,0,IF(OR(W1569=0,V1569=0),\"N.M.\",IF(ABS(X1569/W1569)>=10,\"N.M.\",X1569/W1569))))","v":-4.5128674187038677E-2}]
["%,V5920000","5920000","Maint of Station Equipment",null,null,-32082.34,34162.1,{"$f":"+F1570-G1570","v":-66244.44},{"$f":"IF(G1570<0,IF(H1570=0,0,IF(OR(G1570=0,F1570=0),\"N.M.\",IF(ABS(H1570/G1570)>=10,\"N.M.\",H1570/(-G1570)))),IF(H1570=0,0,IF(OR(G1570=0,F1570=0),\"N.M.\",IF(ABS(H1570/G1570)>=10,\"N.M.\",H1570/G1570))))","v":-1.9391208385901337},null,310148.60000000003,827572.1,{"$f":"+K1570-L1570","v":-517423.49999999994},{"$f":"IF(L1570<0,IF(M1570=0,0,IF(OR(L1570=0,K1570=0),\"N.M.\",IF(ABS(M1570/L1570)>=10,\"N.M.\",M1570/(-L1570)))),IF(M1570=0,0,IF(OR(L1570=0,K1570=0),\"N.M.\",IF(ABS(M1570/L1570)>=10,\"N.M.\",M1570/L1570))))","v":-0.62523072007864933},null,null,105707.74,89599.38,{"$f":"+Q1570-R1570","v":16108.36},{"$f":"IF(R1570<0,IF(S1570=0,0,IF(OR(R1570=0,Q1570=0),\"N.M.\",IF(ABS(S1570/R1570)>=10,\"N.M.\",S1570/(-R1570)))),IF(S1570=0,0,IF(OR(R1570=0,Q1570=0),\"N.M.\",IF(ABS(S1570/R1570)>=10,\"N.M.\",S1570/R1570))))","v":0.17978204759899008},null,370647.12000000005,913313.7,{"$f":"+V1570-W1570","v":-542666.57999999984},{"$f":"IF(W1570<0,IF(X1570=0,0,IF(OR(W1570=0,V1570=0),\"N.M.\",IF(ABS(X1570/W1570)>=10,\"N.M.\",X1570/(-W1570)))),IF(X1570=0,0,IF(OR(W1570=0,V1570=0),\"N.M.\",IF(ABS(X1570/W1570)>=10,\"N.M.\",X1570/W1570))))","v":-0.59417326160770378}]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12147.23,0,{"$f":"+F1571-G1571","v":12147.23},{"$f":"IF(G1571<0,IF(H1571=0,0,IF(OR(G1571=0,F1571=0),\"N.M.\",IF(ABS(H1571/G1571)>=10,\"N.M.\",H1571/(-G1571)))),IF(H1571=0,0,IF(OR(G1571=0,F1571=0),\"N.M.\",IF(ABS(H1571/G1571)>=10,\"N.M.\",H1571/G1571))))","v":"N.M."},null,109329.28,0,{"$f":"+K1571-L1571","v":109329.28},{"$f":"IF(L1571<0,IF(M1571=0,0,IF(OR(L1571=0,K1571=0),\"N.M.\",IF(ABS(M1571/L1571)>=10,\"N.M.\",M1571/(-L1571)))),IF(M1571=0,0,IF(OR(L1571=0,K1571=0),\"N.M.\",IF(ABS(M1571/L1571)>=10,\"N.M.\",M1571/L1571))))","v":"N.M."},null,null,35362.559999999998,0,{"$f":"+Q1571-R1571","v":35362.559999999998},{"$f":"IF(R1571<0,IF(S1571=0,0,IF(OR(R1571=0,Q1571=0),\"N.M.\",IF(ABS(S1571/R1571)>=10,\"N.M.\",S1571/(-R1571)))),IF(S1571=0,0,IF(OR(R1571=0,Q1571=0),\"N.M.\",IF(ABS(S1571/R1571)>=10,\"N.M.\",S1571/R1571))))","v":"N.M."},null,109329.28,0,{"$f":"+V1571-W1571","v":109329.28},{"$f":"IF(W1571<0,IF(X1571=0,0,IF(OR(W1571=0,V1571=0),\"N.M.\",IF(ABS(X1571/W1571)>=10,\"N.M.\",X1571/(-W1571)))),IF(X1571=0,0,IF(OR(W1571=0,V1571=0),\"N.M.\",IF(ABS(X1571/W1571)>=10,\"N.M.\",X1571/W1571))))","v":"N.M."}]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,73928.759999999995,0,{"$f":"+F1572-G1572","v":73928.759999999995},{"$f":"IF(G1572<0,IF(H1572=0,0,IF(OR(G1572=0,F1572=0),\"N.M.\",IF(ABS(H1572/G1572)>=10,\"N.M.\",H1572/(-G1572)))),IF(H1572=0,0,IF(OR(G1572=0,F1572=0),\"N.M.\",IF(ABS(H1572/G1572)>=10,\"N.M.\",H1572/G1572))))","v":"N.M."},null,942272.68,0,{"$f":"+K1572-L1572","v":942272.68},{"$f":"IF(L1572<0,IF(M1572=0,0,IF(OR(L1572=0,K1572=0),\"N.M.\",IF(ABS(M1572/L1572)>=10,\"N.M.\",M1572/(-L1572)))),IF(M1572=0,0,IF(OR(L1572=0,K1572=0),\"N.M.\",IF(ABS(M1572/L1572)>=10,\"N.M.\",M1572/L1572))))","v":"N.M."},null,null,325001.90000000002,0,{"$f":"+Q1572-R1572","v":325001.90000000002},{"$f":"IF(R1572<0,IF(S1572=0,0,IF(OR(R1572=0,Q1572=0),\"N.M.\",IF(ABS(S1572/R1572)>=10,\"N.M.\",S1572/(-R1572)))),IF(S1572=0,0,IF(OR(R1572=0,Q1572=0),\"N.M.\",IF(ABS(S1572/R1572)>=10,\"N.M.\",S1572/R1572))))","v":"N.M."},null,942272.68,0,{"$f":"+V1572-W1572","v":942272.68},{"$f":"IF(W1572<0,IF(X1572=0,0,IF(OR(W1572=0,V1572=0),\"N.M.\",IF(ABS(X1572/W1572)>=10,\"N.M.\",X1572/(-W1572)))),IF(X1572=0,0,IF(OR(W1572=0,V1572=0),\"N.M.\",IF(ABS(X1572/W1572)>=10,\"N.M.\",X1572/W1572))))","v":"N.M."}]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1128854.5279999999,3618047.2,{"$f":"+F1573-G1573","v":-2489192.6720000003},{"$f":"IF(G1573<0,IF(H1573=0,0,IF(OR(G1573=0,F1573=0),\"N.M.\",IF(ABS(H1573/G1573)>=10,\"N.M.\",H1573/(-G1573)))),IF(H1573=0,0,IF(OR(G1573=0,F1573=0),\"N.M.\",IF(ABS(H1573/G1573)>=10,\"N.M.\",H1573/G1573))))","v":-0.687993421423579},null,27949596.916000001,32932352.620000001,{"$f":"+K1573-L1573","v":-4982755.7039999999},{"$f":"IF(L1573<0,IF(M1573=0,0,IF(OR(L1573=0,K1573=0),\"N.M.\",IF(ABS(M1573/L1573)>=10,\"N.M.\",M1573/(-L1573)))),IF(M1573=0,0,IF(OR(L1573=0,K1573=0),\"N.M.\",IF(ABS(M1573/L1573)>=10,\"N.M.\",M1573/L1573))))","v":-0.15130275572762891},null,null,6954850.7779999999,13321402.619999999,{"$f":"+Q1573-R1573","v":-6366551.8419999992},{"$f":"IF(R1573<0,IF(S1573=0,0,IF(OR(R1573=0,Q1573=0),\"N.M.\",IF(ABS(S1573/R1573)>=10,\"N.M.\",S1573/(-R1573)))),IF(S1573=0,0,IF(OR(R1573=0,Q1573=0),\"N.M.\",IF(ABS(S1573/R1573)>=10,\"N.M.\",S1573/R1573))))","v":-0.47791903177234646},null,25868619.716000002,35627251.579999998,{"$f":"+V1573-W1573","v":-9758631.8639999963},{"$f":"IF(W1573<0,IF(X1573=0,0,IF(OR(W1573=0,V1573=0),\"N.M.\",IF(ABS(X1573/W1573)>=10,\"N.M.\",X1573/(-W1573)))),IF(X1573=0,0,IF(OR(W1573=0,V1573=0),\"N.M.\",IF(ABS(X1573/W1573)>=10,\"N.M.\",X1573/W1573))))","v":-0.27390919678682651}]
["%,V5930001","5930001","Tree and Brush Control",null,null,26720.86,31261.72,{"$f":"+F1574-G1574","v":-4540.8600000000006},{"$f":"IF(G1574<0,IF(H1574=0,0,IF(OR(G1574=0,F1574=0),\"N.M.\",IF(ABS(H1574/G1574)>=10,\"N.M.\",H1574/(-G1574)))),IF(H1574=0,0,IF(OR(G1574=0,F1574=0),\"N.M.\",IF(ABS(H1574/G1574)>=10,\"N.M.\",H1574/G1574))))","v":-0.14525304429826638},null,282663.97000000003,351532.94,{"$f":"+K1574-L1574","v":-68868.969999999972},{"$f":"IF(L1574<0,IF(M1574=0,0,IF(OR(L1574=0,K1574=0),\"N.M.\",IF(ABS(M1574/L1574)>=10,\"N.M.\",M1574/(-L1574)))),IF(M1574=0,0,IF(OR(L1574=0,K1574=0),\"N.M.\",IF(ABS(M1574/L1574)>=10,\"N.M.\",M1574/L1574))))","v":-0.1959104316084859},null,null,75053.47,109618.44,{"$f":"+Q1574-R1574","v":-34564.97},{"$f":"IF(R1574<0,IF(S1574=0,0,IF(OR(R1574=0,Q1574=0),\"N.M.\",IF(ABS(S1574/R1574)>=10,\"N.M.\",S1574/(-R1574)))),IF(S1574=0,0,IF(OR(R1574=0,Q1574=0),\"N.M.\",IF(ABS(S1574/R1574)>=10,\"N.M.\",S1574/R1574))))","v":-0.3153207617258556},null,361241.45,369186.12,{"$f":"+V1574-W1574","v":-7944.6699999999837},{"$f":"IF(W1574<0,IF(X1574=0,0,IF(OR(W1574=0,V1574=0),\"N.M.\",IF(ABS(X1574/W1574)>=10,\"N.M.\",X1574/(-W1574)))),IF(X1574=0,0,IF(OR(W1574=0,V1574=0),\"N.M.\",IF(ABS(X1574/W1574)>=10,\"N.M.\",X1574/W1574))))","v":-2.1519416818812104E-2}]
["%,V5940000","5940000","Maint of Underground Lines",null,null,5841.21,-12.3,{"$f":"+F1575-G1575","v":5853.51},{"$f":"IF(G1575<0,IF(H1575=0,0,IF(OR(G1575=0,F1575=0),\"N.M.\",IF(ABS(H1575/G1575)>=10,\"N.M.\",H1575/(-G1575)))),IF(H1575=0,0,IF(OR(G1575=0,F1575=0),\"N.M.\",IF(ABS(H1575/G1575)>=10,\"N.M.\",H1575/G1575))))","v":"N.M."},null,45516.49,34698.85,{"$f":"+K1575-L1575","v":10817.64},{"$f":"IF(L1575<0,IF(M1575=0,0,IF(OR(L1575=0,K1575=0),\"N.M.\",IF(ABS(M1575/L1575)>=10,\"N.M.\",M1575/(-L1575)))),IF(M1575=0,0,IF(OR(L1575=0,K1575=0),\"N.M.\",IF(ABS(M1575/L1575)>=10,\"N.M.\",M1575/L1575))))","v":0.3117578824658454},null,null,9746.77,3476.09,{"$f":"+Q1575-R1575","v":6270.68},{"$f":"IF(R1575<0,IF(S1575=0,0,IF(OR(R1575=0,Q1575=0),\"N.M.\",IF(ABS(S1575/R1575)>=10,\"N.M.\",S1575/(-R1575)))),IF(S1575=0,0,IF(OR(R1575=0,Q1575=0),\"N.M.\",IF(ABS(S1575/R1575)>=10,\"N.M.\",S1575/R1575))))","v":1.8039463880394351},null,34993.399999999994,33256.42,{"$f":"+V1575-W1575","v":1736.9799999999959},{"$f":"IF(W1575<0,IF(X1575=0,0,IF(OR(W1575=0,V1575=0),\"N.M.\",IF(ABS(X1575/W1575)>=10,\"N.M.\",X1575/(-W1575)))),IF(X1575=0,0,IF(OR(W1575=0,V1575=0),\"N.M.\",IF(ABS(X1575/W1575)>=10,\"N.M.\",X1575/W1575))))","v":5.2229915306578278E-2}]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,445.71000000000004,-39.29,{"$f":"+F1576-G1576","v":485.00000000000006},{"$f":"IF(G1576<0,IF(H1576=0,0,IF(OR(G1576=0,F1576=0),\"N.M.\",IF(ABS(H1576/G1576)>=10,\"N.M.\",H1576/(-G1576)))),IF(H1576=0,0,IF(OR(G1576=0,F1576=0),\"N.M.\",IF(ABS(H1576/G1576)>=10,\"N.M.\",H1576/G1576))))","v":"N.M."},null,3363.9900000000002,14875.03,{"$f":"+K1576-L1576","v":-11511.04},{"$f":"IF(L1576<0,IF(M1576=0,0,IF(OR(L1576=0,K1576=0),\"N.M.\",IF(ABS(M1576/L1576)>=10,\"N.M.\",M1576/(-L1576)))),IF(M1576=0,0,IF(OR(L1576=0,K1576=0),\"N.M.\",IF(ABS(M1576/L1576)>=10,\"N.M.\",M1576/L1576))))","v":-0.77384986786581278},null,null,1166.92,1778.17,{"$f":"+Q1576-R1576","v":-611.25},{"$f":"IF(R1576<0,IF(S1576=0,0,IF(OR(R1576=0,Q1576=0),\"N.M.\",IF(ABS(S1576/R1576)>=10,\"N.M.\",S1576/(-R1576)))),IF(S1576=0,0,IF(OR(R1576=0,Q1576=0),\"N.M.\",IF(ABS(S1576/R1576)>=10,\"N.M.\",S1576/R1576))))","v":-0.34375228465219859},null,5223.4500000000007,18704.11,{"$f":"+V1576-W1576","v":-13480.66},{"$f":"IF(W1576<0,IF(X1576=0,0,IF(OR(W1576=0,V1576=0),\"N.M.\",IF(ABS(X1576/W1576)>=10,\"N.M.\",X1576/(-W1576)))),IF(X1576=0,0,IF(OR(W1576=0,V1576=0),\"N.M.\",IF(ABS(X1576/W1576)>=10,\"N.M.\",X1576/W1576))))","v":-0.72073250210782547}]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-380.45,1409.89,{"$f":"+F1577-G1577","v":-1790.3400000000001},{"$f":"IF(G1577<0,IF(H1577=0,0,IF(OR(G1577=0,F1577=0),\"N.M.\",IF(ABS(H1577/G1577)>=10,\"N.M.\",H1577/(-G1577)))),IF(H1577=0,0,IF(OR(G1577=0,F1577=0),\"N.M.\",IF(ABS(H1577/G1577)>=10,\"N.M.\",H1577/G1577))))","v":-1.2698437466752726},null,4051.1800000000003,8581.31,{"$f":"+K1577-L1577","v":-4530.1299999999992},{"$f":"IF(L1577<0,IF(M1577=0,0,IF(OR(L1577=0,K1577=0),\"N.M.\",IF(ABS(M1577/L1577)>=10,\"N.M.\",M1577/(-L1577)))),IF(M1577=0,0,IF(OR(L1577=0,K1577=0),\"N.M.\",IF(ABS(M1577/L1577)>=10,\"N.M.\",M1577/L1577))))","v":-0.52790657836624011},null,null,-781.5,1571.0900000000001,{"$f":"+Q1577-R1577","v":-2352.59},{"$f":"IF(R1577<0,IF(S1577=0,0,IF(OR(R1577=0,Q1577=0),\"N.M.\",IF(ABS(S1577/R1577)>=10,\"N.M.\",S1577/(-R1577)))),IF(S1577=0,0,IF(OR(R1577=0,Q1577=0),\"N.M.\",IF(ABS(S1577/R1577)>=10,\"N.M.\",S1577/R1577))))","v":-1.4974253543718055},null,5319.7300000000005,15264.41,{"$f":"+V1577-W1577","v":-9944.68},{"$f":"IF(W1577<0,IF(X1577=0,0,IF(OR(W1577=0,V1577=0),\"N.M.\",IF(ABS(X1577/W1577)>=10,\"N.M.\",X1577/(-W1577)))),IF(X1577=0,0,IF(OR(W1577=0,V1577=0),\"N.M.\",IF(ABS(X1577/W1577)>=10,\"N.M.\",X1577/W1577))))","v":-0.65149455498116204}]
["%,V5970000","5970000","Maintenance of Meters",null,null,3335.48,3523.58,{"$f":"+F1578-G1578","v":-188.09999999999991},{"$f":"IF(G1578<0,IF(H1578=0,0,IF(OR(G1578=0,F1578=0),\"N.M.\",IF(ABS(H1578/G1578)>=10,\"N.M.\",H1578/(-G1578)))),IF(H1578=0,0,IF(OR(G1578=0,F1578=0),\"N.M.\",IF(ABS(H1578/G1578)>=10,\"N.M.\",H1578/G1578))))","v":-5.3383206852121966E-2},null,30357.65,30672.21,{"$f":"+K1578-L1578","v":-314.55999999999767},{"$f":"IF(L1578<0,IF(M1578=0,0,IF(OR(L1578=0,K1578=0),\"N.M.\",IF(ABS(M1578/L1578)>=10,\"N.M.\",M1578/(-L1578)))),IF(M1578=0,0,IF(OR(L1578=0,K1578=0),\"N.M.\",IF(ABS(M1578/L1578)>=10,\"N.M.\",M1578/L1578))))","v":-1.0255537504470584E-2},null,null,7646.6,9553.7000000000007,{"$f":"+Q1578-R1578","v":-1907.1000000000004},{"$f":"IF(R1578<0,IF(S1578=0,0,IF(OR(R1578=0,Q1578=0),\"N.M.\",IF(ABS(S1578/R1578)>=10,\"N.M.\",S1578/(-R1578)))),IF(S1578=0,0,IF(OR(R1578=0,Q1578=0),\"N.M.\",IF(ABS(S1578/R1578)>=10,\"N.M.\",S1578/R1578))))","v":-0.19961899578173903},null,37328.33,35527.67,{"$f":"+V1578-W1578","v":1800.6600000000035},{"$f":"IF(W1578<0,IF(X1578=0,0,IF(OR(W1578=0,V1578=0),\"N.M.\",IF(ABS(X1578/W1578)>=10,\"N.M.\",X1578/(-W1578)))),IF(X1578=0,0,IF(OR(W1578=0,V1578=0),\"N.M.\",IF(ABS(X1578/W1578)>=10,\"N.M.\",X1578/W1578))))","v":5.0683312471659511E-2}]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,757.03,980.87,{"$f":"+F1579-G1579","v":-223.84000000000003},{"$f":"IF(G1579<0,IF(H1579=0,0,IF(OR(G1579=0,F1579=0),\"N.M.\",IF(ABS(H1579/G1579)>=10,\"N.M.\",H1579/(-G1579)))),IF(H1579=0,0,IF(OR(G1579=0,F1579=0),\"N.M.\",IF(ABS(H1579/G1579)>=10,\"N.M.\",H1579/G1579))))","v":-0.22820557260391289},null,18962.490000000002,26511.119999999999,{"$f":"+K1579-L1579","v":-7548.6299999999974},{"$f":"IF(L1579<0,IF(M1579=0,0,IF(OR(L1579=0,K1579=0),\"N.M.\",IF(ABS(M1579/L1579)>=10,\"N.M.\",M1579/(-L1579)))),IF(M1579=0,0,IF(OR(L1579=0,K1579=0),\"N.M.\",IF(ABS(M1579/L1579)>=10,\"N.M.\",M1579/L1579))))","v":-0.28473448122900874},null,null,6092.82,6546.47,{"$f":"+Q1579-R1579","v":-453.65000000000055},{"$f":"IF(R1579<0,IF(S1579=0,0,IF(OR(R1579=0,Q1579=0),\"N.M.\",IF(ABS(S1579/R1579)>=10,\"N.M.\",S1579/(-R1579)))),IF(S1579=0,0,IF(OR(R1579=0,Q1579=0),\"N.M.\",IF(ABS(S1579/R1579)>=10,\"N.M.\",S1579/R1579))))","v":-6.9296888246642929E-2},null,19497.670000000002,28439.78,{"$f":"+V1579-W1579","v":-8942.1099999999969},{"$f":"IF(W1579<0,IF(X1579=0,0,IF(OR(W1579=0,V1579=0),\"N.M.\",IF(ABS(X1579/W1579)>=10,\"N.M.\",X1579/(-W1579)))),IF(X1579=0,0,IF(OR(W1579=0,V1579=0),\"N.M.\",IF(ABS(X1579/W1579)>=10,\"N.M.\",X1579/W1579))))","v":-0.31442261508352026}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F1580-G1580","v":0},{"$f":"IF(G1580<0,IF(H1580=0,0,IF(OR(G1580=0,F1580=0),\"N.M.\",IF(ABS(H1580/G1580)>=10,\"N.M.\",H1580/(-G1580)))),IF(H1580=0,0,IF(OR(G1580=0,F1580=0),\"N.M.\",IF(ABS(H1580/G1580)>=10,\"N.M.\",H1580/G1580))))","v":0},null,0,1637.46,{"$f":"+K1580-L1580","v":-1637.46},{"$f":"IF(L1580<0,IF(M1580=0,0,IF(OR(L1580=0,K1580=0),\"N.M.\",IF(ABS(M1580/L1580)>=10,\"N.M.\",M1580/(-L1580)))),IF(M1580=0,0,IF(OR(L1580=0,K1580=0),\"N.M.\",IF(ABS(M1580/L1580)>=10,\"N.M.\",M1580/L1580))))","v":"N.M."},null,null,0,0,{"$f":"+Q1580-R1580","v":0},{"$f":"IF(R1580<0,IF(S1580=0,0,IF(OR(R1580=0,Q1580=0),\"N.M.\",IF(ABS(S1580/R1580)>=10,\"N.M.\",S1580/(-R1580)))),IF(S1580=0,0,IF(OR(R1580=0,Q1580=0),\"N.M.\",IF(ABS(S1580/R1580)>=10,\"N.M.\",S1580/R1580))))","v":0},null,-1637.46,1637.46,{"$f":"+V1580-W1580","v":-3274.92},{"$f":"IF(W1580<0,IF(X1580=0,0,IF(OR(W1580=0,V1580=0),\"N.M.\",IF(ABS(X1580/W1580)>=10,\"N.M.\",X1580/(-W1580)))),IF(X1580=0,0,IF(OR(W1580=0,V1580=0),\"N.M.\",IF(ABS(X1580/W1580)>=10,\"N.M.\",X1580/W1580))))","v":-2}]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,2371.6799999999998,2077.3000000000002,{"$f":"+F1581-G1581","v":294.37999999999965},{"$f":"IF(G1581<0,IF(H1581=0,0,IF(OR(G1581=0,F1581=0),\"N.M.\",IF(ABS(H1581/G1581)>=10,\"N.M.\",H1581/(-G1581)))),IF(H1581=0,0,IF(OR(G1581=0,F1581=0),\"N.M.\",IF(ABS(H1581/G1581)>=10,\"N.M.\",H1581/G1581))))","v":0.14171280026958052},null,18947,9858.7199999999993,{"$f":"+K1581-L1581","v":9088.2800000000007},{"$f":"IF(L1581<0,IF(M1581=0,0,IF(OR(L1581=0,K1581=0),\"N.M.\",IF(ABS(M1581/L1581)>=10,\"N.M.\",M1581/(-L1581)))),IF(M1581=0,0,IF(OR(L1581=0,K1581=0),\"N.M.\",IF(ABS(M1581/L1581)>=10,\"N.M.\",M1581/L1581))))","v":0.9218519239820181},null,null,5660.39,4947.84,{"$f":"+Q1581-R1581","v":712.55000000000018},{"$f":"IF(R1581<0,IF(S1581=0,0,IF(OR(R1581=0,Q1581=0),\"N.M.\",IF(ABS(S1581/R1581)>=10,\"N.M.\",S1581/(-R1581)))),IF(S1581=0,0,IF(OR(R1581=0,Q1581=0),\"N.M.\",IF(ABS(S1581/R1581)>=10,\"N.M.\",S1581/R1581))))","v":0.14401233669641705},null,22628.45,10978.22,{"$f":"+V1581-W1581","v":11650.230000000001},{"$f":"IF(W1581<0,IF(X1581=0,0,IF(OR(W1581=0,V1581=0),\"N.M.\",IF(ABS(X1581/W1581)>=10,\"N.M.\",X1581/(-W1581)))),IF(X1581=0,0,IF(OR(W1581=0,V1581=0),\"N.M.\",IF(ABS(X1581/W1581)>=10,\"N.M.\",X1581/W1581))))","v":1.0612130199613419}]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1003.3000000000001,2196.48,{"$f":"+F1582-G1582","v":-1193.1799999999998},{"$f":"IF(G1582<0,IF(H1582=0,0,IF(OR(G1582=0,F1582=0),\"N.M.\",IF(ABS(H1582/G1582)>=10,\"N.M.\",H1582/(-G1582)))),IF(H1582=0,0,IF(OR(G1582=0,F1582=0),\"N.M.\",IF(ABS(H1582/G1582)>=10,\"N.M.\",H1582/G1582))))","v":-0.54322370337995329},null,29299.46,31175.43,{"$f":"+K1582-L1582","v":-1875.9700000000012},{"$f":"IF(L1582<0,IF(M1582=0,0,IF(OR(L1582=0,K1582=0),\"N.M.\",IF(ABS(M1582/L1582)>=10,\"N.M.\",M1582/(-L1582)))),IF(M1582=0,0,IF(OR(L1582=0,K1582=0),\"N.M.\",IF(ABS(M1582/L1582)>=10,\"N.M.\",M1582/L1582))))","v":-6.0174631111744127E-2},null,null,4431.99,9211.9600000000009,{"$f":"+Q1582-R1582","v":-4779.9700000000012},{"$f":"IF(R1582<0,IF(S1582=0,0,IF(OR(R1582=0,Q1582=0),\"N.M.\",IF(ABS(S1582/R1582)>=10,\"N.M.\",S1582/(-R1582)))),IF(S1582=0,0,IF(OR(R1582=0,Q1582=0),\"N.M.\",IF(ABS(S1582/R1582)>=10,\"N.M.\",S1582/R1582))))","v":-0.51888740289797186},null,25455.14,36606.410000000003,{"$f":"+V1582-W1582","v":-11151.270000000004},{"$f":"IF(W1582<0,IF(X1582=0,0,IF(OR(W1582=0,V1582=0),\"N.M.\",IF(ABS(X1582/W1582)>=10,\"N.M.\",X1582/(-W1582)))),IF(X1582=0,0,IF(OR(W1582=0,V1582=0),\"N.M.\",IF(ABS(X1582/W1582)>=10,\"N.M.\",X1582/W1582))))","v":-0.30462615700365053}]
["%,V9020002","9020002","Meter Reading - Regular",null,null,55248.08,19648.12,{"$f":"+F1583-G1583","v":35599.960000000006},{"$f":"IF(G1583<0,IF(H1583=0,0,IF(OR(G1583=0,F1583=0),\"N.M.\",IF(ABS(H1583/G1583)>=10,\"N.M.\",H1583/(-G1583)))),IF(H1583=0,0,IF(OR(G1583=0,F1583=0),\"N.M.\",IF(ABS(H1583/G1583)>=10,\"N.M.\",H1583/G1583))))","v":1.8118761489648887},null,370702.02,246750.04,{"$f":"+K1583-L1583","v":123951.98000000001},{"$f":"IF(L1583<0,IF(M1583=0,0,IF(OR(L1583=0,K1583=0),\"N.M.\",IF(ABS(M1583/L1583)>=10,\"N.M.\",M1583/(-L1583)))),IF(M1583=0,0,IF(OR(L1583=0,K1583=0),\"N.M.\",IF(ABS(M1583/L1583)>=10,\"N.M.\",M1583/L1583))))","v":0.50233823670302147},null,null,120379.5,66031.540000000008,{"$f":"+Q1583-R1583","v":54347.959999999992},{"$f":"IF(R1583<0,IF(S1583=0,0,IF(OR(R1583=0,Q1583=0),\"N.M.\",IF(ABS(S1583/R1583)>=10,\"N.M.\",S1583/(-R1583)))),IF(S1583=0,0,IF(OR(R1583=0,Q1583=0),\"N.M.\",IF(ABS(S1583/R1583)>=10,\"N.M.\",S1583/R1583))))","v":0.82306061618432624},null,420324.33,295891.20000000001,{"$f":"+V1583-W1583","v":124433.13},{"$f":"IF(W1583<0,IF(X1583=0,0,IF(OR(W1583=0,V1583=0),\"N.M.\",IF(ABS(X1583/W1583)>=10,\"N.M.\",X1583/(-W1583)))),IF(X1583=0,0,IF(OR(W1583=0,V1583=0),\"N.M.\",IF(ABS(X1583/W1583)>=10,\"N.M.\",X1583/W1583))))","v":0.42053677162416453}]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2644.7000000000003,548.29,{"$f":"+F1584-G1584","v":2096.4100000000003},{"$f":"IF(G1584<0,IF(H1584=0,0,IF(OR(G1584=0,F1584=0),\"N.M.\",IF(ABS(H1584/G1584)>=10,\"N.M.\",H1584/(-G1584)))),IF(H1584=0,0,IF(OR(G1584=0,F1584=0),\"N.M.\",IF(ABS(H1584/G1584)>=10,\"N.M.\",H1584/G1584))))","v":3.8235422860165249},null,24784.82,21928.799999999999,{"$f":"+K1584-L1584","v":2856.0200000000004},{"$f":"IF(L1584<0,IF(M1584=0,0,IF(OR(L1584=0,K1584=0),\"N.M.\",IF(ABS(M1584/L1584)>=10,\"N.M.\",M1584/(-L1584)))),IF(M1584=0,0,IF(OR(L1584=0,K1584=0),\"N.M.\",IF(ABS(M1584/L1584)>=10,\"N.M.\",M1584/L1584))))","v":0.13024059684068442},null,null,6702,2909.68,{"$f":"+Q1584-R1584","v":3792.32},{"$f":"IF(R1584<0,IF(S1584=0,0,IF(OR(R1584=0,Q1584=0),\"N.M.\",IF(ABS(S1584/R1584)>=10,\"N.M.\",S1584/(-R1584)))),IF(S1584=0,0,IF(OR(R1584=0,Q1584=0),\"N.M.\",IF(ABS(S1584/R1584)>=10,\"N.M.\",S1584/R1584))))","v":1.303346072420335},null,26083.45,30158.19,{"$f":"+V1584-W1584","v":-4074.739999999998},{"$f":"IF(W1584<0,IF(X1584=0,0,IF(OR(W1584=0,V1584=0),\"N.M.\",IF(ABS(X1584/W1584)>=10,\"N.M.\",X1584/(-W1584)))),IF(X1584=0,0,IF(OR(W1584=0,V1584=0),\"N.M.\",IF(ABS(X1584/W1584)>=10,\"N.M.\",X1584/W1584))))","v":-0.13511221993097058}]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,32927.020000000004,24664.37,{"$f":"+F1585-G1585","v":8262.6500000000051},{"$f":"IF(G1585<0,IF(H1585=0,0,IF(OR(G1585=0,F1585=0),\"N.M.\",IF(ABS(H1585/G1585)>=10,\"N.M.\",H1585/(-G1585)))),IF(H1585=0,0,IF(OR(G1585=0,F1585=0),\"N.M.\",IF(ABS(H1585/G1585)>=10,\"N.M.\",H1585/G1585))))","v":0.33500348883835285},null,308722.40000000002,260048.19,{"$f":"+K1585-L1585","v":48674.210000000021},{"$f":"IF(L1585<0,IF(M1585=0,0,IF(OR(L1585=0,K1585=0),\"N.M.\",IF(ABS(M1585/L1585)>=10,\"N.M.\",M1585/(-L1585)))),IF(M1585=0,0,IF(OR(L1585=0,K1585=0),\"N.M.\",IF(ABS(M1585/L1585)>=10,\"N.M.\",M1585/L1585))))","v":0.18717380805457642},null,null,95292.05,81867.430000000008,{"$f":"+Q1585-R1585","v":13424.619999999995},{"$f":"IF(R1585<0,IF(S1585=0,0,IF(OR(R1585=0,Q1585=0),\"N.M.\",IF(ABS(S1585/R1585)>=10,\"N.M.\",S1585/(-R1585)))),IF(S1585=0,0,IF(OR(R1585=0,Q1585=0),\"N.M.\",IF(ABS(S1585/R1585)>=10,\"N.M.\",S1585/R1585))))","v":0.16397998569150141},null,356819.76,301652.15000000002,{"$f":"+V1585-W1585","v":55167.609999999986},{"$f":"IF(W1585<0,IF(X1585=0,0,IF(OR(W1585=0,V1585=0),\"N.M.\",IF(ABS(X1585/W1585)>=10,\"N.M.\",X1585/(-W1585)))),IF(X1585=0,0,IF(OR(W1585=0,V1585=0),\"N.M.\",IF(ABS(X1585/W1585)>=10,\"N.M.\",X1585/W1585))))","v":0.18288485595080287}]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,258765.01,237530.21,{"$f":"+F1586-G1586","v":21234.800000000017},{"$f":"IF(G1586<0,IF(H1586=0,0,IF(OR(G1586=0,F1586=0),\"N.M.\",IF(ABS(H1586/G1586)>=10,\"N.M.\",H1586/(-G1586)))),IF(H1586=0,0,IF(OR(G1586=0,F1586=0),\"N.M.\",IF(ABS(H1586/G1586)>=10,\"N.M.\",H1586/G1586))))","v":8.9398312745145203E-2},null,2296915.5499999998,2434401.83,{"$f":"+K1586-L1586","v":-137486.28000000026},{"$f":"IF(L1586<0,IF(M1586=0,0,IF(OR(L1586=0,K1586=0),\"N.M.\",IF(ABS(M1586/L1586)>=10,\"N.M.\",M1586/(-L1586)))),IF(M1586=0,0,IF(OR(L1586=0,K1586=0),\"N.M.\",IF(ABS(M1586/L1586)>=10,\"N.M.\",M1586/L1586))))","v":-5.6476411702336034E-2},null,null,683417.31,670537.1,{"$f":"+Q1586-R1586","v":12880.210000000079},{"$f":"IF(R1586<0,IF(S1586=0,0,IF(OR(R1586=0,Q1586=0),\"N.M.\",IF(ABS(S1586/R1586)>=10,\"N.M.\",S1586/(-R1586)))),IF(S1586=0,0,IF(OR(R1586=0,Q1586=0),\"N.M.\",IF(ABS(S1586/R1586)>=10,\"N.M.\",S1586/R1586))))","v":1.9208795456657178E-2},null,2707279.26,2841822.52,{"$f":"+V1586-W1586","v":-134543.26000000024},{"$f":"IF(W1586<0,IF(X1586=0,0,IF(OR(W1586=0,V1586=0),\"N.M.\",IF(ABS(X1586/W1586)>=10,\"N.M.\",X1586/(-W1586)))),IF(X1586=0,0,IF(OR(W1586=0,V1586=0),\"N.M.\",IF(ABS(X1586/W1586)>=10,\"N.M.\",X1586/W1586))))","v":-4.7344005142164983E-2}]
["%,V9030002","9030002","Manual Billing",null,null,805.89,424.33,{"$f":"+F1587-G1587","v":381.56},{"$f":"IF(G1587<0,IF(H1587=0,0,IF(OR(G1587=0,F1587=0),\"N.M.\",IF(ABS(H1587/G1587)>=10,\"N.M.\",H1587/(-G1587)))),IF(H1587=0,0,IF(OR(G1587=0,F1587=0),\"N.M.\",IF(ABS(H1587/G1587)>=10,\"N.M.\",H1587/G1587))))","v":0.89920580680131035},null,7417,8198.77,{"$f":"+K1587-L1587","v":-781.77000000000044},{"$f":"IF(L1587<0,IF(M1587=0,0,IF(OR(L1587=0,K1587=0),\"N.M.\",IF(ABS(M1587/L1587)>=10,\"N.M.\",M1587/(-L1587)))),IF(M1587=0,0,IF(OR(L1587=0,K1587=0),\"N.M.\",IF(ABS(M1587/L1587)>=10,\"N.M.\",M1587/L1587))))","v":-9.5352107694202964E-2},null,null,2411.9500000000003,1342.93,{"$f":"+Q1587-R1587","v":1069.0200000000002},{"$f":"IF(R1587<0,IF(S1587=0,0,IF(OR(R1587=0,Q1587=0),\"N.M.\",IF(ABS(S1587/R1587)>=10,\"N.M.\",S1587/(-R1587)))),IF(S1587=0,0,IF(OR(R1587=0,Q1587=0),\"N.M.\",IF(ABS(S1587/R1587)>=10,\"N.M.\",S1587/R1587))))","v":0.79603553424229123},null,8194.6,9742.8000000000011,{"$f":"+V1587-W1587","v":-1548.2000000000007},{"$f":"IF(W1587<0,IF(X1587=0,0,IF(OR(W1587=0,V1587=0),\"N.M.\",IF(ABS(X1587/W1587)>=10,\"N.M.\",X1587/(-W1587)))),IF(X1587=0,0,IF(OR(W1587=0,V1587=0),\"N.M.\",IF(ABS(X1587/W1587)>=10,\"N.M.\",X1587/W1587))))","v":-0.15890709036416642}]
["%,V9030003","9030003","Postage - Customer Bills",null,null,62669.56,57962.05,{"$f":"+F1588-G1588","v":4707.5099999999948},{"$f":"IF(G1588<0,IF(H1588=0,0,IF(OR(G1588=0,F1588=0),\"N.M.\",IF(ABS(H1588/G1588)>=10,\"N.M.\",H1588/(-G1588)))),IF(H1588=0,0,IF(OR(G1588=0,F1588=0),\"N.M.\",IF(ABS(H1588/G1588)>=10,\"N.M.\",H1588/G1588))))","v":8.1217106710338827E-2},null,550974.78,520384.36,{"$f":"+K1588-L1588","v":30590.420000000042},{"$f":"IF(L1588<0,IF(M1588=0,0,IF(OR(L1588=0,K1588=0),\"N.M.\",IF(ABS(M1588/L1588)>=10,\"N.M.\",M1588/(-L1588)))),IF(M1588=0,0,IF(OR(L1588=0,K1588=0),\"N.M.\",IF(ABS(M1588/L1588)>=10,\"N.M.\",M1588/L1588))))","v":5.8784280142470162E-2},null,null,181131.19,169319.83000000002,{"$f":"+Q1588-R1588","v":11811.359999999986},{"$f":"IF(R1588<0,IF(S1588=0,0,IF(OR(R1588=0,Q1588=0),\"N.M.\",IF(ABS(S1588/R1588)>=10,\"N.M.\",S1588/(-R1588)))),IF(S1588=0,0,IF(OR(R1588=0,Q1588=0),\"N.M.\",IF(ABS(S1588/R1588)>=10,\"N.M.\",S1588/R1588))))","v":6.975768874797468E-2},null,653928.80000000005,615190.74,{"$f":"+V1588-W1588","v":38738.060000000056},{"$f":"IF(W1588<0,IF(X1588=0,0,IF(OR(W1588=0,V1588=0),\"N.M.\",IF(ABS(X1588/W1588)>=10,\"N.M.\",X1588/(-W1588)))),IF(X1588=0,0,IF(OR(W1588=0,V1588=0),\"N.M.\",IF(ABS(X1588/W1588)>=10,\"N.M.\",X1588/W1588))))","v":6.2969185784558554E-2}]
["%,V9030004","9030004","Cashiering",null,null,5390.81,4798.01,{"$f":"+F1589-G1589","v":592.80000000000018},{"$f":"IF(G1589<0,IF(H1589=0,0,IF(OR(G1589=0,F1589=0),\"N.M.\",IF(ABS(H1589/G1589)>=10,\"N.M.\",H1589/(-G1589)))),IF(H1589=0,0,IF(OR(G1589=0,F1589=0),\"N.M.\",IF(ABS(H1589/G1589)>=10,\"N.M.\",H1589/G1589))))","v":0.12355122227756928},null,44479.340000000004,44594.18,{"$f":"+K1589-L1589","v":-114.83999999999651},{"$f":"IF(L1589<0,IF(M1589=0,0,IF(OR(L1589=0,K1589=0),\"N.M.\",IF(ABS(M1589/L1589)>=10,\"N.M.\",M1589/(-L1589)))),IF(M1589=0,0,IF(OR(L1589=0,K1589=0),\"N.M.\",IF(ABS(M1589/L1589)>=10,\"N.M.\",M1589/L1589))))","v":-2.5752239417788712E-3},null,null,13166.880000000001,12865.550000000001,{"$f":"+Q1589-R1589","v":301.32999999999993},{"$f":"IF(R1589<0,IF(S1589=0,0,IF(OR(R1589=0,Q1589=0),\"N.M.\",IF(ABS(S1589/R1589)>=10,\"N.M.\",S1589/(-R1589)))),IF(S1589=0,0,IF(OR(R1589=0,Q1589=0),\"N.M.\",IF(ABS(S1589/R1589)>=10,\"N.M.\",S1589/R1589))))","v":2.3421462743528253E-2},null,54593.5,54632.75,{"$f":"+V1589-W1589","v":-39.25},{"$f":"IF(W1589<0,IF(X1589=0,0,IF(OR(W1589=0,V1589=0),\"N.M.\",IF(ABS(X1589/W1589)>=10,\"N.M.\",X1589/(-W1589)))),IF(X1589=0,0,IF(OR(W1589=0,V1589=0),\"N.M.\",IF(ABS(X1589/W1589)>=10,\"N.M.\",X1589/W1589))))","v":-7.184335403215105E-4}]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,258,531.66999999999996,{"$f":"+F1590-G1590","v":-273.66999999999996},{"$f":"IF(G1590<0,IF(H1590=0,0,IF(OR(G1590=0,F1590=0),\"N.M.\",IF(ABS(H1590/G1590)>=10,\"N.M.\",H1590/(-G1590)))),IF(H1590=0,0,IF(OR(G1590=0,F1590=0),\"N.M.\",IF(ABS(H1590/G1590)>=10,\"N.M.\",H1590/G1590))))","v":-0.51473658472360673},null,2765.54,2710.35,{"$f":"+K1590-L1590","v":55.190000000000055},{"$f":"IF(L1590<0,IF(M1590=0,0,IF(OR(L1590=0,K1590=0),\"N.M.\",IF(ABS(M1590/L1590)>=10,\"N.M.\",M1590/(-L1590)))),IF(M1590=0,0,IF(OR(L1590=0,K1590=0),\"N.M.\",IF(ABS(M1590/L1590)>=10,\"N.M.\",M1590/L1590))))","v":2.0362683786226892E-2},null,null,791.75,1128.6100000000001,{"$f":"+Q1590-R1590","v":-336.86000000000013},{"$f":"IF(R1590<0,IF(S1590=0,0,IF(OR(R1590=0,Q1590=0),\"N.M.\",IF(ABS(S1590/R1590)>=10,\"N.M.\",S1590/(-R1590)))),IF(S1590=0,0,IF(OR(R1590=0,Q1590=0),\"N.M.\",IF(ABS(S1590/R1590)>=10,\"N.M.\",S1590/R1590))))","v":-0.29847334331611458},null,3439.4,3088.12,{"$f":"+V1590-W1590","v":351.2800000000002},{"$f":"IF(W1590<0,IF(X1590=0,0,IF(OR(W1590=0,V1590=0),\"N.M.\",IF(ABS(X1590/W1590)>=10,\"N.M.\",X1590/(-W1590)))),IF(X1590=0,0,IF(OR(W1590=0,V1590=0),\"N.M.\",IF(ABS(X1590/W1590)>=10,\"N.M.\",X1590/W1590))))","v":0.11375205626724356}]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,74301.3,34532.5,{"$f":"+F1591-G1591","v":39768.800000000003},{"$f":"IF(G1591<0,IF(H1591=0,0,IF(OR(G1591=0,F1591=0),\"N.M.\",IF(ABS(H1591/G1591)>=10,\"N.M.\",H1591/(-G1591)))),IF(H1591=0,0,IF(OR(G1591=0,F1591=0),\"N.M.\",IF(ABS(H1591/G1591)>=10,\"N.M.\",H1591/G1591))))","v":1.1516339680011585},null,483924.35000000003,533234.74,{"$f":"+K1591-L1591","v":-49310.389999999956},{"$f":"IF(L1591<0,IF(M1591=0,0,IF(OR(L1591=0,K1591=0),\"N.M.\",IF(ABS(M1591/L1591)>=10,\"N.M.\",M1591/(-L1591)))),IF(M1591=0,0,IF(OR(L1591=0,K1591=0),\"N.M.\",IF(ABS(M1591/L1591)>=10,\"N.M.\",M1591/L1591))))","v":-9.2474076238918637E-2},null,null,195539.17,142712.42000000001,{"$f":"+Q1591-R1591","v":52826.75},{"$f":"IF(R1591<0,IF(S1591=0,0,IF(OR(R1591=0,Q1591=0),\"N.M.\",IF(ABS(S1591/R1591)>=10,\"N.M.\",S1591/(-R1591)))),IF(S1591=0,0,IF(OR(R1591=0,Q1591=0),\"N.M.\",IF(ABS(S1591/R1591)>=10,\"N.M.\",S1591/R1591))))","v":0.37016224656550561},null,596571.57000000007,641350.69999999995,{"$f":"+V1591-W1591","v":-44779.129999999888},{"$f":"IF(W1591<0,IF(X1591=0,0,IF(OR(W1591=0,V1591=0),\"N.M.\",IF(ABS(X1591/W1591)>=10,\"N.M.\",X1591/(-W1591)))),IF(X1591=0,0,IF(OR(W1591=0,V1591=0),\"N.M.\",IF(ABS(X1591/W1591)>=10,\"N.M.\",X1591/W1591))))","v":-6.9820037617484301E-2}]
["%,V9030007","9030007","Collectors",null,null,26229.32,25252.080000000002,{"$f":"+F1592-G1592","v":977.23999999999796},{"$f":"IF(G1592<0,IF(H1592=0,0,IF(OR(G1592=0,F1592=0),\"N.M.\",IF(ABS(H1592/G1592)>=10,\"N.M.\",H1592/(-G1592)))),IF(H1592=0,0,IF(OR(G1592=0,F1592=0),\"N.M.\",IF(ABS(H1592/G1592)>=10,\"N.M.\",H1592/G1592))))","v":3.8699386347579995E-2},null,244958.93,266436.51,{"$f":"+K1592-L1592","v":-21477.580000000016},{"$f":"IF(L1592<0,IF(M1592=0,0,IF(OR(L1592=0,K1592=0),\"N.M.\",IF(ABS(M1592/L1592)>=10,\"N.M.\",M1592/(-L1592)))),IF(M1592=0,0,IF(OR(L1592=0,K1592=0),\"N.M.\",IF(ABS(M1592/L1592)>=10,\"N.M.\",M1592/L1592))))","v":-8.0610498913981476E-2},null,null,75643.89,68648.3,{"$f":"+Q1592-R1592","v":6995.5899999999965},{"$f":"IF(R1592<0,IF(S1592=0,0,IF(OR(R1592=0,Q1592=0),\"N.M.\",IF(ABS(S1592/R1592)>=10,\"N.M.\",S1592/(-R1592)))),IF(S1592=0,0,IF(OR(R1592=0,Q1592=0),\"N.M.\",IF(ABS(S1592/R1592)>=10,\"N.M.\",S1592/R1592))))","v":0.10190478132743266},null,299604.8,315752.05,{"$f":"+V1592-W1592","v":-16147.25},{"$f":"IF(W1592<0,IF(X1592=0,0,IF(OR(W1592=0,V1592=0),\"N.M.\",IF(ABS(X1592/W1592)>=10,\"N.M.\",X1592/(-W1592)))),IF(X1592=0,0,IF(OR(W1592=0,V1592=0),\"N.M.\",IF(ABS(X1592/W1592)>=10,\"N.M.\",X1592/W1592))))","v":-5.1139018733211708E-2}]
["%,V9030009","9030009","Data Processing",null,null,-2.19,3037.65,{"$f":"+F1593-G1593","v":-3039.84},{"$f":"IF(G1593<0,IF(H1593=0,0,IF(OR(G1593=0,F1593=0),\"N.M.\",IF(ABS(H1593/G1593)>=10,\"N.M.\",H1593/(-G1593)))),IF(H1593=0,0,IF(OR(G1593=0,F1593=0),\"N.M.\",IF(ABS(H1593/G1593)>=10,\"N.M.\",H1593/G1593))))","v":-1.0007209520517506},null,-314.60000000000002,30112.720000000001,{"$f":"+K1593-L1593","v":-30427.32},{"$f":"IF(L1593<0,IF(M1593=0,0,IF(OR(L1593=0,K1593=0),\"N.M.\",IF(ABS(M1593/L1593)>=10,\"N.M.\",M1593/(-L1593)))),IF(M1593=0,0,IF(OR(L1593=0,K1593=0),\"N.M.\",IF(ABS(M1593/L1593)>=10,\"N.M.\",M1593/L1593))))","v":-1.0104474122563487},null,null,0,9406.69,{"$f":"+Q1593-R1593","v":-9406.69},{"$f":"IF(R1593<0,IF(S1593=0,0,IF(OR(R1593=0,Q1593=0),\"N.M.\",IF(ABS(S1593/R1593)>=10,\"N.M.\",S1593/(-R1593)))),IF(S1593=0,0,IF(OR(R1593=0,Q1593=0),\"N.M.\",IF(ABS(S1593/R1593)>=10,\"N.M.\",S1593/R1593))))","v":"N.M."},null,5452.32,35684.400000000001,{"$f":"+V1593-W1593","v":-30232.080000000002},{"$f":"IF(W1593<0,IF(X1593=0,0,IF(OR(W1593=0,V1593=0),\"N.M.\",IF(ABS(X1593/W1593)>=10,\"N.M.\",X1593/(-W1593)))),IF(X1593=0,0,IF(OR(W1593=0,V1593=0),\"N.M.\",IF(ABS(X1593/W1593)>=10,\"N.M.\",X1593/W1593))))","v":-0.84720718297070996}]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,{"$f":"+F1594-G1594","v":0},{"$f":"IF(G1594<0,IF(H1594=0,0,IF(OR(G1594=0,F1594=0),\"N.M.\",IF(ABS(H1594/G1594)>=10,\"N.M.\",H1594/(-G1594)))),IF(H1594=0,0,IF(OR(G1594=0,F1594=0),\"N.M.\",IF(ABS(H1594/G1594)>=10,\"N.M.\",H1594/G1594))))","v":0},null,0,0,{"$f":"+K1594-L1594","v":0},{"$f":"IF(L1594<0,IF(M1594=0,0,IF(OR(L1594=0,K1594=0),\"N.M.\",IF(ABS(M1594/L1594)>=10,\"N.M.\",M1594/(-L1594)))),IF(M1594=0,0,IF(OR(L1594=0,K1594=0),\"N.M.\",IF(ABS(M1594/L1594)>=10,\"N.M.\",M1594/L1594))))","v":0},null,null,49.58,0,{"$f":"+Q1594-R1594","v":49.58},{"$f":"IF(R1594<0,IF(S1594=0,0,IF(OR(R1594=0,Q1594=0),\"N.M.\",IF(ABS(S1594/R1594)>=10,\"N.M.\",S1594/(-R1594)))),IF(S1594=0,0,IF(OR(R1594=0,Q1594=0),\"N.M.\",IF(ABS(S1594/R1594)>=10,\"N.M.\",S1594/R1594))))","v":"N.M."},null,0,-288206.66000000003,{"$f":"+V1594-W1594","v":288206.66000000003},{"$f":"IF(W1594<0,IF(X1594=0,0,IF(OR(W1594=0,V1594=0),\"N.M.\",IF(ABS(X1594/W1594)>=10,\"N.M.\",X1594/(-W1594)))),IF(X1594=0,0,IF(OR(W1594=0,V1594=0),\"N.M.\",IF(ABS(X1594/W1594)>=10,\"N.M.\",X1594/W1594))))","v":"N.M."}]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,751.78,7657.72,{"$f":"+F1595-G1595","v":-6905.9400000000005},{"$f":"IF(G1595<0,IF(H1595=0,0,IF(OR(G1595=0,F1595=0),\"N.M.\",IF(ABS(H1595/G1595)>=10,\"N.M.\",H1595/(-G1595)))),IF(H1595=0,0,IF(OR(G1595=0,F1595=0),\"N.M.\",IF(ABS(H1595/G1595)>=10,\"N.M.\",H1595/G1595))))","v":-0.90182717571287541},null,-1798.44,17257.87,{"$f":"+K1595-L1595","v":-19056.309999999998},{"$f":"IF(L1595<0,IF(M1595=0,0,IF(OR(L1595=0,K1595=0),\"N.M.\",IF(ABS(M1595/L1595)>=10,\"N.M.\",M1595/(-L1595)))),IF(M1595=0,0,IF(OR(L1595=0,K1595=0),\"N.M.\",IF(ABS(M1595/L1595)>=10,\"N.M.\",M1595/L1595))))","v":-1.1042098474493085},null,null,1605.24,8508.65,{"$f":"+Q1595-R1595","v":-6903.41},{"$f":"IF(R1595<0,IF(S1595=0,0,IF(OR(R1595=0,Q1595=0),\"N.M.\",IF(ABS(S1595/R1595)>=10,\"N.M.\",S1595/(-R1595)))),IF(S1595=0,0,IF(OR(R1595=0,Q1595=0),\"N.M.\",IF(ABS(S1595/R1595)>=10,\"N.M.\",S1595/R1595))))","v":-0.81134022435991615},null,1206.94,-70086.61,{"$f":"+V1595-W1595","v":71293.55},{"$f":"IF(W1595<0,IF(X1595=0,0,IF(OR(W1595=0,V1595=0),\"N.M.\",IF(ABS(X1595/W1595)>=10,\"N.M.\",X1595/(-W1595)))),IF(X1595=0,0,IF(OR(W1595=0,V1595=0),\"N.M.\",IF(ABS(X1595/W1595)>=10,\"N.M.\",X1595/W1595))))","v":1.017220693082459}]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1670.83,1610.75,{"$f":"+F1596-G1596","v":60.079999999999927},{"$f":"IF(G1596<0,IF(H1596=0,0,IF(OR(G1596=0,F1596=0),\"N.M.\",IF(ABS(H1596/G1596)>=10,\"N.M.\",H1596/(-G1596)))),IF(H1596=0,0,IF(OR(G1596=0,F1596=0),\"N.M.\",IF(ABS(H1596/G1596)>=10,\"N.M.\",H1596/G1596))))","v":3.7299394691913658E-2},null,21236.57,16699.89,{"$f":"+K1596-L1596","v":4536.68},{"$f":"IF(L1596<0,IF(M1596=0,0,IF(OR(L1596=0,K1596=0),\"N.M.\",IF(ABS(M1596/L1596)>=10,\"N.M.\",M1596/(-L1596)))),IF(M1596=0,0,IF(OR(L1596=0,K1596=0),\"N.M.\",IF(ABS(M1596/L1596)>=10,\"N.M.\",M1596/L1596))))","v":0.27165927440240628},null,null,4767.01,4281.17,{"$f":"+Q1596-R1596","v":485.84000000000015},{"$f":"IF(R1596<0,IF(S1596=0,0,IF(OR(R1596=0,Q1596=0),\"N.M.\",IF(ABS(S1596/R1596)>=10,\"N.M.\",S1596/(-R1596)))),IF(S1596=0,0,IF(OR(R1596=0,Q1596=0),\"N.M.\",IF(ABS(S1596/R1596)>=10,\"N.M.\",S1596/R1596))))","v":0.11348299647059101},null,24452.53,34759.759999999995,{"$f":"+V1596-W1596","v":-10307.229999999996},{"$f":"IF(W1596<0,IF(X1596=0,0,IF(OR(W1596=0,V1596=0),\"N.M.\",IF(ABS(X1596/W1596)>=10,\"N.M.\",X1596/(-W1596)))),IF(X1596=0,0,IF(OR(W1596=0,V1596=0),\"N.M.\",IF(ABS(X1596/W1596)>=10,\"N.M.\",X1596/W1596))))","v":-0.29652765151427968}]
["%,V9070000","9070000","Supervision - Customer Service",null,null,17320.13,4280.26,{"$f":"+F1597-G1597","v":13039.87},{"$f":"IF(G1597<0,IF(H1597=0,0,IF(OR(G1597=0,F1597=0),\"N.M.\",IF(ABS(H1597/G1597)>=10,\"N.M.\",H1597/(-G1597)))),IF(H1597=0,0,IF(OR(G1597=0,F1597=0),\"N.M.\",IF(ABS(H1597/G1597)>=10,\"N.M.\",H1597/G1597))))","v":3.0465135295519432},null,30371.27,48876.93,{"$f":"+K1597-L1597","v":-18505.66},{"$f":"IF(L1597<0,IF(M1597=0,0,IF(OR(L1597=0,K1597=0),\"N.M.\",IF(ABS(M1597/L1597)>=10,\"N.M.\",M1597/(-L1597)))),IF(M1597=0,0,IF(OR(L1597=0,K1597=0),\"N.M.\",IF(ABS(M1597/L1597)>=10,\"N.M.\",M1597/L1597))))","v":-0.37861747863460327},null,null,20325.29,14824.08,{"$f":"+Q1597-R1597","v":5501.2100000000009},{"$f":"IF(R1597<0,IF(S1597=0,0,IF(OR(R1597=0,Q1597=0),\"N.M.\",IF(ABS(S1597/R1597)>=10,\"N.M.\",S1597/(-R1597)))),IF(S1597=0,0,IF(OR(R1597=0,Q1597=0),\"N.M.\",IF(ABS(S1597/R1597)>=10,\"N.M.\",S1597/R1597))))","v":0.37109958931684134},null,32647.68,57148.07,{"$f":"+V1597-W1597","v":-24500.39},{"$f":"IF(W1597<0,IF(X1597=0,0,IF(OR(W1597=0,V1597=0),\"N.M.\",IF(ABS(X1597/W1597)>=10,\"N.M.\",X1597/(-W1597)))),IF(X1597=0,0,IF(OR(W1597=0,V1597=0),\"N.M.\",IF(ABS(X1597/W1597)>=10,\"N.M.\",X1597/W1597))))","v":-0.42871771522642849}]
["%,V9070001","9070001","Supervision - DSM",null,null,3.43,0,{"$f":"+F1598-G1598","v":3.43},{"$f":"IF(G1598<0,IF(H1598=0,0,IF(OR(G1598=0,F1598=0),\"N.M.\",IF(ABS(H1598/G1598)>=10,\"N.M.\",H1598/(-G1598)))),IF(H1598=0,0,IF(OR(G1598=0,F1598=0),\"N.M.\",IF(ABS(H1598/G1598)>=10,\"N.M.\",H1598/G1598))))","v":"N.M."},null,7.88,0,{"$f":"+K1598-L1598","v":7.88},{"$f":"IF(L1598<0,IF(M1598=0,0,IF(OR(L1598=0,K1598=0),\"N.M.\",IF(ABS(M1598/L1598)>=10,\"N.M.\",M1598/(-L1598)))),IF(M1598=0,0,IF(OR(L1598=0,K1598=0),\"N.M.\",IF(ABS(M1598/L1598)>=10,\"N.M.\",M1598/L1598))))","v":"N.M."},null,null,3.43,0,{"$f":"+Q1598-R1598","v":3.43},{"$f":"IF(R1598<0,IF(S1598=0,0,IF(OR(R1598=0,Q1598=0),\"N.M.\",IF(ABS(S1598/R1598)>=10,\"N.M.\",S1598/(-R1598)))),IF(S1598=0,0,IF(OR(R1598=0,Q1598=0),\"N.M.\",IF(ABS(S1598/R1598)>=10,\"N.M.\",S1598/R1598))))","v":"N.M."},null,7.88,17.05,{"$f":"+V1598-W1598","v":-9.1700000000000017},{"$f":"IF(W1598<0,IF(X1598=0,0,IF(OR(W1598=0,V1598=0),\"N.M.\",IF(ABS(X1598/W1598)>=10,\"N.M.\",X1598/(-W1598)))),IF(X1598=0,0,IF(OR(W1598=0,V1598=0),\"N.M.\",IF(ABS(X1598/W1598)>=10,\"N.M.\",X1598/W1598))))","v":-0.53782991202346053}]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,111270.82,104080.25,{"$f":"+F1599-G1599","v":7190.570000000007},{"$f":"IF(G1599<0,IF(H1599=0,0,IF(OR(G1599=0,F1599=0),\"N.M.\",IF(ABS(H1599/G1599)>=10,\"N.M.\",H1599/(-G1599)))),IF(H1599=0,0,IF(OR(G1599=0,F1599=0),\"N.M.\",IF(ABS(H1599/G1599)>=10,\"N.M.\",H1599/G1599))))","v":6.9086786397995842E-2},null,1030991.46,1072024.19,{"$f":"+K1599-L1599","v":-41032.729999999981},{"$f":"IF(L1599<0,IF(M1599=0,0,IF(OR(L1599=0,K1599=0),\"N.M.\",IF(ABS(M1599/L1599)>=10,\"N.M.\",M1599/(-L1599)))),IF(M1599=0,0,IF(OR(L1599=0,K1599=0),\"N.M.\",IF(ABS(M1599/L1599)>=10,\"N.M.\",M1599/L1599))))","v":-3.827593666519781E-2},null,null,318127.89,308939.53000000003,{"$f":"+Q1599-R1599","v":9188.359999999986},{"$f":"IF(R1599<0,IF(S1599=0,0,IF(OR(R1599=0,Q1599=0),\"N.M.\",IF(ABS(S1599/R1599)>=10,\"N.M.\",S1599/(-R1599)))),IF(S1599=0,0,IF(OR(R1599=0,Q1599=0),\"N.M.\",IF(ABS(S1599/R1599)>=10,\"N.M.\",S1599/R1599))))","v":2.974161318883338E-2},null,1208531.49,1254882.1299999999,{"$f":"+V1599-W1599","v":-46350.639999999898},{"$f":"IF(W1599<0,IF(X1599=0,0,IF(OR(W1599=0,V1599=0),\"N.M.\",IF(ABS(X1599/W1599)>=10,\"N.M.\",X1599/(-W1599)))),IF(X1599=0,0,IF(OR(W1599=0,V1599=0),\"N.M.\",IF(ABS(X1599/W1599)>=10,\"N.M.\",X1599/W1599))))","v":-3.69362499408609E-2}]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,{"$f":"+F1600-G1600","v":0},{"$f":"IF(G1600<0,IF(H1600=0,0,IF(OR(G1600=0,F1600=0),\"N.M.\",IF(ABS(H1600/G1600)>=10,\"N.M.\",H1600/(-G1600)))),IF(H1600=0,0,IF(OR(G1600=0,F1600=0),\"N.M.\",IF(ABS(H1600/G1600)>=10,\"N.M.\",H1600/G1600))))","v":0},null,0,0,{"$f":"+K1600-L1600","v":0},{"$f":"IF(L1600<0,IF(M1600=0,0,IF(OR(L1600=0,K1600=0),\"N.M.\",IF(ABS(M1600/L1600)>=10,\"N.M.\",M1600/(-L1600)))),IF(M1600=0,0,IF(OR(L1600=0,K1600=0),\"N.M.\",IF(ABS(M1600/L1600)>=10,\"N.M.\",M1600/L1600))))","v":0},null,null,-7.96,0,{"$f":"+Q1600-R1600","v":-7.96},{"$f":"IF(R1600<0,IF(S1600=0,0,IF(OR(R1600=0,Q1600=0),\"N.M.\",IF(ABS(S1600/R1600)>=10,\"N.M.\",S1600/(-R1600)))),IF(S1600=0,0,IF(OR(R1600=0,Q1600=0),\"N.M.\",IF(ABS(S1600/R1600)>=10,\"N.M.\",S1600/R1600))))","v":"N.M."},null,0,0,{"$f":"+V1600-W1600","v":0},{"$f":"IF(W1600<0,IF(X1600=0,0,IF(OR(W1600=0,V1600=0),\"N.M.\",IF(ABS(X1600/W1600)>=10,\"N.M.\",X1600/(-W1600)))),IF(X1600=0,0,IF(OR(W1600=0,V1600=0),\"N.M.\",IF(ABS(X1600/W1600)>=10,\"N.M.\",X1600/W1600))))","v":0}]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,103024.14,16650.990000000002,{"$f":"+F1601-G1601","v":86373.15},{"$f":"IF(G1601<0,IF(H1601=0,0,IF(OR(G1601=0,F1601=0),\"N.M.\",IF(ABS(H1601/G1601)>=10,\"N.M.\",H1601/(-G1601)))),IF(H1601=0,0,IF(OR(G1601=0,F1601=0),\"N.M.\",IF(ABS(H1601/G1601)>=10,\"N.M.\",H1601/G1601))))","v":5.1872681444166373},null,1003027.43,397671.01,{"$f":"+K1601-L1601","v":605356.42000000004},{"$f":"IF(L1601<0,IF(M1601=0,0,IF(OR(L1601=0,K1601=0),\"N.M.\",IF(ABS(M1601/L1601)>=10,\"N.M.\",M1601/(-L1601)))),IF(M1601=0,0,IF(OR(L1601=0,K1601=0),\"N.M.\",IF(ABS(M1601/L1601)>=10,\"N.M.\",M1601/L1601))))","v":1.5222543378256315},null,null,375593.06,59929.86,{"$f":"+Q1601-R1601","v":315663.2},{"$f":"IF(R1601<0,IF(S1601=0,0,IF(OR(R1601=0,Q1601=0),\"N.M.\",IF(ABS(S1601/R1601)>=10,\"N.M.\",S1601/(-R1601)))),IF(S1601=0,0,IF(OR(R1601=0,Q1601=0),\"N.M.\",IF(ABS(S1601/R1601)>=10,\"N.M.\",S1601/R1601))))","v":5.267210702644725},null,1043198.8300000001,461823.61,{"$f":"+V1601-W1601","v":581375.22000000009},{"$f":"IF(W1601<0,IF(X1601=0,0,IF(OR(W1601=0,V1601=0),\"N.M.\",IF(ABS(X1601/W1601)>=10,\"N.M.\",X1601/(-W1601)))),IF(X1601=0,0,IF(OR(W1601=0,V1601=0),\"N.M.\",IF(ABS(X1601/W1601)>=10,\"N.M.\",X1601/W1601))))","v":1.2588685537320192}]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,2516.61,93.12,{"$f":"+F1602-G1602","v":2423.4900000000002},{"$f":"IF(G1602<0,IF(H1602=0,0,IF(OR(G1602=0,F1602=0),\"N.M.\",IF(ABS(H1602/G1602)>=10,\"N.M.\",H1602/(-G1602)))),IF(H1602=0,0,IF(OR(G1602=0,F1602=0),\"N.M.\",IF(ABS(H1602/G1602)>=10,\"N.M.\",H1602/G1602))))","v":"N.M."},null,27091.87,4582.7,{"$f":"+K1602-L1602","v":22509.17},{"$f":"IF(L1602<0,IF(M1602=0,0,IF(OR(L1602=0,K1602=0),\"N.M.\",IF(ABS(M1602/L1602)>=10,\"N.M.\",M1602/(-L1602)))),IF(M1602=0,0,IF(OR(L1602=0,K1602=0),\"N.M.\",IF(ABS(M1602/L1602)>=10,\"N.M.\",M1602/L1602))))","v":4.9117703537216046},null,null,9378.17,803.32,{"$f":"+Q1602-R1602","v":8574.85},{"$f":"IF(R1602<0,IF(S1602=0,0,IF(OR(R1602=0,Q1602=0),\"N.M.\",IF(ABS(S1602/R1602)>=10,\"N.M.\",S1602/(-R1602)))),IF(S1602=0,0,IF(OR(R1602=0,Q1602=0),\"N.M.\",IF(ABS(S1602/R1602)>=10,\"N.M.\",S1602/R1602))))","v":"N.M."},null,36792.6,4735.55,{"$f":"+V1602-W1602","v":32057.05},{"$f":"IF(W1602<0,IF(X1602=0,0,IF(OR(W1602=0,V1602=0),\"N.M.\",IF(ABS(X1602/W1602)>=10,\"N.M.\",X1602/(-W1602)))),IF(X1602=0,0,IF(OR(W1602=0,V1602=0),\"N.M.\",IF(ABS(X1602/W1602)>=10,\"N.M.\",X1602/W1602))))","v":6.7694459988808058}]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,{"$f":"+F1603-G1603","v":0},{"$f":"IF(G1603<0,IF(H1603=0,0,IF(OR(G1603=0,F1603=0),\"N.M.\",IF(ABS(H1603/G1603)>=10,\"N.M.\",H1603/(-G1603)))),IF(H1603=0,0,IF(OR(G1603=0,F1603=0),\"N.M.\",IF(ABS(H1603/G1603)>=10,\"N.M.\",H1603/G1603))))","v":0},null,-98.31,0,{"$f":"+K1603-L1603","v":-98.31},{"$f":"IF(L1603<0,IF(M1603=0,0,IF(OR(L1603=0,K1603=0),\"N.M.\",IF(ABS(M1603/L1603)>=10,\"N.M.\",M1603/(-L1603)))),IF(M1603=0,0,IF(OR(L1603=0,K1603=0),\"N.M.\",IF(ABS(M1603/L1603)>=10,\"N.M.\",M1603/L1603))))","v":"N.M."},null,null,0,0,{"$f":"+Q1603-R1603","v":0},{"$f":"IF(R1603<0,IF(S1603=0,0,IF(OR(R1603=0,Q1603=0),\"N.M.\",IF(ABS(S1603/R1603)>=10,\"N.M.\",S1603/(-R1603)))),IF(S1603=0,0,IF(OR(R1603=0,Q1603=0),\"N.M.\",IF(ABS(S1603/R1603)>=10,\"N.M.\",S1603/R1603))))","v":0},null,0,0,{"$f":"+V1603-W1603","v":0},{"$f":"IF(W1603<0,IF(X1603=0,0,IF(OR(W1603=0,V1603=0),\"N.M.\",IF(ABS(X1603/W1603)>=10,\"N.M.\",X1603/(-W1603)))),IF(X1603=0,0,IF(OR(W1603=0,V1603=0),\"N.M.\",IF(ABS(X1603/W1603)>=10,\"N.M.\",X1603/W1603))))","v":0}]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,1292.0899999999999,1402.09,{"$f":"+F1604-G1604","v":-110},{"$f":"IF(G1604<0,IF(H1604=0,0,IF(OR(G1604=0,F1604=0),\"N.M.\",IF(ABS(H1604/G1604)>=10,\"N.M.\",H1604/(-G1604)))),IF(H1604=0,0,IF(OR(G1604=0,F1604=0),\"N.M.\",IF(ABS(H1604/G1604)>=10,\"N.M.\",H1604/G1604))))","v":-7.8454307498092138E-2},null,8116.6,8597.64,{"$f":"+K1604-L1604","v":-481.03999999999905},{"$f":"IF(L1604<0,IF(M1604=0,0,IF(OR(L1604=0,K1604=0),\"N.M.\",IF(ABS(M1604/L1604)>=10,\"N.M.\",M1604/(-L1604)))),IF(M1604=0,0,IF(OR(L1604=0,K1604=0),\"N.M.\",IF(ABS(M1604/L1604)>=10,\"N.M.\",M1604/L1604))))","v":-5.5950237507036711E-2},null,null,3575.27,2664.4500000000003,{"$f":"+Q1604-R1604","v":910.81999999999971},{"$f":"IF(R1604<0,IF(S1604=0,0,IF(OR(R1604=0,Q1604=0),\"N.M.\",IF(ABS(S1604/R1604)>=10,\"N.M.\",S1604/(-R1604)))),IF(S1604=0,0,IF(OR(R1604=0,Q1604=0),\"N.M.\",IF(ABS(S1604/R1604)>=10,\"N.M.\",S1604/R1604))))","v":0.34184165587644716},null,10485.99,12079.22,{"$f":"+V1604-W1604","v":-1593.2299999999996},{"$f":"IF(W1604<0,IF(X1604=0,0,IF(OR(W1604=0,V1604=0),\"N.M.\",IF(ABS(X1604/W1604)>=10,\"N.M.\",X1604/(-W1604)))),IF(X1604=0,0,IF(OR(W1604=0,V1604=0),\"N.M.\",IF(ABS(X1604/W1604)>=10,\"N.M.\",X1604/W1604))))","v":-0.13189841728191057}]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,{"$f":"+F1605-G1605","v":0},{"$f":"IF(G1605<0,IF(H1605=0,0,IF(OR(G1605=0,F1605=0),\"N.M.\",IF(ABS(H1605/G1605)>=10,\"N.M.\",H1605/(-G1605)))),IF(H1605=0,0,IF(OR(G1605=0,F1605=0),\"N.M.\",IF(ABS(H1605/G1605)>=10,\"N.M.\",H1605/G1605))))","v":0},null,2211.0700000000002,0,{"$f":"+K1605-L1605","v":2211.0700000000002},{"$f":"IF(L1605<0,IF(M1605=0,0,IF(OR(L1605=0,K1605=0),\"N.M.\",IF(ABS(M1605/L1605)>=10,\"N.M.\",M1605/(-L1605)))),IF(M1605=0,0,IF(OR(L1605=0,K1605=0),\"N.M.\",IF(ABS(M1605/L1605)>=10,\"N.M.\",M1605/L1605))))","v":"N.M."},null,null,2211.0700000000002,0,{"$f":"+Q1605-R1605","v":2211.0700000000002},{"$f":"IF(R1605<0,IF(S1605=0,0,IF(OR(R1605=0,Q1605=0),\"N.M.\",IF(ABS(S1605/R1605)>=10,\"N.M.\",S1605/(-R1605)))),IF(S1605=0,0,IF(OR(R1605=0,Q1605=0),\"N.M.\",IF(ABS(S1605/R1605)>=10,\"N.M.\",S1605/R1605))))","v":"N.M."},null,2211.0700000000002,0,{"$f":"+V1605-W1605","v":2211.0700000000002},{"$f":"IF(W1605<0,IF(X1605=0,0,IF(OR(W1605=0,V1605=0),\"N.M.\",IF(ABS(X1605/W1605)>=10,\"N.M.\",X1605/(-W1605)))),IF(X1605=0,0,IF(OR(W1605=0,V1605=0),\"N.M.\",IF(ABS(X1605/W1605)>=10,\"N.M.\",X1605/W1605))))","v":"N.M."}]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,{"$f":"+F1606-G1606","v":0},{"$f":"IF(G1606<0,IF(H1606=0,0,IF(OR(G1606=0,F1606=0),\"N.M.\",IF(ABS(H1606/G1606)>=10,\"N.M.\",H1606/(-G1606)))),IF(H1606=0,0,IF(OR(G1606=0,F1606=0),\"N.M.\",IF(ABS(H1606/G1606)>=10,\"N.M.\",H1606/G1606))))","v":0},null,95.41,35.96,{"$f":"+K1606-L1606","v":59.449999999999996},{"$f":"IF(L1606<0,IF(M1606=0,0,IF(OR(L1606=0,K1606=0),\"N.M.\",IF(ABS(M1606/L1606)>=10,\"N.M.\",M1606/(-L1606)))),IF(M1606=0,0,IF(OR(L1606=0,K1606=0),\"N.M.\",IF(ABS(M1606/L1606)>=10,\"N.M.\",M1606/L1606))))","v":1.6532258064516128},null,null,3.0100000000000002,8.17,{"$f":"+Q1606-R1606","v":-5.16},{"$f":"IF(R1606<0,IF(S1606=0,0,IF(OR(R1606=0,Q1606=0),\"N.M.\",IF(ABS(S1606/R1606)>=10,\"N.M.\",S1606/(-R1606)))),IF(S1606=0,0,IF(OR(R1606=0,Q1606=0),\"N.M.\",IF(ABS(S1606/R1606)>=10,\"N.M.\",S1606/R1606))))","v":-0.63157894736842113},null,123.4,51.96,{"$f":"+V1606-W1606","v":71.44},{"$f":"IF(W1606<0,IF(X1606=0,0,IF(OR(W1606=0,V1606=0),\"N.M.\",IF(ABS(X1606/W1606)>=10,\"N.M.\",X1606/(-W1606)))),IF(X1606=0,0,IF(OR(W1606=0,V1606=0),\"N.M.\",IF(ABS(X1606/W1606)>=10,\"N.M.\",X1606/W1606))))","v":1.3749037721324096}]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,{"$f":"+F1607-G1607","v":0},{"$f":"IF(G1607<0,IF(H1607=0,0,IF(OR(G1607=0,F1607=0),\"N.M.\",IF(ABS(H1607/G1607)>=10,\"N.M.\",H1607/(-G1607)))),IF(H1607=0,0,IF(OR(G1607=0,F1607=0),\"N.M.\",IF(ABS(H1607/G1607)>=10,\"N.M.\",H1607/G1607))))","v":0},null,0,79.86,{"$f":"+K1607-L1607","v":-79.86},{"$f":"IF(L1607<0,IF(M1607=0,0,IF(OR(L1607=0,K1607=0),\"N.M.\",IF(ABS(M1607/L1607)>=10,\"N.M.\",M1607/(-L1607)))),IF(M1607=0,0,IF(OR(L1607=0,K1607=0),\"N.M.\",IF(ABS(M1607/L1607)>=10,\"N.M.\",M1607/L1607))))","v":"N.M."},null,null,0,0,{"$f":"+Q1607-R1607","v":0},{"$f":"IF(R1607<0,IF(S1607=0,0,IF(OR(R1607=0,Q1607=0),\"N.M.\",IF(ABS(S1607/R1607)>=10,\"N.M.\",S1607/(-R1607)))),IF(S1607=0,0,IF(OR(R1607=0,Q1607=0),\"N.M.\",IF(ABS(S1607/R1607)>=10,\"N.M.\",S1607/R1607))))","v":0},null,0,79.86,{"$f":"+V1607-W1607","v":-79.86},{"$f":"IF(W1607<0,IF(X1607=0,0,IF(OR(W1607=0,V1607=0),\"N.M.\",IF(ABS(X1607/W1607)>=10,\"N.M.\",X1607/(-W1607)))),IF(X1607=0,0,IF(OR(W1607=0,V1607=0),\"N.M.\",IF(ABS(X1607/W1607)>=10,\"N.M.\",X1607/W1607))))","v":"N.M."}]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,927905.73,1043820.53,{"$f":"+F1608-G1608","v":-115914.80000000005},{"$f":"IF(G1608<0,IF(H1608=0,0,IF(OR(G1608=0,F1608=0),\"N.M.\",IF(ABS(H1608/G1608)>=10,\"N.M.\",H1608/(-G1608)))),IF(H1608=0,0,IF(OR(G1608=0,F1608=0),\"N.M.\",IF(ABS(H1608/G1608)>=10,\"N.M.\",H1608/G1608))))","v":-0.11104859184940542},null,9610479.5199999996,10641867.33,{"$f":"+K1608-L1608","v":-1031387.8100000005},{"$f":"IF(L1608<0,IF(M1608=0,0,IF(OR(L1608=0,K1608=0),\"N.M.\",IF(ABS(M1608/L1608)>=10,\"N.M.\",M1608/(-L1608)))),IF(M1608=0,0,IF(OR(L1608=0,K1608=0),\"N.M.\",IF(ABS(M1608/L1608)>=10,\"N.M.\",M1608/L1608))))","v":-9.6917935360128243E-2},null,null,2809665.48,3127561.94,{"$f":"+Q1608-R1608","v":-317896.45999999996},{"$f":"IF(R1608<0,IF(S1608=0,0,IF(OR(R1608=0,Q1608=0),\"N.M.\",IF(ABS(S1608/R1608)>=10,\"N.M.\",S1608/(-R1608)))),IF(S1608=0,0,IF(OR(R1608=0,Q1608=0),\"N.M.\",IF(ABS(S1608/R1608)>=10,\"N.M.\",S1608/R1608))))","v":-0.1016435377135968},null,11213882.09,12439686.49,{"$f":"+V1608-W1608","v":-1225804.4000000004},{"$f":"IF(W1608<0,IF(X1608=0,0,IF(OR(W1608=0,V1608=0),\"N.M.\",IF(ABS(X1608/W1608)>=10,\"N.M.\",X1608/(-W1608)))),IF(X1608=0,0,IF(OR(W1608=0,V1608=0),\"N.M.\",IF(ABS(X1608/W1608)>=10,\"N.M.\",X1608/W1608))))","v":-9.853981456730429E-2}]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,82.3,0,{"$f":"+F1609-G1609","v":82.3},{"$f":"IF(G1609<0,IF(H1609=0,0,IF(OR(G1609=0,F1609=0),\"N.M.\",IF(ABS(H1609/G1609)>=10,\"N.M.\",H1609/(-G1609)))),IF(H1609=0,0,IF(OR(G1609=0,F1609=0),\"N.M.\",IF(ABS(H1609/G1609)>=10,\"N.M.\",H1609/G1609))))","v":"N.M."},null,29.88,0,{"$f":"+K1609-L1609","v":29.88},{"$f":"IF(L1609<0,IF(M1609=0,0,IF(OR(L1609=0,K1609=0),\"N.M.\",IF(ABS(M1609/L1609)>=10,\"N.M.\",M1609/(-L1609)))),IF(M1609=0,0,IF(OR(L1609=0,K1609=0),\"N.M.\",IF(ABS(M1609/L1609)>=10,\"N.M.\",M1609/L1609))))","v":"N.M."},null,null,0.02,0,{"$f":"+Q1609-R1609","v":0.02},{"$f":"IF(R1609<0,IF(S1609=0,0,IF(OR(R1609=0,Q1609=0),\"N.M.\",IF(ABS(S1609/R1609)>=10,\"N.M.\",S1609/(-R1609)))),IF(S1609=0,0,IF(OR(R1609=0,Q1609=0),\"N.M.\",IF(ABS(S1609/R1609)>=10,\"N.M.\",S1609/R1609))))","v":"N.M."},null,29.88,0,{"$f":"+V1609-W1609","v":29.88},{"$f":"IF(W1609<0,IF(X1609=0,0,IF(OR(W1609=0,V1609=0),\"N.M.\",IF(ABS(X1609/W1609)>=10,\"N.M.\",X1609/(-W1609)))),IF(X1609=0,0,IF(OR(W1609=0,V1609=0),\"N.M.\",IF(ABS(X1609/W1609)>=10,\"N.M.\",X1609/W1609))))","v":"N.M."}]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,176889.82,70017.7,{"$f":"+F1610-G1610","v":106872.12000000001},{"$f":"IF(G1610<0,IF(H1610=0,0,IF(OR(G1610=0,F1610=0),\"N.M.\",IF(ABS(H1610/G1610)>=10,\"N.M.\",H1610/(-G1610)))),IF(H1610=0,0,IF(OR(G1610=0,F1610=0),\"N.M.\",IF(ABS(H1610/G1610)>=10,\"N.M.\",H1610/G1610))))","v":1.5263586207487538},null,1280202.9100000001,607268.52,{"$f":"+K1610-L1610","v":672934.39000000013},{"$f":"IF(L1610<0,IF(M1610=0,0,IF(OR(L1610=0,K1610=0),\"N.M.\",IF(ABS(M1610/L1610)>=10,\"N.M.\",M1610/(-L1610)))),IF(M1610=0,0,IF(OR(L1610=0,K1610=0),\"N.M.\",IF(ABS(M1610/L1610)>=10,\"N.M.\",M1610/L1610))))","v":1.1081331698208234},null,null,387656.38,224358.9,{"$f":"+Q1610-R1610","v":163297.48000000001},{"$f":"IF(R1610<0,IF(S1610=0,0,IF(OR(R1610=0,Q1610=0),\"N.M.\",IF(ABS(S1610/R1610)>=10,\"N.M.\",S1610/(-R1610)))),IF(S1610=0,0,IF(OR(R1610=0,Q1610=0),\"N.M.\",IF(ABS(S1610/R1610)>=10,\"N.M.\",S1610/R1610))))","v":0.72784043779854513},null,1186476.5200000003,656071.41,{"$f":"+V1610-W1610","v":530405.11000000022},{"$f":"IF(W1610<0,IF(X1610=0,0,IF(OR(W1610=0,V1610=0),\"N.M.\",IF(ABS(X1610/W1610)>=10,\"N.M.\",X1610/(-W1610)))),IF(X1610=0,0,IF(OR(W1610=0,V1610=0),\"N.M.\",IF(ABS(X1610/W1610)>=10,\"N.M.\",X1610/W1610))))","v":0.80845636910165042}]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,180.93,18.920000000000002,{"$f":"+F1611-G1611","v":162.01},{"$f":"IF(G1611<0,IF(H1611=0,0,IF(OR(G1611=0,F1611=0),\"N.M.\",IF(ABS(H1611/G1611)>=10,\"N.M.\",H1611/(-G1611)))),IF(H1611=0,0,IF(OR(G1611=0,F1611=0),\"N.M.\",IF(ABS(H1611/G1611)>=10,\"N.M.\",H1611/G1611))))","v":8.5628964059196608},null,280.45999999999998,179.86,{"$f":"+K1611-L1611","v":100.59999999999997},{"$f":"IF(L1611<0,IF(M1611=0,0,IF(OR(L1611=0,K1611=0),\"N.M.\",IF(ABS(M1611/L1611)>=10,\"N.M.\",M1611/(-L1611)))),IF(M1611=0,0,IF(OR(L1611=0,K1611=0),\"N.M.\",IF(ABS(M1611/L1611)>=10,\"N.M.\",M1611/L1611))))","v":0.55932391860335795},null,null,216.33,18.920000000000002,{"$f":"+Q1611-R1611","v":197.41000000000003},{"$f":"IF(R1611<0,IF(S1611=0,0,IF(OR(R1611=0,Q1611=0),\"N.M.\",IF(ABS(S1611/R1611)>=10,\"N.M.\",S1611/(-R1611)))),IF(S1611=0,0,IF(OR(R1611=0,Q1611=0),\"N.M.\",IF(ABS(S1611/R1611)>=10,\"N.M.\",S1611/R1611))))","v":"N.M."},null,294.51,218.33,{"$f":"+V1611-W1611","v":76.179999999999978},{"$f":"IF(W1611<0,IF(X1611=0,0,IF(OR(W1611=0,V1611=0),\"N.M.\",IF(ABS(X1611/W1611)>=10,\"N.M.\",X1611/(-W1611)))),IF(X1611=0,0,IF(OR(W1611=0,V1611=0),\"N.M.\",IF(ABS(X1611/W1611)>=10,\"N.M.\",X1611/W1611))))","v":0.34892135757797815}]
["%,V9210004","9210004","Office Utilites",null,null,0,0,{"$f":"+F1612-G1612","v":0},{"$f":"IF(G1612<0,IF(H1612=0,0,IF(OR(G1612=0,F1612=0),\"N.M.\",IF(ABS(H1612/G1612)>=10,\"N.M.\",H1612/(-G1612)))),IF(H1612=0,0,IF(OR(G1612=0,F1612=0),\"N.M.\",IF(ABS(H1612/G1612)>=10,\"N.M.\",H1612/G1612))))","v":0},null,0,0,{"$f":"+K1612-L1612","v":0},{"$f":"IF(L1612<0,IF(M1612=0,0,IF(OR(L1612=0,K1612=0),\"N.M.\",IF(ABS(M1612/L1612)>=10,\"N.M.\",M1612/(-L1612)))),IF(M1612=0,0,IF(OR(L1612=0,K1612=0),\"N.M.\",IF(ABS(M1612/L1612)>=10,\"N.M.\",M1612/L1612))))","v":0},null,null,0,0,{"$f":"+Q1612-R1612","v":0},{"$f":"IF(R1612<0,IF(S1612=0,0,IF(OR(R1612=0,Q1612=0),\"N.M.\",IF(ABS(S1612/R1612)>=10,\"N.M.\",S1612/(-R1612)))),IF(S1612=0,0,IF(OR(R1612=0,Q1612=0),\"N.M.\",IF(ABS(S1612/R1612)>=10,\"N.M.\",S1612/R1612))))","v":0},null,0,63.42,{"$f":"+V1612-W1612","v":-63.42},{"$f":"IF(W1612<0,IF(X1612=0,0,IF(OR(W1612=0,V1612=0),\"N.M.\",IF(ABS(X1612/W1612)>=10,\"N.M.\",X1612/(-W1612)))),IF(X1612=0,0,IF(OR(W1612=0,V1612=0),\"N.M.\",IF(ABS(X1612/W1612)>=10,\"N.M.\",X1612/W1612))))","v":"N.M."}]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,{"$f":"+F1613-G1613","v":0},{"$f":"IF(G1613<0,IF(H1613=0,0,IF(OR(G1613=0,F1613=0),\"N.M.\",IF(ABS(H1613/G1613)>=10,\"N.M.\",H1613/(-G1613)))),IF(H1613=0,0,IF(OR(G1613=0,F1613=0),\"N.M.\",IF(ABS(H1613/G1613)>=10,\"N.M.\",H1613/G1613))))","v":0},null,0,0,{"$f":"+K1613-L1613","v":0},{"$f":"IF(L1613<0,IF(M1613=0,0,IF(OR(L1613=0,K1613=0),\"N.M.\",IF(ABS(M1613/L1613)>=10,\"N.M.\",M1613/(-L1613)))),IF(M1613=0,0,IF(OR(L1613=0,K1613=0),\"N.M.\",IF(ABS(M1613/L1613)>=10,\"N.M.\",M1613/L1613))))","v":0},null,null,0,0,{"$f":"+Q1613-R1613","v":0},{"$f":"IF(R1613<0,IF(S1613=0,0,IF(OR(R1613=0,Q1613=0),\"N.M.\",IF(ABS(S1613/R1613)>=10,\"N.M.\",S1613/(-R1613)))),IF(S1613=0,0,IF(OR(R1613=0,Q1613=0),\"N.M.\",IF(ABS(S1613/R1613)>=10,\"N.M.\",S1613/R1613))))","v":0},null,13.620000000000001,0.95000000000000007,{"$f":"+V1613-W1613","v":12.670000000000002},{"$f":"IF(W1613<0,IF(X1613=0,0,IF(OR(W1613=0,V1613=0),\"N.M.\",IF(ABS(X1613/W1613)>=10,\"N.M.\",X1613/(-W1613)))),IF(X1613=0,0,IF(OR(W1613=0,V1613=0),\"N.M.\",IF(ABS(X1613/W1613)>=10,\"N.M.\",X1613/W1613))))","v":"N.M."}]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,{"$f":"+F1614-G1614","v":0},{"$f":"IF(G1614<0,IF(H1614=0,0,IF(OR(G1614=0,F1614=0),\"N.M.\",IF(ABS(H1614/G1614)>=10,\"N.M.\",H1614/(-G1614)))),IF(H1614=0,0,IF(OR(G1614=0,F1614=0),\"N.M.\",IF(ABS(H1614/G1614)>=10,\"N.M.\",H1614/G1614))))","v":0},null,0,0,{"$f":"+K1614-L1614","v":0},{"$f":"IF(L1614<0,IF(M1614=0,0,IF(OR(L1614=0,K1614=0),\"N.M.\",IF(ABS(M1614/L1614)>=10,\"N.M.\",M1614/(-L1614)))),IF(M1614=0,0,IF(OR(L1614=0,K1614=0),\"N.M.\",IF(ABS(M1614/L1614)>=10,\"N.M.\",M1614/L1614))))","v":0},null,null,0,0,{"$f":"+Q1614-R1614","v":0},{"$f":"IF(R1614<0,IF(S1614=0,0,IF(OR(R1614=0,Q1614=0),\"N.M.\",IF(ABS(S1614/R1614)>=10,\"N.M.\",S1614/(-R1614)))),IF(S1614=0,0,IF(OR(R1614=0,Q1614=0),\"N.M.\",IF(ABS(S1614/R1614)>=10,\"N.M.\",S1614/R1614))))","v":0},null,0,0,{"$f":"+V1614-W1614","v":0},{"$f":"IF(W1614<0,IF(X1614=0,0,IF(OR(W1614=0,V1614=0),\"N.M.\",IF(ABS(X1614/W1614)>=10,\"N.M.\",X1614/(-W1614)))),IF(X1614=0,0,IF(OR(W1614=0,V1614=0),\"N.M.\",IF(ABS(X1614/W1614)>=10,\"N.M.\",X1614/W1614))))","v":0}]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,7.09,0,{"$f":"+F1615-G1615","v":7.09},{"$f":"IF(G1615<0,IF(H1615=0,0,IF(OR(G1615=0,F1615=0),\"N.M.\",IF(ABS(H1615/G1615)>=10,\"N.M.\",H1615/(-G1615)))),IF(H1615=0,0,IF(OR(G1615=0,F1615=0),\"N.M.\",IF(ABS(H1615/G1615)>=10,\"N.M.\",H1615/G1615))))","v":"N.M."},null,31.45,2.39,{"$f":"+K1615-L1615","v":29.06},{"$f":"IF(L1615<0,IF(M1615=0,0,IF(OR(L1615=0,K1615=0),\"N.M.\",IF(ABS(M1615/L1615)>=10,\"N.M.\",M1615/(-L1615)))),IF(M1615=0,0,IF(OR(L1615=0,K1615=0),\"N.M.\",IF(ABS(M1615/L1615)>=10,\"N.M.\",M1615/L1615))))","v":"N.M."},null,null,7.09,0,{"$f":"+Q1615-R1615","v":7.09},{"$f":"IF(R1615<0,IF(S1615=0,0,IF(OR(R1615=0,Q1615=0),\"N.M.\",IF(ABS(S1615/R1615)>=10,\"N.M.\",S1615/(-R1615)))),IF(S1615=0,0,IF(OR(R1615=0,Q1615=0),\"N.M.\",IF(ABS(S1615/R1615)>=10,\"N.M.\",S1615/R1615))))","v":"N.M."},null,50.57,13.290000000000001,{"$f":"+V1615-W1615","v":37.28},{"$f":"IF(W1615<0,IF(X1615=0,0,IF(OR(W1615=0,V1615=0),\"N.M.\",IF(ABS(X1615/W1615)>=10,\"N.M.\",X1615/(-W1615)))),IF(X1615=0,0,IF(OR(W1615=0,V1615=0),\"N.M.\",IF(ABS(X1615/W1615)>=10,\"N.M.\",X1615/W1615))))","v":2.8051166290443943}]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,263.10000000000002,27.26,{"$f":"+F1616-G1616","v":235.84000000000003},{"$f":"IF(G1616<0,IF(H1616=0,0,IF(OR(G1616=0,F1616=0),\"N.M.\",IF(ABS(H1616/G1616)>=10,\"N.M.\",H1616/(-G1616)))),IF(H1616=0,0,IF(OR(G1616=0,F1616=0),\"N.M.\",IF(ABS(H1616/G1616)>=10,\"N.M.\",H1616/G1616))))","v":8.6515040352164352},null,995.21,111.35000000000001,{"$f":"+K1616-L1616","v":883.86},{"$f":"IF(L1616<0,IF(M1616=0,0,IF(OR(L1616=0,K1616=0),\"N.M.\",IF(ABS(M1616/L1616)>=10,\"N.M.\",M1616/(-L1616)))),IF(M1616=0,0,IF(OR(L1616=0,K1616=0),\"N.M.\",IF(ABS(M1616/L1616)>=10,\"N.M.\",M1616/L1616))))","v":7.9376740008980686},null,null,550.56000000000006,74.61,{"$f":"+Q1616-R1616","v":475.95000000000005},{"$f":"IF(R1616<0,IF(S1616=0,0,IF(OR(R1616=0,Q1616=0),\"N.M.\",IF(ABS(S1616/R1616)>=10,\"N.M.\",S1616/(-R1616)))),IF(S1616=0,0,IF(OR(R1616=0,Q1616=0),\"N.M.\",IF(ABS(S1616/R1616)>=10,\"N.M.\",S1616/R1616))))","v":6.3791716928025739},null,1136.22,128.01000000000002,{"$f":"+V1616-W1616","v":1008.21},{"$f":"IF(W1616<0,IF(X1616=0,0,IF(OR(W1616=0,V1616=0),\"N.M.\",IF(ABS(X1616/W1616)>=10,\"N.M.\",X1616/(-W1616)))),IF(X1616=0,0,IF(OR(W1616=0,V1616=0),\"N.M.\",IF(ABS(X1616/W1616)>=10,\"N.M.\",X1616/W1616))))","v":7.8760253105226141}]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,61.72,9.44,{"$f":"+F1617-G1617","v":52.28},{"$f":"IF(G1617<0,IF(H1617=0,0,IF(OR(G1617=0,F1617=0),\"N.M.\",IF(ABS(H1617/G1617)>=10,\"N.M.\",H1617/(-G1617)))),IF(H1617=0,0,IF(OR(G1617=0,F1617=0),\"N.M.\",IF(ABS(H1617/G1617)>=10,\"N.M.\",H1617/G1617))))","v":5.5381355932203391},null,314.48,109.06,{"$f":"+K1617-L1617","v":205.42000000000002},{"$f":"IF(L1617<0,IF(M1617=0,0,IF(OR(L1617=0,K1617=0),\"N.M.\",IF(ABS(M1617/L1617)>=10,\"N.M.\",M1617/(-L1617)))),IF(M1617=0,0,IF(OR(L1617=0,K1617=0),\"N.M.\",IF(ABS(M1617/L1617)>=10,\"N.M.\",M1617/L1617))))","v":1.8835503392627913},null,null,206.54,37.71,{"$f":"+Q1617-R1617","v":168.82999999999998},{"$f":"IF(R1617<0,IF(S1617=0,0,IF(OR(R1617=0,Q1617=0),\"N.M.\",IF(ABS(S1617/R1617)>=10,\"N.M.\",S1617/(-R1617)))),IF(S1617=0,0,IF(OR(R1617=0,Q1617=0),\"N.M.\",IF(ABS(S1617/R1617)>=10,\"N.M.\",S1617/R1617))))","v":4.4770617873243168},null,328.38,466.26,{"$f":"+V1617-W1617","v":-137.88},{"$f":"IF(W1617<0,IF(X1617=0,0,IF(OR(W1617=0,V1617=0),\"N.M.\",IF(ABS(X1617/W1617)>=10,\"N.M.\",X1617/(-W1617)))),IF(X1617=0,0,IF(OR(W1617=0,V1617=0),\"N.M.\",IF(ABS(X1617/W1617)>=10,\"N.M.\",X1617/W1617))))","v":-0.29571483721528763}]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,140.80000000000001,8.43,{"$f":"+F1618-G1618","v":132.37},{"$f":"IF(G1618<0,IF(H1618=0,0,IF(OR(G1618=0,F1618=0),\"N.M.\",IF(ABS(H1618/G1618)>=10,\"N.M.\",H1618/(-G1618)))),IF(H1618=0,0,IF(OR(G1618=0,F1618=0),\"N.M.\",IF(ABS(H1618/G1618)>=10,\"N.M.\",H1618/G1618))))","v":"N.M."},null,704.23,585.47,{"$f":"+K1618-L1618","v":118.75999999999999},{"$f":"IF(L1618<0,IF(M1618=0,0,IF(OR(L1618=0,K1618=0),\"N.M.\",IF(ABS(M1618/L1618)>=10,\"N.M.\",M1618/(-L1618)))),IF(M1618=0,0,IF(OR(L1618=0,K1618=0),\"N.M.\",IF(ABS(M1618/L1618)>=10,\"N.M.\",M1618/L1618))))","v":0.20284557705774844},null,null,387.91,102.39,{"$f":"+Q1618-R1618","v":285.52000000000004},{"$f":"IF(R1618<0,IF(S1618=0,0,IF(OR(R1618=0,Q1618=0),\"N.M.\",IF(ABS(S1618/R1618)>=10,\"N.M.\",S1618/(-R1618)))),IF(S1618=0,0,IF(OR(R1618=0,Q1618=0),\"N.M.\",IF(ABS(S1618/R1618)>=10,\"N.M.\",S1618/R1618))))","v":2.7885535696845398},null,781.12,630.07000000000005,{"$f":"+V1618-W1618","v":151.04999999999995},{"$f":"IF(W1618<0,IF(X1618=0,0,IF(OR(W1618=0,V1618=0),\"N.M.\",IF(ABS(X1618/W1618)>=10,\"N.M.\",X1618/(-W1618)))),IF(X1618=0,0,IF(OR(W1618=0,V1618=0),\"N.M.\",IF(ABS(X1618/W1618)>=10,\"N.M.\",X1618/W1618))))","v":0.23973526750995913}]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,6.72,0.82000000000000006,{"$f":"+F1619-G1619","v":5.8999999999999995},{"$f":"IF(G1619<0,IF(H1619=0,0,IF(OR(G1619=0,F1619=0),\"N.M.\",IF(ABS(H1619/G1619)>=10,\"N.M.\",H1619/(-G1619)))),IF(H1619=0,0,IF(OR(G1619=0,F1619=0),\"N.M.\",IF(ABS(H1619/G1619)>=10,\"N.M.\",H1619/G1619))))","v":7.1951219512195106},null,128.06,13.74,{"$f":"+K1619-L1619","v":114.32000000000001},{"$f":"IF(L1619<0,IF(M1619=0,0,IF(OR(L1619=0,K1619=0),\"N.M.\",IF(ABS(M1619/L1619)>=10,\"N.M.\",M1619/(-L1619)))),IF(M1619=0,0,IF(OR(L1619=0,K1619=0),\"N.M.\",IF(ABS(M1619/L1619)>=10,\"N.M.\",M1619/L1619))))","v":8.3202328966521115},null,null,24.03,3.71,{"$f":"+Q1619-R1619","v":20.32},{"$f":"IF(R1619<0,IF(S1619=0,0,IF(OR(R1619=0,Q1619=0),\"N.M.\",IF(ABS(S1619/R1619)>=10,\"N.M.\",S1619/(-R1619)))),IF(S1619=0,0,IF(OR(R1619=0,Q1619=0),\"N.M.\",IF(ABS(S1619/R1619)>=10,\"N.M.\",S1619/R1619))))","v":5.4770889487870624},null,155.55000000000001,22.35,{"$f":"+V1619-W1619","v":133.20000000000002},{"$f":"IF(W1619<0,IF(X1619=0,0,IF(OR(W1619=0,V1619=0),\"N.M.\",IF(ABS(X1619/W1619)>=10,\"N.M.\",X1619/(-W1619)))),IF(X1619=0,0,IF(OR(W1619=0,V1619=0),\"N.M.\",IF(ABS(X1619/W1619)>=10,\"N.M.\",X1619/W1619))))","v":5.9597315436241614}]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,7.74,2.63,{"$f":"+F1620-G1620","v":5.1100000000000003},{"$f":"IF(G1620<0,IF(H1620=0,0,IF(OR(G1620=0,F1620=0),\"N.M.\",IF(ABS(H1620/G1620)>=10,\"N.M.\",H1620/(-G1620)))),IF(H1620=0,0,IF(OR(G1620=0,F1620=0),\"N.M.\",IF(ABS(H1620/G1620)>=10,\"N.M.\",H1620/G1620))))","v":1.9429657794676809},null,77.06,46.09,{"$f":"+K1620-L1620","v":30.97},{"$f":"IF(L1620<0,IF(M1620=0,0,IF(OR(L1620=0,K1620=0),\"N.M.\",IF(ABS(M1620/L1620)>=10,\"N.M.\",M1620/(-L1620)))),IF(M1620=0,0,IF(OR(L1620=0,K1620=0),\"N.M.\",IF(ABS(M1620/L1620)>=10,\"N.M.\",M1620/L1620))))","v":0.67194619223258834},null,null,14.47,8.2200000000000006,{"$f":"+Q1620-R1620","v":6.25},{"$f":"IF(R1620<0,IF(S1620=0,0,IF(OR(R1620=0,Q1620=0),\"N.M.\",IF(ABS(S1620/R1620)>=10,\"N.M.\",S1620/(-R1620)))),IF(S1620=0,0,IF(OR(R1620=0,Q1620=0),\"N.M.\",IF(ABS(S1620/R1620)>=10,\"N.M.\",S1620/R1620))))","v":0.76034063260340623},null,94.240000000000009,58.730000000000004,{"$f":"+V1620-W1620","v":35.510000000000005},{"$f":"IF(W1620<0,IF(X1620=0,0,IF(OR(W1620=0,V1620=0),\"N.M.\",IF(ABS(X1620/W1620)>=10,\"N.M.\",X1620/(-W1620)))),IF(X1620=0,0,IF(OR(W1620=0,V1620=0),\"N.M.\",IF(ABS(X1620/W1620)>=10,\"N.M.\",X1620/W1620))))","v":0.6046313638685511}]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,5.46,3.04,{"$f":"+F1621-G1621","v":2.42},{"$f":"IF(G1621<0,IF(H1621=0,0,IF(OR(G1621=0,F1621=0),\"N.M.\",IF(ABS(H1621/G1621)>=10,\"N.M.\",H1621/(-G1621)))),IF(H1621=0,0,IF(OR(G1621=0,F1621=0),\"N.M.\",IF(ABS(H1621/G1621)>=10,\"N.M.\",H1621/G1621))))","v":0.79605263157894735},null,179.21,29.490000000000002,{"$f":"+K1621-L1621","v":149.72},{"$f":"IF(L1621<0,IF(M1621=0,0,IF(OR(L1621=0,K1621=0),\"N.M.\",IF(ABS(M1621/L1621)>=10,\"N.M.\",M1621/(-L1621)))),IF(M1621=0,0,IF(OR(L1621=0,K1621=0),\"N.M.\",IF(ABS(M1621/L1621)>=10,\"N.M.\",M1621/L1621))))","v":5.0769752458460493},null,null,149.85,9.91,{"$f":"+Q1621-R1621","v":139.94},{"$f":"IF(R1621<0,IF(S1621=0,0,IF(OR(R1621=0,Q1621=0),\"N.M.\",IF(ABS(S1621/R1621)>=10,\"N.M.\",S1621/(-R1621)))),IF(S1621=0,0,IF(OR(R1621=0,Q1621=0),\"N.M.\",IF(ABS(S1621/R1621)>=10,\"N.M.\",S1621/R1621))))","v":"N.M."},null,226.59,29.490000000000002,{"$f":"+V1621-W1621","v":197.1},{"$f":"IF(W1621<0,IF(X1621=0,0,IF(OR(W1621=0,V1621=0),\"N.M.\",IF(ABS(X1621/W1621)>=10,\"N.M.\",X1621/(-W1621)))),IF(X1621=0,0,IF(OR(W1621=0,V1621=0),\"N.M.\",IF(ABS(X1621/W1621)>=10,\"N.M.\",X1621/W1621))))","v":6.6836215666327563}]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,12.09,4.28,{"$f":"+F1622-G1622","v":7.81},{"$f":"IF(G1622<0,IF(H1622=0,0,IF(OR(G1622=0,F1622=0),\"N.M.\",IF(ABS(H1622/G1622)>=10,\"N.M.\",H1622/(-G1622)))),IF(H1622=0,0,IF(OR(G1622=0,F1622=0),\"N.M.\",IF(ABS(H1622/G1622)>=10,\"N.M.\",H1622/G1622))))","v":1.8247663551401867},null,70.64,13.67,{"$f":"+K1622-L1622","v":56.97},{"$f":"IF(L1622<0,IF(M1622=0,0,IF(OR(L1622=0,K1622=0),\"N.M.\",IF(ABS(M1622/L1622)>=10,\"N.M.\",M1622/(-L1622)))),IF(M1622=0,0,IF(OR(L1622=0,K1622=0),\"N.M.\",IF(ABS(M1622/L1622)>=10,\"N.M.\",M1622/L1622))))","v":4.1675201170446234},null,null,15.780000000000001,11,{"$f":"+Q1622-R1622","v":4.7800000000000011},{"$f":"IF(R1622<0,IF(S1622=0,0,IF(OR(R1622=0,Q1622=0),\"N.M.\",IF(ABS(S1622/R1622)>=10,\"N.M.\",S1622/(-R1622)))),IF(S1622=0,0,IF(OR(R1622=0,Q1622=0),\"N.M.\",IF(ABS(S1622/R1622)>=10,\"N.M.\",S1622/R1622))))","v":0.43454545454545462},null,83.41,13.67,{"$f":"+V1622-W1622","v":69.739999999999995},{"$f":"IF(W1622<0,IF(X1622=0,0,IF(OR(W1622=0,V1622=0),\"N.M.\",IF(ABS(X1622/W1622)>=10,\"N.M.\",X1622/(-W1622)))),IF(X1622=0,0,IF(OR(W1622=0,V1622=0),\"N.M.\",IF(ABS(X1622/W1622)>=10,\"N.M.\",X1622/W1622))))","v":5.1016825164594}]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,165.98,29.79,{"$f":"+F1623-G1623","v":136.19},{"$f":"IF(G1623<0,IF(H1623=0,0,IF(OR(G1623=0,F1623=0),\"N.M.\",IF(ABS(H1623/G1623)>=10,\"N.M.\",H1623/(-G1623)))),IF(H1623=0,0,IF(OR(G1623=0,F1623=0),\"N.M.\",IF(ABS(H1623/G1623)>=10,\"N.M.\",H1623/G1623))))","v":4.5716683450822426},null,1775.79,638.95000000000005,{"$f":"+K1623-L1623","v":1136.8399999999999},{"$f":"IF(L1623<0,IF(M1623=0,0,IF(OR(L1623=0,K1623=0),\"N.M.\",IF(ABS(M1623/L1623)>=10,\"N.M.\",M1623/(-L1623)))),IF(M1623=0,0,IF(OR(L1623=0,K1623=0),\"N.M.\",IF(ABS(M1623/L1623)>=10,\"N.M.\",M1623/L1623))))","v":1.7792315517646136},null,null,1231.08,150.08000000000001,{"$f":"+Q1623-R1623","v":1081},{"$f":"IF(R1623<0,IF(S1623=0,0,IF(OR(R1623=0,Q1623=0),\"N.M.\",IF(ABS(S1623/R1623)>=10,\"N.M.\",S1623/(-R1623)))),IF(S1623=0,0,IF(OR(R1623=0,Q1623=0),\"N.M.\",IF(ABS(S1623/R1623)>=10,\"N.M.\",S1623/R1623))))","v":7.2028251599147115},null,2000.58,744.66000000000008,{"$f":"+V1623-W1623","v":1255.9199999999998},{"$f":"IF(W1623<0,IF(X1623=0,0,IF(OR(W1623=0,V1623=0),\"N.M.\",IF(ABS(X1623/W1623)>=10,\"N.M.\",X1623/(-W1623)))),IF(X1623=0,0,IF(OR(W1623=0,V1623=0),\"N.M.\",IF(ABS(X1623/W1623)>=10,\"N.M.\",X1623/W1623))))","v":1.686568366771412}]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,4.54,0,{"$f":"+F1624-G1624","v":4.54},{"$f":"IF(G1624<0,IF(H1624=0,0,IF(OR(G1624=0,F1624=0),\"N.M.\",IF(ABS(H1624/G1624)>=10,\"N.M.\",H1624/(-G1624)))),IF(H1624=0,0,IF(OR(G1624=0,F1624=0),\"N.M.\",IF(ABS(H1624/G1624)>=10,\"N.M.\",H1624/G1624))))","v":"N.M."},null,67.099999999999994,122.42,{"$f":"+K1624-L1624","v":-55.320000000000007},{"$f":"IF(L1624<0,IF(M1624=0,0,IF(OR(L1624=0,K1624=0),\"N.M.\",IF(ABS(M1624/L1624)>=10,\"N.M.\",M1624/(-L1624)))),IF(M1624=0,0,IF(OR(L1624=0,K1624=0),\"N.M.\",IF(ABS(M1624/L1624)>=10,\"N.M.\",M1624/L1624))))","v":-0.45188694657735667},null,null,6.61,40.56,{"$f":"+Q1624-R1624","v":-33.950000000000003},{"$f":"IF(R1624<0,IF(S1624=0,0,IF(OR(R1624=0,Q1624=0),\"N.M.\",IF(ABS(S1624/R1624)>=10,\"N.M.\",S1624/(-R1624)))),IF(S1624=0,0,IF(OR(R1624=0,Q1624=0),\"N.M.\",IF(ABS(S1624/R1624)>=10,\"N.M.\",S1624/R1624))))","v":-0.83703155818540431},null,109.4,126.55,{"$f":"+V1624-W1624","v":-17.149999999999991},{"$f":"IF(W1624<0,IF(X1624=0,0,IF(OR(W1624=0,V1624=0),\"N.M.\",IF(ABS(X1624/W1624)>=10,\"N.M.\",X1624/(-W1624)))),IF(X1624=0,0,IF(OR(W1624=0,V1624=0),\"N.M.\",IF(ABS(X1624/W1624)>=10,\"N.M.\",X1624/W1624))))","v":-0.13551955748715916}]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,205.74,0,{"$f":"+F1625-G1625","v":205.74},{"$f":"IF(G1625<0,IF(H1625=0,0,IF(OR(G1625=0,F1625=0),\"N.M.\",IF(ABS(H1625/G1625)>=10,\"N.M.\",H1625/(-G1625)))),IF(H1625=0,0,IF(OR(G1625=0,F1625=0),\"N.M.\",IF(ABS(H1625/G1625)>=10,\"N.M.\",H1625/G1625))))","v":"N.M."},null,225.91,7.13,{"$f":"+K1625-L1625","v":218.78},{"$f":"IF(L1625<0,IF(M1625=0,0,IF(OR(L1625=0,K1625=0),\"N.M.\",IF(ABS(M1625/L1625)>=10,\"N.M.\",M1625/(-L1625)))),IF(M1625=0,0,IF(OR(L1625=0,K1625=0),\"N.M.\",IF(ABS(M1625/L1625)>=10,\"N.M.\",M1625/L1625))))","v":"N.M."},null,null,205.74,0,{"$f":"+Q1625-R1625","v":205.74},{"$f":"IF(R1625<0,IF(S1625=0,0,IF(OR(R1625=0,Q1625=0),\"N.M.\",IF(ABS(S1625/R1625)>=10,\"N.M.\",S1625/(-R1625)))),IF(S1625=0,0,IF(OR(R1625=0,Q1625=0),\"N.M.\",IF(ABS(S1625/R1625)>=10,\"N.M.\",S1625/R1625))))","v":"N.M."},null,225.91,7.13,{"$f":"+V1625-W1625","v":218.78},{"$f":"IF(W1625<0,IF(X1625=0,0,IF(OR(W1625=0,V1625=0),\"N.M.\",IF(ABS(X1625/W1625)>=10,\"N.M.\",X1625/(-W1625)))),IF(X1625=0,0,IF(OR(W1625=0,V1625=0),\"N.M.\",IF(ABS(X1625/W1625)>=10,\"N.M.\",X1625/W1625))))","v":"N.M."}]
["%,V9210032","9210032","FUEL",null,null,0.44,0.84,{"$f":"+F1626-G1626","v":-0.39999999999999997},{"$f":"IF(G1626<0,IF(H1626=0,0,IF(OR(G1626=0,F1626=0),\"N.M.\",IF(ABS(H1626/G1626)>=10,\"N.M.\",H1626/(-G1626)))),IF(H1626=0,0,IF(OR(G1626=0,F1626=0),\"N.M.\",IF(ABS(H1626/G1626)>=10,\"N.M.\",H1626/G1626))))","v":-0.47619047619047616},null,10.27,9.9700000000000006,{"$f":"+K1626-L1626","v":0.29999999999999893},{"$f":"IF(L1626<0,IF(M1626=0,0,IF(OR(L1626=0,K1626=0),\"N.M.\",IF(ABS(M1626/L1626)>=10,\"N.M.\",M1626/(-L1626)))),IF(M1626=0,0,IF(OR(L1626=0,K1626=0),\"N.M.\",IF(ABS(M1626/L1626)>=10,\"N.M.\",M1626/L1626))))","v":3.0090270812437203E-2},null,null,2.95,5.22,{"$f":"+Q1626-R1626","v":-2.2699999999999996},{"$f":"IF(R1626<0,IF(S1626=0,0,IF(OR(R1626=0,Q1626=0),\"N.M.\",IF(ABS(S1626/R1626)>=10,\"N.M.\",S1626/(-R1626)))),IF(S1626=0,0,IF(OR(R1626=0,Q1626=0),\"N.M.\",IF(ABS(S1626/R1626)>=10,\"N.M.\",S1626/R1626))))","v":-0.43486590038314171},null,15.02,9.9700000000000006,{"$f":"+V1626-W1626","v":5.0499999999999989},{"$f":"IF(W1626<0,IF(X1626=0,0,IF(OR(W1626=0,V1626=0),\"N.M.\",IF(ABS(X1626/W1626)>=10,\"N.M.\",X1626/(-W1626)))),IF(X1626=0,0,IF(OR(W1626=0,V1626=0),\"N.M.\",IF(ABS(X1626/W1626)>=10,\"N.M.\",X1626/W1626))))","v":0.50651955867602794}]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,9.4700000000000006,1.1000000000000001,{"$f":"+F1627-G1627","v":8.370000000000001},{"$f":"IF(G1627<0,IF(H1627=0,0,IF(OR(G1627=0,F1627=0),\"N.M.\",IF(ABS(H1627/G1627)>=10,\"N.M.\",H1627/(-G1627)))),IF(H1627=0,0,IF(OR(G1627=0,F1627=0),\"N.M.\",IF(ABS(H1627/G1627)>=10,\"N.M.\",H1627/G1627))))","v":7.6090909090909093},null,92.25,8.5299999999999994,{"$f":"+K1627-L1627","v":83.72},{"$f":"IF(L1627<0,IF(M1627=0,0,IF(OR(L1627=0,K1627=0),\"N.M.\",IF(ABS(M1627/L1627)>=10,\"N.M.\",M1627/(-L1627)))),IF(M1627=0,0,IF(OR(L1627=0,K1627=0),\"N.M.\",IF(ABS(M1627/L1627)>=10,\"N.M.\",M1627/L1627))))","v":9.8147713950762014},null,null,45.52,3.84,{"$f":"+Q1627-R1627","v":41.680000000000007},{"$f":"IF(R1627<0,IF(S1627=0,0,IF(OR(R1627=0,Q1627=0),\"N.M.\",IF(ABS(S1627/R1627)>=10,\"N.M.\",S1627/(-R1627)))),IF(S1627=0,0,IF(OR(R1627=0,Q1627=0),\"N.M.\",IF(ABS(S1627/R1627)>=10,\"N.M.\",S1627/R1627))))","v":"N.M."},null,92.25,8.5299999999999994,{"$f":"+V1627-W1627","v":83.72},{"$f":"IF(W1627<0,IF(X1627=0,0,IF(OR(W1627=0,V1627=0),\"N.M.\",IF(ABS(X1627/W1627)>=10,\"N.M.\",X1627/(-W1627)))),IF(X1627=0,0,IF(OR(W1627=0,V1627=0),\"N.M.\",IF(ABS(X1627/W1627)>=10,\"N.M.\",X1627/W1627))))","v":9.8147713950762014}]
["%,V9210034","9210034","In-House Training & Seminars",null,null,270.51,0,{"$f":"+F1628-G1628","v":270.51},{"$f":"IF(G1628<0,IF(H1628=0,0,IF(OR(G1628=0,F1628=0),\"N.M.\",IF(ABS(H1628/G1628)>=10,\"N.M.\",H1628/(-G1628)))),IF(H1628=0,0,IF(OR(G1628=0,F1628=0),\"N.M.\",IF(ABS(H1628/G1628)>=10,\"N.M.\",H1628/G1628))))","v":"N.M."},null,3154.3,105.89,{"$f":"+K1628-L1628","v":3048.4100000000003},{"$f":"IF(L1628<0,IF(M1628=0,0,IF(OR(L1628=0,K1628=0),\"N.M.\",IF(ABS(M1628/L1628)>=10,\"N.M.\",M1628/(-L1628)))),IF(M1628=0,0,IF(OR(L1628=0,K1628=0),\"N.M.\",IF(ABS(M1628/L1628)>=10,\"N.M.\",M1628/L1628))))","v":"N.M."},null,null,670.05000000000007,54.09,{"$f":"+Q1628-R1628","v":615.96},{"$f":"IF(R1628<0,IF(S1628=0,0,IF(OR(R1628=0,Q1628=0),\"N.M.\",IF(ABS(S1628/R1628)>=10,\"N.M.\",S1628/(-R1628)))),IF(S1628=0,0,IF(OR(R1628=0,Q1628=0),\"N.M.\",IF(ABS(S1628/R1628)>=10,\"N.M.\",S1628/R1628))))","v":"N.M."},null,3154.3,110.63,{"$f":"+V1628-W1628","v":3043.67},{"$f":"IF(W1628<0,IF(X1628=0,0,IF(OR(W1628=0,V1628=0),\"N.M.\",IF(ABS(X1628/W1628)>=10,\"N.M.\",X1628/(-W1628)))),IF(X1628=0,0,IF(OR(W1628=0,V1628=0),\"N.M.\",IF(ABS(X1628/W1628)>=10,\"N.M.\",X1628/W1628))))","v":"N.M."}]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,{"$f":"+F1629-G1629","v":0},{"$f":"IF(G1629<0,IF(H1629=0,0,IF(OR(G1629=0,F1629=0),\"N.M.\",IF(ABS(H1629/G1629)>=10,\"N.M.\",H1629/(-G1629)))),IF(H1629=0,0,IF(OR(G1629=0,F1629=0),\"N.M.\",IF(ABS(H1629/G1629)>=10,\"N.M.\",H1629/G1629))))","v":0},null,178.87,0,{"$f":"+K1629-L1629","v":178.87},{"$f":"IF(L1629<0,IF(M1629=0,0,IF(OR(L1629=0,K1629=0),\"N.M.\",IF(ABS(M1629/L1629)>=10,\"N.M.\",M1629/(-L1629)))),IF(M1629=0,0,IF(OR(L1629=0,K1629=0),\"N.M.\",IF(ABS(M1629/L1629)>=10,\"N.M.\",M1629/L1629))))","v":"N.M."},null,null,178.87,0,{"$f":"+Q1629-R1629","v":178.87},{"$f":"IF(R1629<0,IF(S1629=0,0,IF(OR(R1629=0,Q1629=0),\"N.M.\",IF(ABS(S1629/R1629)>=10,\"N.M.\",S1629/(-R1629)))),IF(S1629=0,0,IF(OR(R1629=0,Q1629=0),\"N.M.\",IF(ABS(S1629/R1629)>=10,\"N.M.\",S1629/R1629))))","v":"N.M."},null,178.87,0,{"$f":"+V1629-W1629","v":178.87},{"$f":"IF(W1629<0,IF(X1629=0,0,IF(OR(W1629=0,V1629=0),\"N.M.\",IF(ABS(X1629/W1629)>=10,\"N.M.\",X1629/(-W1629)))),IF(X1629=0,0,IF(OR(W1629=0,V1629=0),\"N.M.\",IF(ABS(X1629/W1629)>=10,\"N.M.\",X1629/W1629))))","v":"N.M."}]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,16.62,17.240000000000002,{"$f":"+F1630-G1630","v":-0.62000000000000099},{"$f":"IF(G1630<0,IF(H1630=0,0,IF(OR(G1630=0,F1630=0),\"N.M.\",IF(ABS(H1630/G1630)>=10,\"N.M.\",H1630/(-G1630)))),IF(H1630=0,0,IF(OR(G1630=0,F1630=0),\"N.M.\",IF(ABS(H1630/G1630)>=10,\"N.M.\",H1630/G1630))))","v":-3.5962877030162467E-2},null,589.38,263.04000000000002,{"$f":"+K1630-L1630","v":326.33999999999997},{"$f":"IF(L1630<0,IF(M1630=0,0,IF(OR(L1630=0,K1630=0),\"N.M.\",IF(ABS(M1630/L1630)>=10,\"N.M.\",M1630/(-L1630)))),IF(M1630=0,0,IF(OR(L1630=0,K1630=0),\"N.M.\",IF(ABS(M1630/L1630)>=10,\"N.M.\",M1630/L1630))))","v":1.240647810218978},null,null,272.29000000000002,239.82,{"$f":"+Q1630-R1630","v":32.470000000000027},{"$f":"IF(R1630<0,IF(S1630=0,0,IF(OR(R1630=0,Q1630=0),\"N.M.\",IF(ABS(S1630/R1630)>=10,\"N.M.\",S1630/(-R1630)))),IF(S1630=0,0,IF(OR(R1630=0,Q1630=0),\"N.M.\",IF(ABS(S1630/R1630)>=10,\"N.M.\",S1630/R1630))))","v":0.13539321157534828},null,589.38,263.04000000000002,{"$f":"+V1630-W1630","v":326.33999999999997},{"$f":"IF(W1630<0,IF(X1630=0,0,IF(OR(W1630=0,V1630=0),\"N.M.\",IF(ABS(X1630/W1630)>=10,\"N.M.\",X1630/(-W1630)))),IF(X1630=0,0,IF(OR(W1630=0,V1630=0),\"N.M.\",IF(ABS(X1630/W1630)>=10,\"N.M.\",X1630/W1630))))","v":1.240647810218978}]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,35.15,{"$f":"+F1631-G1631","v":-35.15},{"$f":"IF(G1631<0,IF(H1631=0,0,IF(OR(G1631=0,F1631=0),\"N.M.\",IF(ABS(H1631/G1631)>=10,\"N.M.\",H1631/(-G1631)))),IF(H1631=0,0,IF(OR(G1631=0,F1631=0),\"N.M.\",IF(ABS(H1631/G1631)>=10,\"N.M.\",H1631/G1631))))","v":"N.M."},null,606.77,62.63,{"$f":"+K1631-L1631","v":544.14},{"$f":"IF(L1631<0,IF(M1631=0,0,IF(OR(L1631=0,K1631=0),\"N.M.\",IF(ABS(M1631/L1631)>=10,\"N.M.\",M1631/(-L1631)))),IF(M1631=0,0,IF(OR(L1631=0,K1631=0),\"N.M.\",IF(ABS(M1631/L1631)>=10,\"N.M.\",M1631/L1631))))","v":8.6881686092926707},null,null,459.85,59.53,{"$f":"+Q1631-R1631","v":400.32000000000005},{"$f":"IF(R1631<0,IF(S1631=0,0,IF(OR(R1631=0,Q1631=0),\"N.M.\",IF(ABS(S1631/R1631)>=10,\"N.M.\",S1631/(-R1631)))),IF(S1631=0,0,IF(OR(R1631=0,Q1631=0),\"N.M.\",IF(ABS(S1631/R1631)>=10,\"N.M.\",S1631/R1631))))","v":6.7246766336301036},null,628.5,87.2,{"$f":"+V1631-W1631","v":541.29999999999995},{"$f":"IF(W1631<0,IF(X1631=0,0,IF(OR(W1631=0,V1631=0),\"N.M.\",IF(ABS(X1631/W1631)>=10,\"N.M.\",X1631/(-W1631)))),IF(X1631=0,0,IF(OR(W1631=0,V1631=0),\"N.M.\",IF(ABS(X1631/W1631)>=10,\"N.M.\",X1631/W1631))))","v":6.2075688073394488}]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,0,{"$f":"+F1632-G1632","v":10.84},{"$f":"IF(G1632<0,IF(H1632=0,0,IF(OR(G1632=0,F1632=0),\"N.M.\",IF(ABS(H1632/G1632)>=10,\"N.M.\",H1632/(-G1632)))),IF(H1632=0,0,IF(OR(G1632=0,F1632=0),\"N.M.\",IF(ABS(H1632/G1632)>=10,\"N.M.\",H1632/G1632))))","v":"N.M."},null,52.02,11.620000000000001,{"$f":"+K1632-L1632","v":40.400000000000006},{"$f":"IF(L1632<0,IF(M1632=0,0,IF(OR(L1632=0,K1632=0),\"N.M.\",IF(ABS(M1632/L1632)>=10,\"N.M.\",M1632/(-L1632)))),IF(M1632=0,0,IF(OR(L1632=0,K1632=0),\"N.M.\",IF(ABS(M1632/L1632)>=10,\"N.M.\",M1632/L1632))))","v":3.4767641996557663},null,null,21.68,8.52,{"$f":"+Q1632-R1632","v":13.16},{"$f":"IF(R1632<0,IF(S1632=0,0,IF(OR(R1632=0,Q1632=0),\"N.M.\",IF(ABS(S1632/R1632)>=10,\"N.M.\",S1632/(-R1632)))),IF(S1632=0,0,IF(OR(R1632=0,Q1632=0),\"N.M.\",IF(ABS(S1632/R1632)>=10,\"N.M.\",S1632/R1632))))","v":1.5446009389671362},null,60.13,12.620000000000001,{"$f":"+V1632-W1632","v":47.510000000000005},{"$f":"IF(W1632<0,IF(X1632=0,0,IF(OR(W1632=0,V1632=0),\"N.M.\",IF(ABS(X1632/W1632)>=10,\"N.M.\",X1632/(-W1632)))),IF(X1632=0,0,IF(OR(W1632=0,V1632=0),\"N.M.\",IF(ABS(X1632/W1632)>=10,\"N.M.\",X1632/W1632))))","v":3.7646592709984152}]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,9.2900000000000009,0,{"$f":"+F1633-G1633","v":9.2900000000000009},{"$f":"IF(G1633<0,IF(H1633=0,0,IF(OR(G1633=0,F1633=0),\"N.M.\",IF(ABS(H1633/G1633)>=10,\"N.M.\",H1633/(-G1633)))),IF(H1633=0,0,IF(OR(G1633=0,F1633=0),\"N.M.\",IF(ABS(H1633/G1633)>=10,\"N.M.\",H1633/G1633))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+K1633-L1633","v":9.9700000000000006},{"$f":"IF(L1633<0,IF(M1633=0,0,IF(OR(L1633=0,K1633=0),\"N.M.\",IF(ABS(M1633/L1633)>=10,\"N.M.\",M1633/(-L1633)))),IF(M1633=0,0,IF(OR(L1633=0,K1633=0),\"N.M.\",IF(ABS(M1633/L1633)>=10,\"N.M.\",M1633/L1633))))","v":"N.M."},null,null,9.9700000000000006,0,{"$f":"+Q1633-R1633","v":9.9700000000000006},{"$f":"IF(R1633<0,IF(S1633=0,0,IF(OR(R1633=0,Q1633=0),\"N.M.\",IF(ABS(S1633/R1633)>=10,\"N.M.\",S1633/(-R1633)))),IF(S1633=0,0,IF(OR(R1633=0,Q1633=0),\"N.M.\",IF(ABS(S1633/R1633)>=10,\"N.M.\",S1633/R1633))))","v":"N.M."},null,9.9700000000000006,0,{"$f":"+V1633-W1633","v":9.9700000000000006},{"$f":"IF(W1633<0,IF(X1633=0,0,IF(OR(W1633=0,V1633=0),\"N.M.\",IF(ABS(X1633/W1633)>=10,\"N.M.\",X1633/(-W1633)))),IF(X1633=0,0,IF(OR(W1633=0,V1633=0),\"N.M.\",IF(ABS(X1633/W1633)>=10,\"N.M.\",X1633/W1633))))","v":"N.M."}]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-20571.72,-24413.55,{"$f":"+F1634-G1634","v":3841.8299999999981},{"$f":"IF(G1634<0,IF(H1634=0,0,IF(OR(G1634=0,F1634=0),\"N.M.\",IF(ABS(H1634/G1634)>=10,\"N.M.\",H1634/(-G1634)))),IF(H1634=0,0,IF(OR(G1634=0,F1634=0),\"N.M.\",IF(ABS(H1634/G1634)>=10,\"N.M.\",H1634/G1634))))","v":0.15736466019894682},null,-166735.88,-201203.81,{"$f":"+K1634-L1634","v":34467.929999999993},{"$f":"IF(L1634<0,IF(M1634=0,0,IF(OR(L1634=0,K1634=0),\"N.M.\",IF(ABS(M1634/L1634)>=10,\"N.M.\",M1634/(-L1634)))),IF(M1634=0,0,IF(OR(L1634=0,K1634=0),\"N.M.\",IF(ABS(M1634/L1634)>=10,\"N.M.\",M1634/L1634))))","v":0.17130853536023991},null,null,-62164.66,-80701.900000000009,{"$f":"+Q1634-R1634","v":18537.240000000005},{"$f":"IF(R1634<0,IF(S1634=0,0,IF(OR(R1634=0,Q1634=0),\"N.M.\",IF(ABS(S1634/R1634)>=10,\"N.M.\",S1634/(-R1634)))),IF(S1634=0,0,IF(OR(R1634=0,Q1634=0),\"N.M.\",IF(ABS(S1634/R1634)>=10,\"N.M.\",S1634/R1634))))","v":0.22970016814969663},null,-663843.13,-275322.71999999997,{"$f":"+V1634-W1634","v":-388520.41000000003},{"$f":"IF(W1634<0,IF(X1634=0,0,IF(OR(W1634=0,V1634=0),\"N.M.\",IF(ABS(X1634/W1634)>=10,\"N.M.\",X1634/(-W1634)))),IF(X1634=0,0,IF(OR(W1634=0,V1634=0),\"N.M.\",IF(ABS(X1634/W1634)>=10,\"N.M.\",X1634/W1634))))","v":-1.4111454732104931}]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-37348,-31222,{"$f":"+F1635-G1635","v":-6126},{"$f":"IF(G1635<0,IF(H1635=0,0,IF(OR(G1635=0,F1635=0),\"N.M.\",IF(ABS(H1635/G1635)>=10,\"N.M.\",H1635/(-G1635)))),IF(H1635=0,0,IF(OR(G1635=0,F1635=0),\"N.M.\",IF(ABS(H1635/G1635)>=10,\"N.M.\",H1635/G1635))))","v":-0.19620780219076292},null,-384803,-390555,{"$f":"+K1635-L1635","v":5752},{"$f":"IF(L1635<0,IF(M1635=0,0,IF(OR(L1635=0,K1635=0),\"N.M.\",IF(ABS(M1635/L1635)>=10,\"N.M.\",M1635/(-L1635)))),IF(M1635=0,0,IF(OR(L1635=0,K1635=0),\"N.M.\",IF(ABS(M1635/L1635)>=10,\"N.M.\",M1635/L1635))))","v":1.4727759214451229E-2},null,null,-109037,-104394,{"$f":"+Q1635-R1635","v":-4643},{"$f":"IF(R1635<0,IF(S1635=0,0,IF(OR(R1635=0,Q1635=0),\"N.M.\",IF(ABS(S1635/R1635)>=10,\"N.M.\",S1635/(-R1635)))),IF(S1635=0,0,IF(OR(R1635=0,Q1635=0),\"N.M.\",IF(ABS(S1635/R1635)>=10,\"N.M.\",S1635/R1635))))","v":-4.447573615341878E-2},null,-451345,-451061,{"$f":"+V1635-W1635","v":-284},{"$f":"IF(W1635<0,IF(X1635=0,0,IF(OR(W1635=0,V1635=0),\"N.M.\",IF(ABS(X1635/W1635)>=10,\"N.M.\",X1635/(-W1635)))),IF(X1635=0,0,IF(OR(W1635=0,V1635=0),\"N.M.\",IF(ABS(X1635/W1635)>=10,\"N.M.\",X1635/W1635))))","v":-6.2962659152531473E-4}]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0.01,{"$f":"+F1636-G1636","v":0},{"$f":"IF(G1636<0,IF(H1636=0,0,IF(OR(G1636=0,F1636=0),\"N.M.\",IF(ABS(H1636/G1636)>=10,\"N.M.\",H1636/(-G1636)))),IF(H1636=0,0,IF(OR(G1636=0,F1636=0),\"N.M.\",IF(ABS(H1636/G1636)>=10,\"N.M.\",H1636/G1636))))","v":0},null,0.06,0.01,{"$f":"+K1636-L1636","v":4.9999999999999996E-2},{"$f":"IF(L1636<0,IF(M1636=0,0,IF(OR(L1636=0,K1636=0),\"N.M.\",IF(ABS(M1636/L1636)>=10,\"N.M.\",M1636/(-L1636)))),IF(M1636=0,0,IF(OR(L1636=0,K1636=0),\"N.M.\",IF(ABS(M1636/L1636)>=10,\"N.M.\",M1636/L1636))))","v":4.9999999999999991},null,null,0.02,0.01,{"$f":"+Q1636-R1636","v":0.01},{"$f":"IF(R1636<0,IF(S1636=0,0,IF(OR(R1636=0,Q1636=0),\"N.M.\",IF(ABS(S1636/R1636)>=10,\"N.M.\",S1636/(-R1636)))),IF(S1636=0,0,IF(OR(R1636=0,Q1636=0),\"N.M.\",IF(ABS(S1636/R1636)>=10,\"N.M.\",S1636/R1636))))","v":1},null,0.06,0.01,{"$f":"+V1636-W1636","v":4.9999999999999996E-2},{"$f":"IF(W1636<0,IF(X1636=0,0,IF(OR(W1636=0,V1636=0),\"N.M.\",IF(ABS(X1636/W1636)>=10,\"N.M.\",X1636/(-W1636)))),IF(X1636=0,0,IF(OR(W1636=0,V1636=0),\"N.M.\",IF(ABS(X1636/W1636)>=10,\"N.M.\",X1636/W1636))))","v":4.9999999999999991}]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,{"$f":"+F1637-G1637","v":0},{"$f":"IF(G1637<0,IF(H1637=0,0,IF(OR(G1637=0,F1637=0),\"N.M.\",IF(ABS(H1637/G1637)>=10,\"N.M.\",H1637/(-G1637)))),IF(H1637=0,0,IF(OR(G1637=0,F1637=0),\"N.M.\",IF(ABS(H1637/G1637)>=10,\"N.M.\",H1637/G1637))))","v":0},null,-1702.51,-263.08,{"$f":"+K1637-L1637","v":-1439.43},{"$f":"IF(L1637<0,IF(M1637=0,0,IF(OR(L1637=0,K1637=0),\"N.M.\",IF(ABS(M1637/L1637)>=10,\"N.M.\",M1637/(-L1637)))),IF(M1637=0,0,IF(OR(L1637=0,K1637=0),\"N.M.\",IF(ABS(M1637/L1637)>=10,\"N.M.\",M1637/L1637))))","v":-5.4714535502508745},null,null,0,-270.73,{"$f":"+Q1637-R1637","v":270.73},{"$f":"IF(R1637<0,IF(S1637=0,0,IF(OR(R1637=0,Q1637=0),\"N.M.\",IF(ABS(S1637/R1637)>=10,\"N.M.\",S1637/(-R1637)))),IF(S1637=0,0,IF(OR(R1637=0,Q1637=0),\"N.M.\",IF(ABS(S1637/R1637)>=10,\"N.M.\",S1637/R1637))))","v":"N.M."},null,-1880.29,-4064.21,{"$f":"+V1637-W1637","v":2183.92},{"$f":"IF(W1637<0,IF(X1637=0,0,IF(OR(W1637=0,V1637=0),\"N.M.\",IF(ABS(X1637/W1637)>=10,\"N.M.\",X1637/(-W1637)))),IF(X1637=0,0,IF(OR(W1637=0,V1637=0),\"N.M.\",IF(ABS(X1637/W1637)>=10,\"N.M.\",X1637/W1637))))","v":0.53735412294148188}]
["%,V9220005","9220005","Overhead Loadings",null,null,-40703.57,-63481.630000000005,{"$f":"+F1638-G1638","v":22778.060000000005},{"$f":"IF(G1638<0,IF(H1638=0,0,IF(OR(G1638=0,F1638=0),\"N.M.\",IF(ABS(H1638/G1638)>=10,\"N.M.\",H1638/(-G1638)))),IF(H1638=0,0,IF(OR(G1638=0,F1638=0),\"N.M.\",IF(ABS(H1638/G1638)>=10,\"N.M.\",H1638/G1638))))","v":0.35881340791028843},null,-493779.69,-581361.43000000005,{"$f":"+K1638-L1638","v":87581.740000000049},{"$f":"IF(L1638<0,IF(M1638=0,0,IF(OR(L1638=0,K1638=0),\"N.M.\",IF(ABS(M1638/L1638)>=10,\"N.M.\",M1638/(-L1638)))),IF(M1638=0,0,IF(OR(L1638=0,K1638=0),\"N.M.\",IF(ABS(M1638/L1638)>=10,\"N.M.\",M1638/L1638))))","v":0.15064938174519082},null,null,-141541.70000000001,-182106.13,{"$f":"+Q1638-R1638","v":40564.429999999993},{"$f":"IF(R1638<0,IF(S1638=0,0,IF(OR(R1638=0,Q1638=0),\"N.M.\",IF(ABS(S1638/R1638)>=10,\"N.M.\",S1638/(-R1638)))),IF(S1638=0,0,IF(OR(R1638=0,Q1638=0),\"N.M.\",IF(ABS(S1638/R1638)>=10,\"N.M.\",S1638/R1638))))","v":0.22275158996569744},null,-581444.07999999996,-758887.91,{"$f":"+V1638-W1638","v":177443.83000000007},{"$f":"IF(W1638<0,IF(X1638=0,0,IF(OR(W1638=0,V1638=0),\"N.M.\",IF(ABS(X1638/W1638)>=10,\"N.M.\",X1638/(-W1638)))),IF(X1638=0,0,IF(OR(W1638=0,V1638=0),\"N.M.\",IF(ABS(X1638/W1638)>=10,\"N.M.\",X1638/W1638))))","v":0.23382086822281839}]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,392854.29000000004,1431400.46,{"$f":"+F1639-G1639","v":-1038546.1699999999},{"$f":"IF(G1639<0,IF(H1639=0,0,IF(OR(G1639=0,F1639=0),\"N.M.\",IF(ABS(H1639/G1639)>=10,\"N.M.\",H1639/(-G1639)))),IF(H1639=0,0,IF(OR(G1639=0,F1639=0),\"N.M.\",IF(ABS(H1639/G1639)>=10,\"N.M.\",H1639/G1639))))","v":-0.72554550527390493},null,1999935.5519999999,3586389.29,{"$f":"+K1639-L1639","v":-1586453.7380000001},{"$f":"IF(L1639<0,IF(M1639=0,0,IF(OR(L1639=0,K1639=0),\"N.M.\",IF(ABS(M1639/L1639)>=10,\"N.M.\",M1639/(-L1639)))),IF(M1639=0,0,IF(OR(L1639=0,K1639=0),\"N.M.\",IF(ABS(M1639/L1639)>=10,\"N.M.\",M1639/L1639))))","v":-0.4423540250980395},null,null,697505.79500000004,1775167.88,{"$f":"+Q1639-R1639","v":-1077662.085},{"$f":"IF(R1639<0,IF(S1639=0,0,IF(OR(R1639=0,Q1639=0),\"N.M.\",IF(ABS(S1639/R1639)>=10,\"N.M.\",S1639/(-R1639)))),IF(S1639=0,0,IF(OR(R1639=0,Q1639=0),\"N.M.\",IF(ABS(S1639/R1639)>=10,\"N.M.\",S1639/R1639))))","v":-0.60707615158066064},null,3607395.7319999998,4269856.4400000004,{"$f":"+V1639-W1639","v":-662460.70800000057},{"$f":"IF(W1639<0,IF(X1639=0,0,IF(OR(W1639=0,V1639=0),\"N.M.\",IF(ABS(X1639/W1639)>=10,\"N.M.\",X1639/(-W1639)))),IF(X1639=0,0,IF(OR(W1639=0,V1639=0),\"N.M.\",IF(ABS(X1639/W1639)>=10,\"N.M.\",X1639/W1639))))","v":-0.15514823912908896}]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,50208.89,230815.66,{"$f":"+F1640-G1640","v":-180606.77000000002},{"$f":"IF(G1640<0,IF(H1640=0,0,IF(OR(G1640=0,F1640=0),\"N.M.\",IF(ABS(H1640/G1640)>=10,\"N.M.\",H1640/(-G1640)))),IF(H1640=0,0,IF(OR(G1640=0,F1640=0),\"N.M.\",IF(ABS(H1640/G1640)>=10,\"N.M.\",H1640/G1640))))","v":-0.78247190853514881},null,-475635.65,-114135.83,{"$f":"+K1640-L1640","v":-361499.82},{"$f":"IF(L1640<0,IF(M1640=0,0,IF(OR(L1640=0,K1640=0),\"N.M.\",IF(ABS(M1640/L1640)>=10,\"N.M.\",M1640/(-L1640)))),IF(M1640=0,0,IF(OR(L1640=0,K1640=0),\"N.M.\",IF(ABS(M1640/L1640)>=10,\"N.M.\",M1640/L1640))))","v":-3.1672772695480464},null,null,-47581.51,-89664.42,{"$f":"+Q1640-R1640","v":42082.909999999996},{"$f":"IF(R1640<0,IF(S1640=0,0,IF(OR(R1640=0,Q1640=0),\"N.M.\",IF(ABS(S1640/R1640)>=10,\"N.M.\",S1640/(-R1640)))),IF(S1640=0,0,IF(OR(R1640=0,Q1640=0),\"N.M.\",IF(ABS(S1640/R1640)>=10,\"N.M.\",S1640/R1640))))","v":0.46933789344759042},null,90442.219999999972,-610908.4,{"$f":"+V1640-W1640","v":701350.62},{"$f":"IF(W1640<0,IF(X1640=0,0,IF(OR(W1640=0,V1640=0),\"N.M.\",IF(ABS(X1640/W1640)>=10,\"N.M.\",X1640/(-W1640)))),IF(X1640=0,0,IF(OR(W1640=0,V1640=0),\"N.M.\",IF(ABS(X1640/W1640)>=10,\"N.M.\",X1640/W1640))))","v":1.1480454680276126}]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,{"$f":"+F1641-G1641","v":0},{"$f":"IF(G1641<0,IF(H1641=0,0,IF(OR(G1641=0,F1641=0),\"N.M.\",IF(ABS(H1641/G1641)>=10,\"N.M.\",H1641/(-G1641)))),IF(H1641=0,0,IF(OR(G1641=0,F1641=0),\"N.M.\",IF(ABS(H1641/G1641)>=10,\"N.M.\",H1641/G1641))))","v":0},null,0,0,{"$f":"+K1641-L1641","v":0},{"$f":"IF(L1641<0,IF(M1641=0,0,IF(OR(L1641=0,K1641=0),\"N.M.\",IF(ABS(M1641/L1641)>=10,\"N.M.\",M1641/(-L1641)))),IF(M1641=0,0,IF(OR(L1641=0,K1641=0),\"N.M.\",IF(ABS(M1641/L1641)>=10,\"N.M.\",M1641/L1641))))","v":0},null,null,0,0,{"$f":"+Q1641-R1641","v":0},{"$f":"IF(R1641<0,IF(S1641=0,0,IF(OR(R1641=0,Q1641=0),\"N.M.\",IF(ABS(S1641/R1641)>=10,\"N.M.\",S1641/(-R1641)))),IF(S1641=0,0,IF(OR(R1641=0,Q1641=0),\"N.M.\",IF(ABS(S1641/R1641)>=10,\"N.M.\",S1641/R1641))))","v":0},null,0.03,0,{"$f":"+V1641-W1641","v":0.03},{"$f":"IF(W1641<0,IF(X1641=0,0,IF(OR(W1641=0,V1641=0),\"N.M.\",IF(ABS(X1641/W1641)>=10,\"N.M.\",X1641/(-W1641)))),IF(X1641=0,0,IF(OR(W1641=0,V1641=0),\"N.M.\",IF(ABS(X1641/W1641)>=10,\"N.M.\",X1641/W1641))))","v":"N.M."}]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,{"$f":"+F1642-G1642","v":0},{"$f":"IF(G1642<0,IF(H1642=0,0,IF(OR(G1642=0,F1642=0),\"N.M.\",IF(ABS(H1642/G1642)>=10,\"N.M.\",H1642/(-G1642)))),IF(H1642=0,0,IF(OR(G1642=0,F1642=0),\"N.M.\",IF(ABS(H1642/G1642)>=10,\"N.M.\",H1642/G1642))))","v":0},null,6.8100000000000005,0.65,{"$f":"+K1642-L1642","v":6.16},{"$f":"IF(L1642<0,IF(M1642=0,0,IF(OR(L1642=0,K1642=0),\"N.M.\",IF(ABS(M1642/L1642)>=10,\"N.M.\",M1642/(-L1642)))),IF(M1642=0,0,IF(OR(L1642=0,K1642=0),\"N.M.\",IF(ABS(M1642/L1642)>=10,\"N.M.\",M1642/L1642))))","v":9.476923076923077},null,null,0,0.65,{"$f":"+Q1642-R1642","v":-0.65},{"$f":"IF(R1642<0,IF(S1642=0,0,IF(OR(R1642=0,Q1642=0),\"N.M.\",IF(ABS(S1642/R1642)>=10,\"N.M.\",S1642/(-R1642)))),IF(S1642=0,0,IF(OR(R1642=0,Q1642=0),\"N.M.\",IF(ABS(S1642/R1642)>=10,\"N.M.\",S1642/R1642))))","v":"N.M."},null,6.8100000000000005,0.65,{"$f":"+V1642-W1642","v":6.16},{"$f":"IF(W1642<0,IF(X1642=0,0,IF(OR(W1642=0,V1642=0),\"N.M.\",IF(ABS(X1642/W1642)>=10,\"N.M.\",X1642/(-W1642)))),IF(X1642=0,0,IF(OR(W1642=0,V1642=0),\"N.M.\",IF(ABS(X1642/W1642)>=10,\"N.M.\",X1642/W1642))))","v":9.476923076923077}]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,28.17,{"$f":"+F1643-G1643","v":-28.17},{"$f":"IF(G1643<0,IF(H1643=0,0,IF(OR(G1643=0,F1643=0),\"N.M.\",IF(ABS(H1643/G1643)>=10,\"N.M.\",H1643/(-G1643)))),IF(H1643=0,0,IF(OR(G1643=0,F1643=0),\"N.M.\",IF(ABS(H1643/G1643)>=10,\"N.M.\",H1643/G1643))))","v":"N.M."},null,242.45000000000002,111.9,{"$f":"+K1643-L1643","v":130.55000000000001},{"$f":"IF(L1643<0,IF(M1643=0,0,IF(OR(L1643=0,K1643=0),\"N.M.\",IF(ABS(M1643/L1643)>=10,\"N.M.\",M1643/(-L1643)))),IF(M1643=0,0,IF(OR(L1643=0,K1643=0),\"N.M.\",IF(ABS(M1643/L1643)>=10,\"N.M.\",M1643/L1643))))","v":1.1666666666666667},null,null,73.820000000000007,56.08,{"$f":"+Q1643-R1643","v":17.740000000000009},{"$f":"IF(R1643<0,IF(S1643=0,0,IF(OR(R1643=0,Q1643=0),\"N.M.\",IF(ABS(S1643/R1643)>=10,\"N.M.\",S1643/(-R1643)))),IF(S1643=0,0,IF(OR(R1643=0,Q1643=0),\"N.M.\",IF(ABS(S1643/R1643)>=10,\"N.M.\",S1643/R1643))))","v":0.31633380884450801},null,299.07000000000005,111.9,{"$f":"+V1643-W1643","v":187.17000000000004},{"$f":"IF(W1643<0,IF(X1643=0,0,IF(OR(W1643=0,V1643=0),\"N.M.\",IF(ABS(X1643/W1643)>=10,\"N.M.\",X1643/(-W1643)))),IF(X1643=0,0,IF(OR(W1643=0,V1643=0),\"N.M.\",IF(ABS(X1643/W1643)>=10,\"N.M.\",X1643/W1643))))","v":1.6726541554959788}]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,3067.83,145.6,{"$f":"+F1644-G1644","v":2922.23},{"$f":"IF(G1644<0,IF(H1644=0,0,IF(OR(G1644=0,F1644=0),\"N.M.\",IF(ABS(H1644/G1644)>=10,\"N.M.\",H1644/(-G1644)))),IF(H1644=0,0,IF(OR(G1644=0,F1644=0),\"N.M.\",IF(ABS(H1644/G1644)>=10,\"N.M.\",H1644/G1644))))","v":"N.M."},null,10572.86,14962.49,{"$f":"+K1644-L1644","v":-4389.6299999999992},{"$f":"IF(L1644<0,IF(M1644=0,0,IF(OR(L1644=0,K1644=0),\"N.M.\",IF(ABS(M1644/L1644)>=10,\"N.M.\",M1644/(-L1644)))),IF(M1644=0,0,IF(OR(L1644=0,K1644=0),\"N.M.\",IF(ABS(M1644/L1644)>=10,\"N.M.\",M1644/L1644))))","v":-0.29337563467043248},null,null,3529.15,833.58,{"$f":"+Q1644-R1644","v":2695.57},{"$f":"IF(R1644<0,IF(S1644=0,0,IF(OR(R1644=0,Q1644=0),\"N.M.\",IF(ABS(S1644/R1644)>=10,\"N.M.\",S1644/(-R1644)))),IF(S1644=0,0,IF(OR(R1644=0,Q1644=0),\"N.M.\",IF(ABS(S1644/R1644)>=10,\"N.M.\",S1644/R1644))))","v":3.2337268168622089},null,12383.77,16173.68,{"$f":"+V1644-W1644","v":-3789.91},{"$f":"IF(W1644<0,IF(X1644=0,0,IF(OR(W1644=0,V1644=0),\"N.M.\",IF(ABS(X1644/W1644)>=10,\"N.M.\",X1644/(-W1644)))),IF(X1644=0,0,IF(OR(W1644=0,V1644=0),\"N.M.\",IF(ABS(X1644/W1644)>=10,\"N.M.\",X1644/W1644))))","v":-0.23432576877989422}]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,{"$f":"+F1645-G1645","v":0},{"$f":"IF(G1645<0,IF(H1645=0,0,IF(OR(G1645=0,F1645=0),\"N.M.\",IF(ABS(H1645/G1645)>=10,\"N.M.\",H1645/(-G1645)))),IF(H1645=0,0,IF(OR(G1645=0,F1645=0),\"N.M.\",IF(ABS(H1645/G1645)>=10,\"N.M.\",H1645/G1645))))","v":0},null,0,116.38,{"$f":"+K1645-L1645","v":-116.38},{"$f":"IF(L1645<0,IF(M1645=0,0,IF(OR(L1645=0,K1645=0),\"N.M.\",IF(ABS(M1645/L1645)>=10,\"N.M.\",M1645/(-L1645)))),IF(M1645=0,0,IF(OR(L1645=0,K1645=0),\"N.M.\",IF(ABS(M1645/L1645)>=10,\"N.M.\",M1645/L1645))))","v":"N.M."},null,null,0,0,{"$f":"+Q1645-R1645","v":0},{"$f":"IF(R1645<0,IF(S1645=0,0,IF(OR(R1645=0,Q1645=0),\"N.M.\",IF(ABS(S1645/R1645)>=10,\"N.M.\",S1645/(-R1645)))),IF(S1645=0,0,IF(OR(R1645=0,Q1645=0),\"N.M.\",IF(ABS(S1645/R1645)>=10,\"N.M.\",S1645/R1645))))","v":0},null,0,116.38,{"$f":"+V1645-W1645","v":-116.38},{"$f":"IF(W1645<0,IF(X1645=0,0,IF(OR(W1645=0,V1645=0),\"N.M.\",IF(ABS(X1645/W1645)>=10,\"N.M.\",X1645/(-W1645)))),IF(X1645=0,0,IF(OR(W1645=0,V1645=0),\"N.M.\",IF(ABS(X1645/W1645)>=10,\"N.M.\",X1645/W1645))))","v":"N.M."}]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F1646-G1646","v":0},{"$f":"IF(G1646<0,IF(H1646=0,0,IF(OR(G1646=0,F1646=0),\"N.M.\",IF(ABS(H1646/G1646)>=10,\"N.M.\",H1646/(-G1646)))),IF(H1646=0,0,IF(OR(G1646=0,F1646=0),\"N.M.\",IF(ABS(H1646/G1646)>=10,\"N.M.\",H1646/G1646))))","v":0},null,3464.17,0,{"$f":"+K1646-L1646","v":3464.17},{"$f":"IF(L1646<0,IF(M1646=0,0,IF(OR(L1646=0,K1646=0),\"N.M.\",IF(ABS(M1646/L1646)>=10,\"N.M.\",M1646/(-L1646)))),IF(M1646=0,0,IF(OR(L1646=0,K1646=0),\"N.M.\",IF(ABS(M1646/L1646)>=10,\"N.M.\",M1646/L1646))))","v":"N.M."},null,null,0,0,{"$f":"+Q1646-R1646","v":0},{"$f":"IF(R1646<0,IF(S1646=0,0,IF(OR(R1646=0,Q1646=0),\"N.M.\",IF(ABS(S1646/R1646)>=10,\"N.M.\",S1646/(-R1646)))),IF(S1646=0,0,IF(OR(R1646=0,Q1646=0),\"N.M.\",IF(ABS(S1646/R1646)>=10,\"N.M.\",S1646/R1646))))","v":0},null,1069746.8299999998,0,{"$f":"+V1646-W1646","v":1069746.8299999998},{"$f":"IF(W1646<0,IF(X1646=0,0,IF(OR(W1646=0,V1646=0),\"N.M.\",IF(ABS(X1646/W1646)>=10,\"N.M.\",X1646/(-W1646)))),IF(X1646=0,0,IF(OR(W1646=0,V1646=0),\"N.M.\",IF(ABS(X1646/W1646)>=10,\"N.M.\",X1646/W1646))))","v":"N.M."}]
["%,V9240000","9240000","Property Insurance",null,null,76986.97,92444.19,{"$f":"+F1647-G1647","v":-15457.220000000001},{"$f":"IF(G1647<0,IF(H1647=0,0,IF(OR(G1647=0,F1647=0),\"N.M.\",IF(ABS(H1647/G1647)>=10,\"N.M.\",H1647/(-G1647)))),IF(H1647=0,0,IF(OR(G1647=0,F1647=0),\"N.M.\",IF(ABS(H1647/G1647)>=10,\"N.M.\",H1647/G1647))))","v":-0.16720596502603355},null,922411.01,973521.57000000007,{"$f":"+K1647-L1647","v":-51110.560000000056},{"$f":"IF(L1647<0,IF(M1647=0,0,IF(OR(L1647=0,K1647=0),\"N.M.\",IF(ABS(M1647/L1647)>=10,\"N.M.\",M1647/(-L1647)))),IF(M1647=0,0,IF(OR(L1647=0,K1647=0),\"N.M.\",IF(ABS(M1647/L1647)>=10,\"N.M.\",M1647/L1647))))","v":-5.2500696004095786E-2},null,null,230536.30000000002,282436.96000000002,{"$f":"+Q1647-R1647","v":-51900.66},{"$f":"IF(R1647<0,IF(S1647=0,0,IF(OR(R1647=0,Q1647=0),\"N.M.\",IF(ABS(S1647/R1647)>=10,\"N.M.\",S1647/(-R1647)))),IF(S1647=0,0,IF(OR(R1647=0,Q1647=0),\"N.M.\",IF(ABS(S1647/R1647)>=10,\"N.M.\",S1647/R1647))))","v":-0.18376015660273357},null,1041361.41,1152572.6500000001,{"$f":"+V1647-W1647","v":-111211.24000000011},{"$f":"IF(W1647<0,IF(X1647=0,0,IF(OR(W1647=0,V1647=0),\"N.M.\",IF(ABS(X1647/W1647)>=10,\"N.M.\",X1647/(-W1647)))),IF(X1647=0,0,IF(OR(W1647=0,V1647=0),\"N.M.\",IF(ABS(X1647/W1647)>=10,\"N.M.\",X1647/W1647))))","v":-9.6489570527289625E-2}]
["%,V9250000","9250000","Injuries and Damages",null,null,192793.72,164919.33000000002,{"$f":"+F1648-G1648","v":27874.389999999985},{"$f":"IF(G1648<0,IF(H1648=0,0,IF(OR(G1648=0,F1648=0),\"N.M.\",IF(ABS(H1648/G1648)>=10,\"N.M.\",H1648/(-G1648)))),IF(H1648=0,0,IF(OR(G1648=0,F1648=0),\"N.M.\",IF(ABS(H1648/G1648)>=10,\"N.M.\",H1648/G1648))))","v":0.16901833156853099},null,1731560.52,1523896.18,{"$f":"+K1648-L1648","v":207664.34000000008},{"$f":"IF(L1648<0,IF(M1648=0,0,IF(OR(L1648=0,K1648=0),\"N.M.\",IF(ABS(M1648/L1648)>=10,\"N.M.\",M1648/(-L1648)))),IF(M1648=0,0,IF(OR(L1648=0,K1648=0),\"N.M.\",IF(ABS(M1648/L1648)>=10,\"N.M.\",M1648/L1648))))","v":0.13627197359337176},null,null,545228.28,479325.34,{"$f":"+Q1648-R1648","v":65902.94},{"$f":"IF(R1648<0,IF(S1648=0,0,IF(OR(R1648=0,Q1648=0),\"N.M.\",IF(ABS(S1648/R1648)>=10,\"N.M.\",S1648/(-R1648)))),IF(S1648=0,0,IF(OR(R1648=0,Q1648=0),\"N.M.\",IF(ABS(S1648/R1648)>=10,\"N.M.\",S1648/R1648))))","v":0.13749104105366097},null,2052557.03,1825909.51,{"$f":"+V1648-W1648","v":226647.52000000002},{"$f":"IF(W1648<0,IF(X1648=0,0,IF(OR(W1648=0,V1648=0),\"N.M.\",IF(ABS(X1648/W1648)>=10,\"N.M.\",X1648/(-W1648)))),IF(X1648=0,0,IF(OR(W1648=0,V1648=0),\"N.M.\",IF(ABS(X1648/W1648)>=10,\"N.M.\",X1648/W1648))))","v":0.12412856100409927}]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,120.82000000000001,{"$f":"+F1649-G1649","v":-120.82000000000001},{"$f":"IF(G1649<0,IF(H1649=0,0,IF(OR(G1649=0,F1649=0),\"N.M.\",IF(ABS(H1649/G1649)>=10,\"N.M.\",H1649/(-G1649)))),IF(H1649=0,0,IF(OR(G1649=0,F1649=0),\"N.M.\",IF(ABS(H1649/G1649)>=10,\"N.M.\",H1649/G1649))))","v":"N.M."},null,-94.77,205.68,{"$f":"+K1649-L1649","v":-300.45},{"$f":"IF(L1649<0,IF(M1649=0,0,IF(OR(L1649=0,K1649=0),\"N.M.\",IF(ABS(M1649/L1649)>=10,\"N.M.\",M1649/(-L1649)))),IF(M1649=0,0,IF(OR(L1649=0,K1649=0),\"N.M.\",IF(ABS(M1649/L1649)>=10,\"N.M.\",M1649/L1649))))","v":-1.460764294049008},null,null,0,216.53,{"$f":"+Q1649-R1649","v":-216.53},{"$f":"IF(R1649<0,IF(S1649=0,0,IF(OR(R1649=0,Q1649=0),\"N.M.\",IF(ABS(S1649/R1649)>=10,\"N.M.\",S1649/(-R1649)))),IF(S1649=0,0,IF(OR(R1649=0,Q1649=0),\"N.M.\",IF(ABS(S1649/R1649)>=10,\"N.M.\",S1649/R1649))))","v":"N.M."},null,-257.64,-18.609999999999985,{"$f":"+V1649-W1649","v":-239.03},{"$f":"IF(W1649<0,IF(X1649=0,0,IF(OR(W1649=0,V1649=0),\"N.M.\",IF(ABS(X1649/W1649)>=10,\"N.M.\",X1649/(-W1649)))),IF(X1649=0,0,IF(OR(W1649=0,V1649=0),\"N.M.\",IF(ABS(X1649/W1649)>=10,\"N.M.\",X1649/W1649))))","v":"N.M."}]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,76994.710000000006,22758.05,{"$f":"+F1650-G1650","v":54236.66},{"$f":"IF(G1650<0,IF(H1650=0,0,IF(OR(G1650=0,F1650=0),\"N.M.\",IF(ABS(H1650/G1650)>=10,\"N.M.\",H1650/(-G1650)))),IF(H1650=0,0,IF(OR(G1650=0,F1650=0),\"N.M.\",IF(ABS(H1650/G1650)>=10,\"N.M.\",H1650/G1650))))","v":2.3831857298845907},null,-70567.16,303606.63,{"$f":"+K1650-L1650","v":-374173.79000000004},{"$f":"IF(L1650<0,IF(M1650=0,0,IF(OR(L1650=0,K1650=0),\"N.M.\",IF(ABS(M1650/L1650)>=10,\"N.M.\",M1650/(-L1650)))),IF(M1650=0,0,IF(OR(L1650=0,K1650=0),\"N.M.\",IF(ABS(M1650/L1650)>=10,\"N.M.\",M1650/L1650))))","v":-1.2324295750721914},null,null,35177.51,57761.46,{"$f":"+Q1650-R1650","v":-22583.949999999997},{"$f":"IF(R1650<0,IF(S1650=0,0,IF(OR(R1650=0,Q1650=0),\"N.M.\",IF(ABS(S1650/R1650)>=10,\"N.M.\",S1650/(-R1650)))),IF(S1650=0,0,IF(OR(R1650=0,Q1650=0),\"N.M.\",IF(ABS(S1650/R1650)>=10,\"N.M.\",S1650/R1650))))","v":-0.390986481297391},null,221298.22,411931.50599999999,{"$f":"+V1650-W1650","v":-190633.28599999999},{"$f":"IF(W1650<0,IF(X1650=0,0,IF(OR(W1650=0,V1650=0),\"N.M.\",IF(ABS(X1650/W1650)>=10,\"N.M.\",X1650/(-W1650)))),IF(X1650=0,0,IF(OR(W1650=0,V1650=0),\"N.M.\",IF(ABS(X1650/W1650)>=10,\"N.M.\",X1650/W1650))))","v":-0.46277908638529824}]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,636.16,893.94,{"$f":"+F1651-G1651","v":-257.78000000000009},{"$f":"IF(G1651<0,IF(H1651=0,0,IF(OR(G1651=0,F1651=0),\"N.M.\",IF(ABS(H1651/G1651)>=10,\"N.M.\",H1651/(-G1651)))),IF(H1651=0,0,IF(OR(G1651=0,F1651=0),\"N.M.\",IF(ABS(H1651/G1651)>=10,\"N.M.\",H1651/G1651))))","v":-0.28836387229567989},null,6387.01,22468.510000000002,{"$f":"+K1651-L1651","v":-16081.500000000002},{"$f":"IF(L1651<0,IF(M1651=0,0,IF(OR(L1651=0,K1651=0),\"N.M.\",IF(ABS(M1651/L1651)>=10,\"N.M.\",M1651/(-L1651)))),IF(M1651=0,0,IF(OR(L1651=0,K1651=0),\"N.M.\",IF(ABS(M1651/L1651)>=10,\"N.M.\",M1651/L1651))))","v":-0.71573504429087642},null,null,2232.38,7785.1100000000006,{"$f":"+Q1651-R1651","v":-5552.7300000000005},{"$f":"IF(R1651<0,IF(S1651=0,0,IF(OR(R1651=0,Q1651=0),\"N.M.\",IF(ABS(S1651/R1651)>=10,\"N.M.\",S1651/(-R1651)))),IF(S1651=0,0,IF(OR(R1651=0,Q1651=0),\"N.M.\",IF(ABS(S1651/R1651)>=10,\"N.M.\",S1651/R1651))))","v":-0.71325003757172345},null,10889.73,24169.510000000002,{"$f":"+V1651-W1651","v":-13279.780000000002},{"$f":"IF(W1651<0,IF(X1651=0,0,IF(OR(W1651=0,V1651=0),\"N.M.\",IF(ABS(X1651/W1651)>=10,\"N.M.\",X1651/(-W1651)))),IF(X1651=0,0,IF(OR(W1651=0,V1651=0),\"N.M.\",IF(ABS(X1651/W1651)>=10,\"N.M.\",X1651/W1651))))","v":-0.5494434930621267}]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-13732.78,-15680.800000000001,{"$f":"+F1652-G1652","v":1948.0200000000004},{"$f":"IF(G1652<0,IF(H1652=0,0,IF(OR(G1652=0,F1652=0),\"N.M.\",IF(ABS(H1652/G1652)>=10,\"N.M.\",H1652/(-G1652)))),IF(H1652=0,0,IF(OR(G1652=0,F1652=0),\"N.M.\",IF(ABS(H1652/G1652)>=10,\"N.M.\",H1652/G1652))))","v":0.12422963114126832},null,-94026.790000000008,-172156.1,{"$f":"+K1652-L1652","v":78129.31},{"$f":"IF(L1652<0,IF(M1652=0,0,IF(OR(L1652=0,K1652=0),\"N.M.\",IF(ABS(M1652/L1652)>=10,\"N.M.\",M1652/(-L1652)))),IF(M1652=0,0,IF(OR(L1652=0,K1652=0),\"N.M.\",IF(ABS(M1652/L1652)>=10,\"N.M.\",M1652/L1652))))","v":0.45382829885203019},null,null,-15492.380000000001,-60406.020000000004,{"$f":"+Q1652-R1652","v":44913.64},{"$f":"IF(R1652<0,IF(S1652=0,0,IF(OR(R1652=0,Q1652=0),\"N.M.\",IF(ABS(S1652/R1652)>=10,\"N.M.\",S1652/(-R1652)))),IF(S1652=0,0,IF(OR(R1652=0,Q1652=0),\"N.M.\",IF(ABS(S1652/R1652)>=10,\"N.M.\",S1652/R1652))))","v":0.74352920453954752},null,-124480.28000000001,-211237.30000000002,{"$f":"+V1652-W1652","v":86757.02},{"$f":"IF(W1652<0,IF(X1652=0,0,IF(OR(W1652=0,V1652=0),\"N.M.\",IF(ABS(X1652/W1652)>=10,\"N.M.\",X1652/(-W1652)))),IF(X1652=0,0,IF(OR(W1652=0,V1652=0),\"N.M.\",IF(ABS(X1652/W1652)>=10,\"N.M.\",X1652/W1652))))","v":0.41070880947635668}]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,223.69,200.74,{"$f":"+F1653-G1653","v":22.949999999999989},{"$f":"IF(G1653<0,IF(H1653=0,0,IF(OR(G1653=0,F1653=0),\"N.M.\",IF(ABS(H1653/G1653)>=10,\"N.M.\",H1653/(-G1653)))),IF(H1653=0,0,IF(OR(G1653=0,F1653=0),\"N.M.\",IF(ABS(H1653/G1653)>=10,\"N.M.\",H1653/G1653))))","v":0.1143269901364949},null,2029.97,2138.04,{"$f":"+K1653-L1653","v":-108.06999999999994},{"$f":"IF(L1653<0,IF(M1653=0,0,IF(OR(L1653=0,K1653=0),\"N.M.\",IF(ABS(M1653/L1653)>=10,\"N.M.\",M1653/(-L1653)))),IF(M1653=0,0,IF(OR(L1653=0,K1653=0),\"N.M.\",IF(ABS(M1653/L1653)>=10,\"N.M.\",M1653/L1653))))","v":-5.0546294737235944E-2},null,null,671.07,658.47,{"$f":"+Q1653-R1653","v":12.600000000000023},{"$f":"IF(R1653<0,IF(S1653=0,0,IF(OR(R1653=0,Q1653=0),\"N.M.\",IF(ABS(S1653/R1653)>=10,\"N.M.\",S1653/(-R1653)))),IF(S1653=0,0,IF(OR(R1653=0,Q1653=0),\"N.M.\",IF(ABS(S1653/R1653)>=10,\"N.M.\",S1653/R1653))))","v":1.9135268121554548E-2},null,2404.92,2731.59,{"$f":"+V1653-W1653","v":-326.67000000000007},{"$f":"IF(W1653<0,IF(X1653=0,0,IF(OR(W1653=0,V1653=0),\"N.M.\",IF(ABS(X1653/W1653)>=10,\"N.M.\",X1653/(-W1653)))),IF(X1653=0,0,IF(OR(W1653=0,V1653=0),\"N.M.\",IF(ABS(X1653/W1653)>=10,\"N.M.\",X1653/W1653))))","v":-0.1195896895214875}]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,{"$f":"+F1654-G1654","v":0},{"$f":"IF(G1654<0,IF(H1654=0,0,IF(OR(G1654=0,F1654=0),\"N.M.\",IF(ABS(H1654/G1654)>=10,\"N.M.\",H1654/(-G1654)))),IF(H1654=0,0,IF(OR(G1654=0,F1654=0),\"N.M.\",IF(ABS(H1654/G1654)>=10,\"N.M.\",H1654/G1654))))","v":0},null,0,86.33,{"$f":"+K1654-L1654","v":-86.33},{"$f":"IF(L1654<0,IF(M1654=0,0,IF(OR(L1654=0,K1654=0),\"N.M.\",IF(ABS(M1654/L1654)>=10,\"N.M.\",M1654/(-L1654)))),IF(M1654=0,0,IF(OR(L1654=0,K1654=0),\"N.M.\",IF(ABS(M1654/L1654)>=10,\"N.M.\",M1654/L1654))))","v":"N.M."},null,null,0,80.52,{"$f":"+Q1654-R1654","v":-80.52},{"$f":"IF(R1654<0,IF(S1654=0,0,IF(OR(R1654=0,Q1654=0),\"N.M.\",IF(ABS(S1654/R1654)>=10,\"N.M.\",S1654/(-R1654)))),IF(S1654=0,0,IF(OR(R1654=0,Q1654=0),\"N.M.\",IF(ABS(S1654/R1654)>=10,\"N.M.\",S1654/R1654))))","v":"N.M."},null,0,86.33,{"$f":"+V1654-W1654","v":-86.33},{"$f":"IF(W1654<0,IF(X1654=0,0,IF(OR(W1654=0,V1654=0),\"N.M.\",IF(ABS(X1654/W1654)>=10,\"N.M.\",X1654/(-W1654)))),IF(X1654=0,0,IF(OR(W1654=0,V1654=0),\"N.M.\",IF(ABS(X1654/W1654)>=10,\"N.M.\",X1654/W1654))))","v":"N.M."}]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2871,3792.63,{"$f":"+F1655-G1655","v":-921.63000000000011},{"$f":"IF(G1655<0,IF(H1655=0,0,IF(OR(G1655=0,F1655=0),\"N.M.\",IF(ABS(H1655/G1655)>=10,\"N.M.\",H1655/(-G1655)))),IF(H1655=0,0,IF(OR(G1655=0,F1655=0),\"N.M.\",IF(ABS(H1655/G1655)>=10,\"N.M.\",H1655/G1655))))","v":-0.2430055133245268},null,18084.98,25041.8,{"$f":"+K1655-L1655","v":-6956.82},{"$f":"IF(L1655<0,IF(M1655=0,0,IF(OR(L1655=0,K1655=0),\"N.M.\",IF(ABS(M1655/L1655)>=10,\"N.M.\",M1655/(-L1655)))),IF(M1655=0,0,IF(OR(L1655=0,K1655=0),\"N.M.\",IF(ABS(M1655/L1655)>=10,\"N.M.\",M1655/L1655))))","v":-0.27780830451485117},null,null,3667.9700000000003,4509.41,{"$f":"+Q1655-R1655","v":-841.4399999999996},{"$f":"IF(R1655<0,IF(S1655=0,0,IF(OR(R1655=0,Q1655=0),\"N.M.\",IF(ABS(S1655/R1655)>=10,\"N.M.\",S1655/(-R1655)))),IF(S1655=0,0,IF(OR(R1655=0,Q1655=0),\"N.M.\",IF(ABS(S1655/R1655)>=10,\"N.M.\",S1655/R1655))))","v":-0.18659647270929006},null,23370.739999999998,27777.5,{"$f":"+V1655-W1655","v":-4406.760000000002},{"$f":"IF(W1655<0,IF(X1655=0,0,IF(OR(W1655=0,V1655=0),\"N.M.\",IF(ABS(X1655/W1655)>=10,\"N.M.\",X1655/(-W1655)))),IF(X1655=0,0,IF(OR(W1655=0,V1655=0),\"N.M.\",IF(ABS(X1655/W1655)>=10,\"N.M.\",X1655/W1655))))","v":-0.15864494644946456}]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,{"$f":"+F1656-G1656","v":-5423.3099999999977},{"$f":"IF(G1656<0,IF(H1656=0,0,IF(OR(G1656=0,F1656=0),\"N.M.\",IF(ABS(H1656/G1656)>=10,\"N.M.\",H1656/(-G1656)))),IF(H1656=0,0,IF(OR(G1656=0,F1656=0),\"N.M.\",IF(ABS(H1656/G1656)>=10,\"N.M.\",H1656/G1656))))","v":-3.0426327417827654E-2},null,1728206.79,1782439.94,{"$f":"+K1656-L1656","v":-54233.149999999907},{"$f":"IF(L1656<0,IF(M1656=0,0,IF(OR(L1656=0,K1656=0),\"N.M.\",IF(ABS(M1656/L1656)>=10,\"N.M.\",M1656/(-L1656)))),IF(M1656=0,0,IF(OR(L1656=0,K1656=0),\"N.M.\",IF(ABS(M1656/L1656)>=10,\"N.M.\",M1656/L1656))))","v":-3.0426354786461926E-2},null,null,518462.04000000004,534731.97,{"$f":"+Q1656-R1656","v":-16269.929999999935},{"$f":"IF(R1656<0,IF(S1656=0,0,IF(OR(R1656=0,Q1656=0),\"N.M.\",IF(ABS(S1656/R1656)>=10,\"N.M.\",S1656/(-R1656)))),IF(S1656=0,0,IF(OR(R1656=0,Q1656=0),\"N.M.\",IF(ABS(S1656/R1656)>=10,\"N.M.\",S1656/R1656))))","v":-3.0426327417827543E-2},null,2049295.29,2105770.7000000002,{"$f":"+V1656-W1656","v":-56475.410000000149},{"$f":"IF(W1656<0,IF(X1656=0,0,IF(OR(W1656=0,V1656=0),\"N.M.\",IF(ABS(X1656/W1656)>=10,\"N.M.\",X1656/(-W1656)))),IF(X1656=0,0,IF(OR(W1656=0,V1656=0),\"N.M.\",IF(ABS(X1656/W1656)>=10,\"N.M.\",X1656/W1656))))","v":-2.6819354073071747E-2}]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12106.42,7175.6100000000006,{"$f":"+F1657-G1657","v":4930.8099999999995},{"$f":"IF(G1657<0,IF(H1657=0,0,IF(OR(G1657=0,F1657=0),\"N.M.\",IF(ABS(H1657/G1657)>=10,\"N.M.\",H1657/(-G1657)))),IF(H1657=0,0,IF(OR(G1657=0,F1657=0),\"N.M.\",IF(ABS(H1657/G1657)>=10,\"N.M.\",H1657/G1657))))","v":0.68716248514063605},null,119893.28,108752.56,{"$f":"+K1657-L1657","v":11140.720000000001},{"$f":"IF(L1657<0,IF(M1657=0,0,IF(OR(L1657=0,K1657=0),\"N.M.\",IF(ABS(M1657/L1657)>=10,\"N.M.\",M1657/(-L1657)))),IF(M1657=0,0,IF(OR(L1657=0,K1657=0),\"N.M.\",IF(ABS(M1657/L1657)>=10,\"N.M.\",M1657/L1657))))","v":0.10244099081437716},null,null,37191.29,29603.73,{"$f":"+Q1657-R1657","v":7587.5600000000013},{"$f":"IF(R1657<0,IF(S1657=0,0,IF(OR(R1657=0,Q1657=0),\"N.M.\",IF(ABS(S1657/R1657)>=10,\"N.M.\",S1657/(-R1657)))),IF(S1657=0,0,IF(OR(R1657=0,Q1657=0),\"N.M.\",IF(ABS(S1657/R1657)>=10,\"N.M.\",S1657/R1657))))","v":0.25630418869514082},null,141901.26999999999,132789,{"$f":"+V1657-W1657","v":9112.2699999999895},{"$f":"IF(W1657<0,IF(X1657=0,0,IF(OR(W1657=0,V1657=0),\"N.M.\",IF(ABS(X1657/W1657)>=10,\"N.M.\",X1657/(-W1657)))),IF(X1657=0,0,IF(OR(W1657=0,V1657=0),\"N.M.\",IF(ABS(X1657/W1657)>=10,\"N.M.\",X1657/W1657))))","v":6.8622175029558086E-2}]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,477895.32,388425.9,{"$f":"+F1658-G1658","v":89469.419999999984},{"$f":"IF(G1658<0,IF(H1658=0,0,IF(OR(G1658=0,F1658=0),\"N.M.\",IF(ABS(H1658/G1658)>=10,\"N.M.\",H1658/(-G1658)))),IF(H1658=0,0,IF(OR(G1658=0,F1658=0),\"N.M.\",IF(ABS(H1658/G1658)>=10,\"N.M.\",H1658/G1658))))","v":0.23033845065429462},null,4677666.67,4060868.19,{"$f":"+K1658-L1658","v":616798.48},{"$f":"IF(L1658<0,IF(M1658=0,0,IF(OR(L1658=0,K1658=0),\"N.M.\",IF(ABS(M1658/L1658)>=10,\"N.M.\",M1658/(-L1658)))),IF(M1658=0,0,IF(OR(L1658=0,K1658=0),\"N.M.\",IF(ABS(M1658/L1658)>=10,\"N.M.\",M1658/L1658))))","v":0.15188832809665759},null,null,1433426.8,1149565.92,{"$f":"+Q1658-R1658","v":283860.88000000012},{"$f":"IF(R1658<0,IF(S1658=0,0,IF(OR(R1658=0,Q1658=0),\"N.M.\",IF(ABS(S1658/R1658)>=10,\"N.M.\",S1658/(-R1658)))),IF(S1658=0,0,IF(OR(R1658=0,Q1658=0),\"N.M.\",IF(ABS(S1658/R1658)>=10,\"N.M.\",S1658/R1658))))","v":0.24692875376820508},null,5862252.2400000002,4876501.3,{"$f":"+V1658-W1658","v":985750.94000000041},{"$f":"IF(W1658<0,IF(X1658=0,0,IF(OR(W1658=0,V1658=0),\"N.M.\",IF(ABS(X1658/W1658)>=10,\"N.M.\",X1658/(-W1658)))),IF(X1658=0,0,IF(OR(W1658=0,V1658=0),\"N.M.\",IF(ABS(X1658/W1658)>=10,\"N.M.\",X1658/W1658))))","v":0.20214306925336006}]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,{"$f":"+F1659-G1659","v":0},{"$f":"IF(G1659<0,IF(H1659=0,0,IF(OR(G1659=0,F1659=0),\"N.M.\",IF(ABS(H1659/G1659)>=10,\"N.M.\",H1659/(-G1659)))),IF(H1659=0,0,IF(OR(G1659=0,F1659=0),\"N.M.\",IF(ABS(H1659/G1659)>=10,\"N.M.\",H1659/G1659))))","v":0},null,0,0,{"$f":"+K1659-L1659","v":0},{"$f":"IF(L1659<0,IF(M1659=0,0,IF(OR(L1659=0,K1659=0),\"N.M.\",IF(ABS(M1659/L1659)>=10,\"N.M.\",M1659/(-L1659)))),IF(M1659=0,0,IF(OR(L1659=0,K1659=0),\"N.M.\",IF(ABS(M1659/L1659)>=10,\"N.M.\",M1659/L1659))))","v":0},null,null,0,0,{"$f":"+Q1659-R1659","v":0},{"$f":"IF(R1659<0,IF(S1659=0,0,IF(OR(R1659=0,Q1659=0),\"N.M.\",IF(ABS(S1659/R1659)>=10,\"N.M.\",S1659/(-R1659)))),IF(S1659=0,0,IF(OR(R1659=0,Q1659=0),\"N.M.\",IF(ABS(S1659/R1659)>=10,\"N.M.\",S1659/R1659))))","v":0},null,0,0,{"$f":"+V1659-W1659","v":0},{"$f":"IF(W1659<0,IF(X1659=0,0,IF(OR(W1659=0,V1659=0),\"N.M.\",IF(ABS(X1659/W1659)>=10,\"N.M.\",X1659/(-W1659)))),IF(X1659=0,0,IF(OR(W1659=0,V1659=0),\"N.M.\",IF(ABS(X1659/W1659)>=10,\"N.M.\",X1659/W1659))))","v":0}]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36393.71,-6645.07,{"$f":"+F1660-G1660","v":43038.78},{"$f":"IF(G1660<0,IF(H1660=0,0,IF(OR(G1660=0,F1660=0),\"N.M.\",IF(ABS(H1660/G1660)>=10,\"N.M.\",H1660/(-G1660)))),IF(H1660=0,0,IF(OR(G1660=0,F1660=0),\"N.M.\",IF(ABS(H1660/G1660)>=10,\"N.M.\",H1660/G1660))))","v":6.4767985890291602},null,362986.9,408229.36,{"$f":"+K1660-L1660","v":-45242.459999999963},{"$f":"IF(L1660<0,IF(M1660=0,0,IF(OR(L1660=0,K1660=0),\"N.M.\",IF(ABS(M1660/L1660)>=10,\"N.M.\",M1660/(-L1660)))),IF(M1660=0,0,IF(OR(L1660=0,K1660=0),\"N.M.\",IF(ABS(M1660/L1660)>=10,\"N.M.\",M1660/L1660))))","v":-0.1108260807110982},null,null,109047.93000000001,103402.63,{"$f":"+Q1660-R1660","v":5645.3000000000029},{"$f":"IF(R1660<0,IF(S1660=0,0,IF(OR(R1660=0,Q1660=0),\"N.M.\",IF(ABS(S1660/R1660)>=10,\"N.M.\",S1660/(-R1660)))),IF(S1660=0,0,IF(OR(R1660=0,Q1660=0),\"N.M.\",IF(ABS(S1660/R1660)>=10,\"N.M.\",S1660/R1660))))","v":5.4595323155706997E-2},null,360952.33,500213.97,{"$f":"+V1660-W1660","v":-139261.63999999996},{"$f":"IF(W1660<0,IF(X1660=0,0,IF(OR(W1660=0,V1660=0),\"N.M.\",IF(ABS(X1660/W1660)>=10,\"N.M.\",X1660/(-W1660)))),IF(X1660=0,0,IF(OR(W1660=0,V1660=0),\"N.M.\",IF(ABS(X1660/W1660)>=10,\"N.M.\",X1660/W1660))))","v":-0.27840413973244282}]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16055.56,13627.15,{"$f":"+F1661-G1661","v":2428.41},{"$f":"IF(G1661<0,IF(H1661=0,0,IF(OR(G1661=0,F1661=0),\"N.M.\",IF(ABS(H1661/G1661)>=10,\"N.M.\",H1661/(-G1661)))),IF(H1661=0,0,IF(OR(G1661=0,F1661=0),\"N.M.\",IF(ABS(H1661/G1661)>=10,\"N.M.\",H1661/G1661))))","v":0.17820380637183858},null,152967.21,142623.93,{"$f":"+K1661-L1661","v":10343.279999999999},{"$f":"IF(L1661<0,IF(M1661=0,0,IF(OR(L1661=0,K1661=0),\"N.M.\",IF(ABS(M1661/L1661)>=10,\"N.M.\",M1661/(-L1661)))),IF(M1661=0,0,IF(OR(L1661=0,K1661=0),\"N.M.\",IF(ABS(M1661/L1661)>=10,\"N.M.\",M1661/L1661))))","v":7.2521350379280661E-2},null,null,48155.46,40028.83,{"$f":"+Q1661-R1661","v":8126.6299999999974},{"$f":"IF(R1661<0,IF(S1661=0,0,IF(OR(R1661=0,Q1661=0),\"N.M.\",IF(ABS(S1661/R1661)>=10,\"N.M.\",S1661/(-R1661)))),IF(S1661=0,0,IF(OR(R1661=0,Q1661=0),\"N.M.\",IF(ABS(S1661/R1661)>=10,\"N.M.\",S1661/R1661))))","v":0.20301942375033188},null,178769.88,173913.97999999998,{"$f":"+V1661-W1661","v":4855.9000000000233},{"$f":"IF(W1661<0,IF(X1661=0,0,IF(OR(W1661=0,V1661=0),\"N.M.\",IF(ABS(X1661/W1661)>=10,\"N.M.\",X1661/(-W1661)))),IF(X1661=0,0,IF(OR(W1661=0,V1661=0),\"N.M.\",IF(ABS(X1661/W1661)>=10,\"N.M.\",X1661/W1661))))","v":2.7921274643936178E-2}]
["%,V9260010","9260010","Training Administration Exp",null,null,637.55000000000007,448.85,{"$f":"+F1662-G1662","v":188.70000000000005},{"$f":"IF(G1662<0,IF(H1662=0,0,IF(OR(G1662=0,F1662=0),\"N.M.\",IF(ABS(H1662/G1662)>=10,\"N.M.\",H1662/(-G1662)))),IF(H1662=0,0,IF(OR(G1662=0,F1662=0),\"N.M.\",IF(ABS(H1662/G1662)>=10,\"N.M.\",H1662/G1662))))","v":0.42040770858861543},null,3800.8,1160.9000000000001,{"$f":"+K1662-L1662","v":2639.9},{"$f":"IF(L1662<0,IF(M1662=0,0,IF(OR(L1662=0,K1662=0),\"N.M.\",IF(ABS(M1662/L1662)>=10,\"N.M.\",M1662/(-L1662)))),IF(M1662=0,0,IF(OR(L1662=0,K1662=0),\"N.M.\",IF(ABS(M1662/L1662)>=10,\"N.M.\",M1662/L1662))))","v":2.2740115427685414},null,null,2219.13,-5626.13,{"$f":"+Q1662-R1662","v":7845.26},{"$f":"IF(R1662<0,IF(S1662=0,0,IF(OR(R1662=0,Q1662=0),\"N.M.\",IF(ABS(S1662/R1662)>=10,\"N.M.\",S1662/(-R1662)))),IF(S1662=0,0,IF(OR(R1662=0,Q1662=0),\"N.M.\",IF(ABS(S1662/R1662)>=10,\"N.M.\",S1662/R1662))))","v":1.3944327628405315},null,4695.9800000000005,1164.9100000000001,{"$f":"+V1662-W1662","v":3531.0700000000006},{"$f":"IF(W1662<0,IF(X1662=0,0,IF(OR(W1662=0,V1662=0),\"N.M.\",IF(ABS(X1662/W1662)>=10,\"N.M.\",X1662/(-W1662)))),IF(X1662=0,0,IF(OR(W1662=0,V1662=0),\"N.M.\",IF(ABS(X1662/W1662)>=10,\"N.M.\",X1662/W1662))))","v":3.0311955430033226}]
["%,V9260012","9260012","Employee Activities",null,null,1191.6000000000001,3892.31,{"$f":"+F1663-G1663","v":-2700.71},{"$f":"IF(G1663<0,IF(H1663=0,0,IF(OR(G1663=0,F1663=0),\"N.M.\",IF(ABS(H1663/G1663)>=10,\"N.M.\",H1663/(-G1663)))),IF(H1663=0,0,IF(OR(G1663=0,F1663=0),\"N.M.\",IF(ABS(H1663/G1663)>=10,\"N.M.\",H1663/G1663))))","v":-0.69385788901706191},null,8496.52,13077.45,{"$f":"+K1663-L1663","v":-4580.93},{"$f":"IF(L1663<0,IF(M1663=0,0,IF(OR(L1663=0,K1663=0),\"N.M.\",IF(ABS(M1663/L1663)>=10,\"N.M.\",M1663/(-L1663)))),IF(M1663=0,0,IF(OR(L1663=0,K1663=0),\"N.M.\",IF(ABS(M1663/L1663)>=10,\"N.M.\",M1663/L1663))))","v":-0.35029229704567788},null,null,3786.79,5467.56,{"$f":"+Q1663-R1663","v":-1680.7700000000004},{"$f":"IF(R1663<0,IF(S1663=0,0,IF(OR(R1663=0,Q1663=0),\"N.M.\",IF(ABS(S1663/R1663)>=10,\"N.M.\",S1663/(-R1663)))),IF(S1663=0,0,IF(OR(R1663=0,Q1663=0),\"N.M.\",IF(ABS(S1663/R1663)>=10,\"N.M.\",S1663/R1663))))","v":-0.30740769191376049},null,12851.210000000001,14128.980000000001,{"$f":"+V1663-W1663","v":-1277.7700000000004},{"$f":"IF(W1663<0,IF(X1663=0,0,IF(OR(W1663=0,V1663=0),\"N.M.\",IF(ABS(X1663/W1663)>=10,\"N.M.\",X1663/(-W1663)))),IF(X1663=0,0,IF(OR(W1663=0,V1663=0),\"N.M.\",IF(ABS(X1663/W1663)>=10,\"N.M.\",X1663/W1663))))","v":-9.0436110745432466E-2}]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,{"$f":"+F1664-G1664","v":-1403.6800000000003},{"$f":"IF(G1664<0,IF(H1664=0,0,IF(OR(G1664=0,F1664=0),\"N.M.\",IF(ABS(H1664/G1664)>=10,\"N.M.\",H1664/(-G1664)))),IF(H1664=0,0,IF(OR(G1664=0,F1664=0),\"N.M.\",IF(ABS(H1664/G1664)>=10,\"N.M.\",H1664/G1664))))","v":-0.18228308367584137},null,62968.71,77005.490000000005,{"$f":"+K1664-L1664","v":-14036.780000000006},{"$f":"IF(L1664<0,IF(M1664=0,0,IF(OR(L1664=0,K1664=0),\"N.M.\",IF(ABS(M1664/L1664)>=10,\"N.M.\",M1664/(-L1664)))),IF(M1664=0,0,IF(OR(L1664=0,K1664=0),\"N.M.\",IF(ABS(M1664/L1664)>=10,\"N.M.\",M1664/L1664))))","v":-0.18228284762553948},null,null,18890.61,23101.65,{"$f":"+Q1664-R1664","v":-4211.0400000000009},{"$f":"IF(R1664<0,IF(S1664=0,0,IF(OR(R1664=0,Q1664=0),\"N.M.\",IF(ABS(S1664/R1664)>=10,\"N.M.\",S1664/(-R1664)))),IF(S1664=0,0,IF(OR(R1664=0,Q1664=0),\"N.M.\",IF(ABS(S1664/R1664)>=10,\"N.M.\",S1664/R1664))))","v":-0.18228308367584137},null,78369.81,93914.150000000009,{"$f":"+V1664-W1664","v":-15544.340000000011},{"$f":"IF(W1664<0,IF(X1664=0,0,IF(OR(W1664=0,V1664=0),\"N.M.\",IF(ABS(X1664/W1664)>=10,\"N.M.\",X1664/(-W1664)))),IF(X1664=0,0,IF(OR(W1664=0,V1664=0),\"N.M.\",IF(ABS(X1664/W1664)>=10,\"N.M.\",X1664/W1664))))","v":-0.16551648500252636}]
["%,V9260027","9260027","Savings Plan Contributions",null,null,232141.48,175873.26,{"$f":"+F1665-G1665","v":56268.22},{"$f":"IF(G1665<0,IF(H1665=0,0,IF(OR(G1665=0,F1665=0),\"N.M.\",IF(ABS(H1665/G1665)>=10,\"N.M.\",H1665/(-G1665)))),IF(H1665=0,0,IF(OR(G1665=0,F1665=0),\"N.M.\",IF(ABS(H1665/G1665)>=10,\"N.M.\",H1665/G1665))))","v":0.31993618586475281},null,1704414.54,1531096.23,{"$f":"+K1665-L1665","v":173318.31000000006},{"$f":"IF(L1665<0,IF(M1665=0,0,IF(OR(L1665=0,K1665=0),\"N.M.\",IF(ABS(M1665/L1665)>=10,\"N.M.\",M1665/(-L1665)))),IF(M1665=0,0,IF(OR(L1665=0,K1665=0),\"N.M.\",IF(ABS(M1665/L1665)>=10,\"N.M.\",M1665/L1665))))","v":0.11319883532075581},null,null,536166.49,463061.4,{"$f":"+Q1665-R1665","v":73105.089999999967},{"$f":"IF(R1665<0,IF(S1665=0,0,IF(OR(R1665=0,Q1665=0),\"N.M.\",IF(ABS(S1665/R1665)>=10,\"N.M.\",S1665/(-R1665)))),IF(S1665=0,0,IF(OR(R1665=0,Q1665=0),\"N.M.\",IF(ABS(S1665/R1665)>=10,\"N.M.\",S1665/R1665))))","v":0.15787342672051691},null,2031129.4,1855122.25,{"$f":"+V1665-W1665","v":176007.14999999991},{"$f":"IF(W1665<0,IF(X1665=0,0,IF(OR(W1665=0,V1665=0),\"N.M.\",IF(ABS(X1665/W1665)>=10,\"N.M.\",X1665/(-W1665)))),IF(X1665=0,0,IF(OR(W1665=0,V1665=0),\"N.M.\",IF(ABS(X1665/W1665)>=10,\"N.M.\",X1665/W1665))))","v":9.487630801689749E-2}]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,{"$f":"+F1666-G1666","v":0},{"$f":"IF(G1666<0,IF(H1666=0,0,IF(OR(G1666=0,F1666=0),\"N.M.\",IF(ABS(H1666/G1666)>=10,\"N.M.\",H1666/(-G1666)))),IF(H1666=0,0,IF(OR(G1666=0,F1666=0),\"N.M.\",IF(ABS(H1666/G1666)>=10,\"N.M.\",H1666/G1666))))","v":0},null,15296.92,8844.66,{"$f":"+K1666-L1666","v":6452.26},{"$f":"IF(L1666<0,IF(M1666=0,0,IF(OR(L1666=0,K1666=0),\"N.M.\",IF(ABS(M1666/L1666)>=10,\"N.M.\",M1666/(-L1666)))),IF(M1666=0,0,IF(OR(L1666=0,K1666=0),\"N.M.\",IF(ABS(M1666/L1666)>=10,\"N.M.\",M1666/L1666))))","v":0.72950910492884979},null,null,6766.28,4559.6500000000005,{"$f":"+Q1666-R1666","v":2206.6299999999992},{"$f":"IF(R1666<0,IF(S1666=0,0,IF(OR(R1666=0,Q1666=0),\"N.M.\",IF(ABS(S1666/R1666)>=10,\"N.M.\",S1666/(-R1666)))),IF(S1666=0,0,IF(OR(R1666=0,Q1666=0),\"N.M.\",IF(ABS(S1666/R1666)>=10,\"N.M.\",S1666/R1666))))","v":0.48394723279199037},null,10148.290000000001,-27090.110000000004,{"$f":"+V1666-W1666","v":37238.400000000009},{"$f":"IF(W1666<0,IF(X1666=0,0,IF(OR(W1666=0,V1666=0),\"N.M.\",IF(ABS(X1666/W1666)>=10,\"N.M.\",X1666/(-W1666)))),IF(X1666=0,0,IF(OR(W1666=0,V1666=0),\"N.M.\",IF(ABS(X1666/W1666)>=10,\"N.M.\",X1666/W1666))))","v":1.3746123585323207}]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,{"$f":"+F1667-G1667","v":-1527.88},{"$f":"IF(G1667<0,IF(H1667=0,0,IF(OR(G1667=0,F1667=0),\"N.M.\",IF(ABS(H1667/G1667)>=10,\"N.M.\",H1667/(-G1667)))),IF(H1667=0,0,IF(OR(G1667=0,F1667=0),\"N.M.\",IF(ABS(H1667/G1667)>=10,\"N.M.\",H1667/G1667))))","v":-0.73774987928536939},null,5431.21,20710.010000000002,{"$f":"+K1667-L1667","v":-15278.800000000003},{"$f":"IF(L1667<0,IF(M1667=0,0,IF(OR(L1667=0,K1667=0),\"N.M.\",IF(ABS(M1667/L1667)>=10,\"N.M.\",M1667/(-L1667)))),IF(M1667=0,0,IF(OR(L1667=0,K1667=0),\"N.M.\",IF(ABS(M1667/L1667)>=10,\"N.M.\",M1667/L1667))))","v":-0.73774952305672481},null,null,1629.3600000000001,6213,{"$f":"+Q1667-R1667","v":-4583.6399999999994},{"$f":"IF(R1667<0,IF(S1667=0,0,IF(OR(R1667=0,Q1667=0),\"N.M.\",IF(ABS(S1667/R1667)>=10,\"N.M.\",S1667/(-R1667)))),IF(S1667=0,0,IF(OR(R1667=0,Q1667=0),\"N.M.\",IF(ABS(S1667/R1667)>=10,\"N.M.\",S1667/R1667))))","v":-0.73774987928536928},null,9573.2099999999991,21033.750000000004,{"$f":"+V1667-W1667","v":-11460.540000000005},{"$f":"IF(W1667<0,IF(X1667=0,0,IF(OR(W1667=0,V1667=0),\"N.M.\",IF(ABS(X1667/W1667)>=10,\"N.M.\",X1667/(-W1667)))),IF(X1667=0,0,IF(OR(W1667=0,V1667=0),\"N.M.\",IF(ABS(X1667/W1667)>=10,\"N.M.\",X1667/W1667))))","v":-0.5448643251916564}]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,{"$f":"+F1668-G1668","v":181.71000000000004},{"$f":"IF(G1668<0,IF(H1668=0,0,IF(OR(G1668=0,F1668=0),\"N.M.\",IF(ABS(H1668/G1668)>=10,\"N.M.\",H1668/(-G1668)))),IF(H1668=0,0,IF(OR(G1668=0,F1668=0),\"N.M.\",IF(ABS(H1668/G1668)>=10,\"N.M.\",H1668/G1668))))","v":0.5628659046557013},null,5045.4000000000005,3220.82,{"$f":"+K1668-L1668","v":1824.5800000000004},{"$f":"IF(L1668<0,IF(M1668=0,0,IF(OR(L1668=0,K1668=0),\"N.M.\",IF(ABS(M1668/L1668)>=10,\"N.M.\",M1668/(-L1668)))),IF(M1668=0,0,IF(OR(L1668=0,K1668=0),\"N.M.\",IF(ABS(M1668/L1668)>=10,\"N.M.\",M1668/L1668))))","v":0.56649548872647348},null,null,1513.6200000000001,968.49,{"$f":"+Q1668-R1668","v":545.13000000000011},{"$f":"IF(R1668<0,IF(S1668=0,0,IF(OR(R1668=0,Q1668=0),\"N.M.\",IF(ABS(S1668/R1668)>=10,\"N.M.\",S1668/(-R1668)))),IF(S1668=0,0,IF(OR(R1668=0,Q1668=0),\"N.M.\",IF(ABS(S1668/R1668)>=10,\"N.M.\",S1668/R1668))))","v":0.5628659046557013},null,5691.06,3374.2400000000002,{"$f":"+V1668-W1668","v":2316.8200000000002},{"$f":"IF(W1668<0,IF(X1668=0,0,IF(OR(W1668=0,V1668=0),\"N.M.\",IF(ABS(X1668/W1668)>=10,\"N.M.\",X1668/(-W1668)))),IF(X1668=0,0,IF(OR(W1668=0,V1668=0),\"N.M.\",IF(ABS(X1668/W1668)>=10,\"N.M.\",X1668/W1668))))","v":0.68661980179240367}]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,{"$f":"+F1669-G1669","v":4790.8699999999953},{"$f":"IF(G1669<0,IF(H1669=0,0,IF(OR(G1669=0,F1669=0),\"N.M.\",IF(ABS(H1669/G1669)>=10,\"N.M.\",H1669/(-G1669)))),IF(H1669=0,0,IF(OR(G1669=0,F1669=0),\"N.M.\",IF(ABS(H1669/G1669)>=10,\"N.M.\",H1669/G1669))))","v":1.9579191662724274E-2},null,-2399010.5,-2328186.19,{"$f":"+K1669-L1669","v":-70824.310000000056},{"$f":"IF(L1669<0,IF(M1669=0,0,IF(OR(L1669=0,K1669=0),\"N.M.\",IF(ABS(M1669/L1669)>=10,\"N.M.\",M1669/(-L1669)))),IF(M1669=0,0,IF(OR(L1669=0,K1669=0),\"N.M.\",IF(ABS(M1669/L1669)>=10,\"N.M.\",M1669/L1669))))","v":-3.0420380596794132E-2},null,null,-719703.15,-734075.76,{"$f":"+Q1669-R1669","v":14372.609999999986},{"$f":"IF(R1669<0,IF(S1669=0,0,IF(OR(R1669=0,Q1669=0),\"N.M.\",IF(ABS(S1669/R1669)>=10,\"N.M.\",S1669/(-R1669)))),IF(S1669=0,0,IF(OR(R1669=0,Q1669=0),\"N.M.\",IF(ABS(S1669/R1669)>=10,\"N.M.\",S1669/R1669))))","v":1.9579191662724274E-2},null,-2888394.34,-2957747.95,{"$f":"+V1669-W1669","v":69353.610000000335},{"$f":"IF(W1669<0,IF(X1669=0,0,IF(OR(W1669=0,V1669=0),\"N.M.\",IF(ABS(X1669/W1669)>=10,\"N.M.\",X1669/(-W1669)))),IF(X1669=0,0,IF(OR(W1669=0,V1669=0),\"N.M.\",IF(ABS(X1669/W1669)>=10,\"N.M.\",X1669/W1669))))","v":2.3448113623069311E-2}]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-145221.70000000001,-71706.430000000008,{"$f":"+F1670-G1670","v":-73515.27},{"$f":"IF(G1670<0,IF(H1670=0,0,IF(OR(G1670=0,F1670=0),\"N.M.\",IF(ABS(H1670/G1670)>=10,\"N.M.\",H1670/(-G1670)))),IF(H1670=0,0,IF(OR(G1670=0,F1670=0),\"N.M.\",IF(ABS(H1670/G1670)>=10,\"N.M.\",H1670/G1670))))","v":-1.0252256317878325},null,-896704.23,-780139.39,{"$f":"+K1670-L1670","v":-116564.83999999997},{"$f":"IF(L1670<0,IF(M1670=0,0,IF(OR(L1670=0,K1670=0),\"N.M.\",IF(ABS(M1670/L1670)>=10,\"N.M.\",M1670/(-L1670)))),IF(M1670=0,0,IF(OR(L1670=0,K1670=0),\"N.M.\",IF(ABS(M1670/L1670)>=10,\"N.M.\",M1670/L1670))))","v":-0.14941540126566352},null,null,-313862.61,-213584.01,{"$f":"+Q1670-R1670","v":-100278.59999999998},{"$f":"IF(R1670<0,IF(S1670=0,0,IF(OR(R1670=0,Q1670=0),\"N.M.\",IF(ABS(S1670/R1670)>=10,\"N.M.\",S1670/(-R1670)))),IF(S1670=0,0,IF(OR(R1670=0,Q1670=0),\"N.M.\",IF(ABS(S1670/R1670)>=10,\"N.M.\",S1670/R1670))))","v":-0.46950424800058754},null,-1096243.82,-960119.38,{"$f":"+V1670-W1670","v":-136124.44000000006},{"$f":"IF(W1670<0,IF(X1670=0,0,IF(OR(W1670=0,V1670=0),\"N.M.\",IF(ABS(X1670/W1670)>=10,\"N.M.\",X1670/(-W1670)))),IF(X1670=0,0,IF(OR(W1670=0,V1670=0),\"N.M.\",IF(ABS(X1670/W1670)>=10,\"N.M.\",X1670/W1670))))","v":-0.14177866089943947}]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-446199.86,-190682.75,{"$f":"+F1671-G1671","v":-255517.11},{"$f":"IF(G1671<0,IF(H1671=0,0,IF(OR(G1671=0,F1671=0),\"N.M.\",IF(ABS(H1671/G1671)>=10,\"N.M.\",H1671/(-G1671)))),IF(H1671=0,0,IF(OR(G1671=0,F1671=0),\"N.M.\",IF(ABS(H1671/G1671)>=10,\"N.M.\",H1671/G1671))))","v":-1.3400116685961367},null,-2630193.61,-2115912.11,{"$f":"+K1671-L1671","v":-514281.5},{"$f":"IF(L1671<0,IF(M1671=0,0,IF(OR(L1671=0,K1671=0),\"N.M.\",IF(ABS(M1671/L1671)>=10,\"N.M.\",M1671/(-L1671)))),IF(M1671=0,0,IF(OR(L1671=0,K1671=0),\"N.M.\",IF(ABS(M1671/L1671)>=10,\"N.M.\",M1671/L1671))))","v":-0.24305428262802467},null,null,-952800.17,-569252.53,{"$f":"+Q1671-R1671","v":-383547.64},{"$f":"IF(R1671<0,IF(S1671=0,0,IF(OR(R1671=0,Q1671=0),\"N.M.\",IF(ABS(S1671/R1671)>=10,\"N.M.\",S1671/(-R1671)))),IF(S1671=0,0,IF(OR(R1671=0,Q1671=0),\"N.M.\",IF(ABS(S1671/R1671)>=10,\"N.M.\",S1671/R1671))))","v":-0.6737741508149292},null,-3153188.03,-2616769.2399999998,{"$f":"+V1671-W1671","v":-536418.79},{"$f":"IF(W1671<0,IF(X1671=0,0,IF(OR(W1671=0,V1671=0),\"N.M.\",IF(ABS(X1671/W1671)>=10,\"N.M.\",X1671/(-W1671)))),IF(X1671=0,0,IF(OR(W1671=0,V1671=0),\"N.M.\",IF(ABS(X1671/W1671)>=10,\"N.M.\",X1671/W1671))))","v":-0.20499277574815886}]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-120478.2,-75495.02,{"$f":"+F1672-G1672","v":-44983.179999999993},{"$f":"IF(G1672<0,IF(H1672=0,0,IF(OR(G1672=0,F1672=0),\"N.M.\",IF(ABS(H1672/G1672)>=10,\"N.M.\",H1672/(-G1672)))),IF(H1672=0,0,IF(OR(G1672=0,F1672=0),\"N.M.\",IF(ABS(H1672/G1672)>=10,\"N.M.\",H1672/G1672))))","v":-0.59584301057208799},null,-732184.73,-665056.72,{"$f":"+K1672-L1672","v":-67128.010000000009},{"$f":"IF(L1672<0,IF(M1672=0,0,IF(OR(L1672=0,K1672=0),\"N.M.\",IF(ABS(M1672/L1672)>=10,\"N.M.\",M1672/(-L1672)))),IF(M1672=0,0,IF(OR(L1672=0,K1672=0),\"N.M.\",IF(ABS(M1672/L1672)>=10,\"N.M.\",M1672/L1672))))","v":-0.10093576680196542},null,null,-260943.56,-210225.24,{"$f":"+Q1672-R1672","v":-50718.320000000007},{"$f":"IF(R1672<0,IF(S1672=0,0,IF(OR(R1672=0,Q1672=0),\"N.M.\",IF(ABS(S1672/R1672)>=10,\"N.M.\",S1672/(-R1672)))),IF(S1672=0,0,IF(OR(R1672=0,Q1672=0),\"N.M.\",IF(ABS(S1672/R1672)>=10,\"N.M.\",S1672/R1672))))","v":-0.24125704411135412},null,-887682.45,-813038.1,{"$f":"+V1672-W1672","v":-74644.349999999977},{"$f":"IF(W1672<0,IF(X1672=0,0,IF(OR(W1672=0,V1672=0),\"N.M.\",IF(ABS(X1672/W1672)>=10,\"N.M.\",X1672/(-W1672)))),IF(X1672=0,0,IF(OR(W1672=0,V1672=0),\"N.M.\",IF(ABS(X1672/W1672)>=10,\"N.M.\",X1672/W1672))))","v":-9.1809166138708598E-2}]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-4646.8100000000004,-10338.27,{"$f":"+F1673-G1673","v":5691.46},{"$f":"IF(G1673<0,IF(H1673=0,0,IF(OR(G1673=0,F1673=0),\"N.M.\",IF(ABS(H1673/G1673)>=10,\"N.M.\",H1673/(-G1673)))),IF(H1673=0,0,IF(OR(G1673=0,F1673=0),\"N.M.\",IF(ABS(H1673/G1673)>=10,\"N.M.\",H1673/G1673))))","v":0.55052344347748705},null,-32253.08,-80889.040000000008,{"$f":"+K1673-L1673","v":48635.960000000006},{"$f":"IF(L1673<0,IF(M1673=0,0,IF(OR(L1673=0,K1673=0),\"N.M.\",IF(ABS(M1673/L1673)>=10,\"N.M.\",M1673/(-L1673)))),IF(M1673=0,0,IF(OR(L1673=0,K1673=0),\"N.M.\",IF(ABS(M1673/L1673)>=10,\"N.M.\",M1673/L1673))))","v":0.60126761301654708},null,null,-10044.51,-28395.02,{"$f":"+Q1673-R1673","v":18350.510000000002},{"$f":"IF(R1673<0,IF(S1673=0,0,IF(OR(R1673=0,Q1673=0),\"N.M.\",IF(ABS(S1673/R1673)>=10,\"N.M.\",S1673/(-R1673)))),IF(S1673=0,0,IF(OR(R1673=0,Q1673=0),\"N.M.\",IF(ABS(S1673/R1673)>=10,\"N.M.\",S1673/R1673))))","v":0.64625804102268647},null,-57928.33,-105860.25,{"$f":"+V1673-W1673","v":47931.92},{"$f":"IF(W1673<0,IF(X1673=0,0,IF(OR(W1673=0,V1673=0),\"N.M.\",IF(ABS(X1673/W1673)>=10,\"N.M.\",X1673/(-W1673)))),IF(X1673=0,0,IF(OR(W1673=0,V1673=0),\"N.M.\",IF(ABS(X1673/W1673)>=10,\"N.M.\",X1673/W1673))))","v":0.45278487439808612}]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-65717.180000000008,-44120.639999999999,{"$f":"+F1674-G1674","v":-21596.540000000008},{"$f":"IF(G1674<0,IF(H1674=0,0,IF(OR(G1674=0,F1674=0),\"N.M.\",IF(ABS(H1674/G1674)>=10,\"N.M.\",H1674/(-G1674)))),IF(H1674=0,0,IF(OR(G1674=0,F1674=0),\"N.M.\",IF(ABS(H1674/G1674)>=10,\"N.M.\",H1674/G1674))))","v":-0.48948836644255406},null,-447274.14,-382831.97000000003,{"$f":"+K1674-L1674","v":-64442.169999999984},{"$f":"IF(L1674<0,IF(M1674=0,0,IF(OR(L1674=0,K1674=0),\"N.M.\",IF(ABS(M1674/L1674)>=10,\"N.M.\",M1674/(-L1674)))),IF(M1674=0,0,IF(OR(L1674=0,K1674=0),\"N.M.\",IF(ABS(M1674/L1674)>=10,\"N.M.\",M1674/L1674))))","v":-0.1683301684548445},null,null,-147222.74,-104840.59,{"$f":"+Q1674-R1674","v":-42382.149999999994},{"$f":"IF(R1674<0,IF(S1674=0,0,IF(OR(R1674=0,Q1674=0),\"N.M.\",IF(ABS(S1674/R1674)>=10,\"N.M.\",S1674/(-R1674)))),IF(S1674=0,0,IF(OR(R1674=0,Q1674=0),\"N.M.\",IF(ABS(S1674/R1674)>=10,\"N.M.\",S1674/R1674))))","v":-0.40425325725465677},null,-527775.53,-477002.97000000003,{"$f":"+V1674-W1674","v":-50772.56},{"$f":"IF(W1674<0,IF(X1674=0,0,IF(OR(W1674=0,V1674=0),\"N.M.\",IF(ABS(X1674/W1674)>=10,\"N.M.\",X1674/(-W1674)))),IF(X1674=0,0,IF(OR(W1674=0,V1674=0),\"N.M.\",IF(ABS(X1674/W1674)>=10,\"N.M.\",X1674/W1674))))","v":-0.10644076283214755}]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,166717.15,4363.57,{"$f":"+F1675-G1675","v":162353.57999999999},{"$f":"IF(G1675<0,IF(H1675=0,0,IF(OR(G1675=0,F1675=0),\"N.M.\",IF(ABS(H1675/G1675)>=10,\"N.M.\",H1675/(-G1675)))),IF(H1675=0,0,IF(OR(G1675=0,F1675=0),\"N.M.\",IF(ABS(H1675/G1675)>=10,\"N.M.\",H1675/G1675))))","v":"N.M."},null,-11137.48,-144733.19,{"$f":"+K1675-L1675","v":133595.71},{"$f":"IF(L1675<0,IF(M1675=0,0,IF(OR(L1675=0,K1675=0),\"N.M.\",IF(ABS(M1675/L1675)>=10,\"N.M.\",M1675/(-L1675)))),IF(M1675=0,0,IF(OR(L1675=0,K1675=0),\"N.M.\",IF(ABS(M1675/L1675)>=10,\"N.M.\",M1675/L1675))))","v":0.92304819647794667},null,null,50914.1,-98050.180000000008,{"$f":"+Q1675-R1675","v":148964.28},{"$f":"IF(R1675<0,IF(S1675=0,0,IF(OR(R1675=0,Q1675=0),\"N.M.\",IF(ABS(S1675/R1675)>=10,\"N.M.\",S1675/(-R1675)))),IF(S1675=0,0,IF(OR(R1675=0,Q1675=0),\"N.M.\",IF(ABS(S1675/R1675)>=10,\"N.M.\",S1675/R1675))))","v":1.5192657473958742},null,66308.490000000005,98597.830000000016,{"$f":"+V1675-W1675","v":-32289.340000000011},{"$f":"IF(W1675<0,IF(X1675=0,0,IF(OR(W1675=0,V1675=0),\"N.M.\",IF(ABS(X1675/W1675)>=10,\"N.M.\",X1675/(-W1675)))),IF(X1675=0,0,IF(OR(W1675=0,V1675=0),\"N.M.\",IF(ABS(X1675/W1675)>=10,\"N.M.\",X1675/W1675))))","v":-0.32748530063998371}]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,{"$f":"+F1676-G1676","v":-18051.68},{"$f":"IF(G1676<0,IF(H1676=0,0,IF(OR(G1676=0,F1676=0),\"N.M.\",IF(ABS(H1676/G1676)>=10,\"N.M.\",H1676/(-G1676)))),IF(H1676=0,0,IF(OR(G1676=0,F1676=0),\"N.M.\",IF(ABS(H1676/G1676)>=10,\"N.M.\",H1676/G1676))))","v":"N.M."},null,0,180516.80000000002,{"$f":"+K1676-L1676","v":-180516.80000000002},{"$f":"IF(L1676<0,IF(M1676=0,0,IF(OR(L1676=0,K1676=0),\"N.M.\",IF(ABS(M1676/L1676)>=10,\"N.M.\",M1676/(-L1676)))),IF(M1676=0,0,IF(OR(L1676=0,K1676=0),\"N.M.\",IF(ABS(M1676/L1676)>=10,\"N.M.\",M1676/L1676))))","v":"N.M."},null,null,0,54155.040000000001,{"$f":"+Q1676-R1676","v":-54155.040000000001},{"$f":"IF(R1676<0,IF(S1676=0,0,IF(OR(R1676=0,Q1676=0),\"N.M.\",IF(ABS(S1676/R1676)>=10,\"N.M.\",S1676/(-R1676)))),IF(S1676=0,0,IF(OR(R1676=0,Q1676=0),\"N.M.\",IF(ABS(S1676/R1676)>=10,\"N.M.\",S1676/R1676))))","v":"N.M."},null,36101.950000000004,216620.16000000003,{"$f":"+V1676-W1676","v":-180518.21000000002},{"$f":"IF(W1676<0,IF(X1676=0,0,IF(OR(W1676=0,V1676=0),\"N.M.\",IF(ABS(X1676/W1676)>=10,\"N.M.\",X1676/(-W1676)))),IF(X1676=0,0,IF(OR(W1676=0,V1676=0),\"N.M.\",IF(ABS(X1676/W1676)>=10,\"N.M.\",X1676/W1676))))","v":-0.83333984242279202}]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,{"$f":"+F1677-G1677","v":132564.25},{"$f":"IF(G1677<0,IF(H1677=0,0,IF(OR(G1677=0,F1677=0),\"N.M.\",IF(ABS(H1677/G1677)>=10,\"N.M.\",H1677/(-G1677)))),IF(H1677=0,0,IF(OR(G1677=0,F1677=0),\"N.M.\",IF(ABS(H1677/G1677)>=10,\"N.M.\",H1677/G1677))))","v":0.38765174035020533},null,-2094031.29,-3419673.79,{"$f":"+K1677-L1677","v":1325642.5},{"$f":"IF(L1677<0,IF(M1677=0,0,IF(OR(L1677=0,K1677=0),\"N.M.\",IF(ABS(M1677/L1677)>=10,\"N.M.\",M1677/(-L1677)))),IF(M1677=0,0,IF(OR(L1677=0,K1677=0),\"N.M.\",IF(ABS(M1677/L1677)>=10,\"N.M.\",M1677/L1677))))","v":0.38765174148379805},null,null,-628209.39,-1025902.14,{"$f":"+Q1677-R1677","v":397692.75},{"$f":"IF(R1677<0,IF(S1677=0,0,IF(OR(R1677=0,Q1677=0),\"N.M.\",IF(ABS(S1677/R1677)>=10,\"N.M.\",S1677/(-R1677)))),IF(S1677=0,0,IF(OR(R1677=0,Q1677=0),\"N.M.\",IF(ABS(S1677/R1677)>=10,\"N.M.\",S1677/R1677))))","v":0.38765174035020533},null,-2647629.79,-4052888.21,{"$f":"+V1677-W1677","v":1405258.42},{"$f":"IF(W1677<0,IF(X1677=0,0,IF(OR(W1677=0,V1677=0),\"N.M.\",IF(ABS(X1677/W1677)>=10,\"N.M.\",X1677/(-W1677)))),IF(X1677=0,0,IF(OR(W1677=0,V1677=0),\"N.M.\",IF(ABS(X1677/W1677)>=10,\"N.M.\",X1677/W1677))))","v":0.34673012113502139}]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,{"$f":"+F1678-G1678","v":0},{"$f":"IF(G1678<0,IF(H1678=0,0,IF(OR(G1678=0,F1678=0),\"N.M.\",IF(ABS(H1678/G1678)>=10,\"N.M.\",H1678/(-G1678)))),IF(H1678=0,0,IF(OR(G1678=0,F1678=0),\"N.M.\",IF(ABS(H1678/G1678)>=10,\"N.M.\",H1678/G1678))))","v":0},null,476,0,{"$f":"+K1678-L1678","v":476},{"$f":"IF(L1678<0,IF(M1678=0,0,IF(OR(L1678=0,K1678=0),\"N.M.\",IF(ABS(M1678/L1678)>=10,\"N.M.\",M1678/(-L1678)))),IF(M1678=0,0,IF(OR(L1678=0,K1678=0),\"N.M.\",IF(ABS(M1678/L1678)>=10,\"N.M.\",M1678/L1678))))","v":"N.M."},null,null,0,0,{"$f":"+Q1678-R1678","v":0},{"$f":"IF(R1678<0,IF(S1678=0,0,IF(OR(R1678=0,Q1678=0),\"N.M.\",IF(ABS(S1678/R1678)>=10,\"N.M.\",S1678/(-R1678)))),IF(S1678=0,0,IF(OR(R1678=0,Q1678=0),\"N.M.\",IF(ABS(S1678/R1678)>=10,\"N.M.\",S1678/R1678))))","v":0},null,1689276,0,{"$f":"+V1678-W1678","v":1689276},{"$f":"IF(W1678<0,IF(X1678=0,0,IF(OR(W1678=0,V1678=0),\"N.M.\",IF(ABS(X1678/W1678)>=10,\"N.M.\",X1678/(-W1678)))),IF(X1678=0,0,IF(OR(W1678=0,V1678=0),\"N.M.\",IF(ABS(X1678/W1678)>=10,\"N.M.\",X1678/W1678))))","v":"N.M."}]
["%,V9270000","9270000","Franchise Requirements",null,null,13510.11,13347.89,{"$f":"+F1679-G1679","v":162.22000000000116},{"$f":"IF(G1679<0,IF(H1679=0,0,IF(OR(G1679=0,F1679=0),\"N.M.\",IF(ABS(H1679/G1679)>=10,\"N.M.\",H1679/(-G1679)))),IF(H1679=0,0,IF(OR(G1679=0,F1679=0),\"N.M.\",IF(ABS(H1679/G1679)>=10,\"N.M.\",H1679/G1679))))","v":1.2153231709281479E-2},null,136592.57,135618.47,{"$f":"+K1679-L1679","v":974.10000000000582},{"$f":"IF(L1679<0,IF(M1679=0,0,IF(OR(L1679=0,K1679=0),\"N.M.\",IF(ABS(M1679/L1679)>=10,\"N.M.\",M1679/(-L1679)))),IF(M1679=0,0,IF(OR(L1679=0,K1679=0),\"N.M.\",IF(ABS(M1679/L1679)>=10,\"N.M.\",M1679/L1679))))","v":7.1826499738568486E-3},null,null,56299.840000000004,42402.62,{"$f":"+Q1679-R1679","v":13897.220000000001},{"$f":"IF(R1679<0,IF(S1679=0,0,IF(OR(R1679=0,Q1679=0),\"N.M.\",IF(ABS(S1679/R1679)>=10,\"N.M.\",S1679/(-R1679)))),IF(S1679=0,0,IF(OR(R1679=0,Q1679=0),\"N.M.\",IF(ABS(S1679/R1679)>=10,\"N.M.\",S1679/R1679))))","v":0.32774437051295419},null,163303.51,159039.13,{"$f":"+V1679-W1679","v":4264.3800000000047},{"$f":"IF(W1679<0,IF(X1679=0,0,IF(OR(W1679=0,V1679=0),\"N.M.\",IF(ABS(X1679/W1679)>=10,\"N.M.\",X1679/(-W1679)))),IF(X1679=0,0,IF(OR(W1679=0,V1679=0),\"N.M.\",IF(ABS(X1679/W1679)>=10,\"N.M.\",X1679/W1679))))","v":2.6813401205099677E-2}]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,-176.14000000000001,1601.13,{"$f":"+F1680-G1680","v":-1777.2700000000002},{"$f":"IF(G1680<0,IF(H1680=0,0,IF(OR(G1680=0,F1680=0),\"N.M.\",IF(ABS(H1680/G1680)>=10,\"N.M.\",H1680/(-G1680)))),IF(H1680=0,0,IF(OR(G1680=0,F1680=0),\"N.M.\",IF(ABS(H1680/G1680)>=10,\"N.M.\",H1680/G1680))))","v":-1.1100098055748129},null,9651.39,8815.51,{"$f":"+K1680-L1680","v":835.8799999999992},{"$f":"IF(L1680<0,IF(M1680=0,0,IF(OR(L1680=0,K1680=0),\"N.M.\",IF(ABS(M1680/L1680)>=10,\"N.M.\",M1680/(-L1680)))),IF(M1680=0,0,IF(OR(L1680=0,K1680=0),\"N.M.\",IF(ABS(M1680/L1680)>=10,\"N.M.\",M1680/L1680))))","v":9.4819244717548865E-2},null,null,645.1,2568.41,{"$f":"+Q1680-R1680","v":-1923.31},{"$f":"IF(R1680<0,IF(S1680=0,0,IF(OR(R1680=0,Q1680=0),\"N.M.\",IF(ABS(S1680/R1680)>=10,\"N.M.\",S1680/(-R1680)))),IF(S1680=0,0,IF(OR(R1680=0,Q1680=0),\"N.M.\",IF(ABS(S1680/R1680)>=10,\"N.M.\",S1680/R1680))))","v":-0.74883293555156694},null,14520.45,9331.89,{"$f":"+V1680-W1680","v":5188.5600000000013},{"$f":"IF(W1680<0,IF(X1680=0,0,IF(OR(W1680=0,V1680=0),\"N.M.\",IF(ABS(X1680/W1680)>=10,\"N.M.\",X1680/(-W1680)))),IF(X1680=0,0,IF(OR(W1680=0,V1680=0),\"N.M.\",IF(ABS(X1680/W1680)>=10,\"N.M.\",X1680/W1680))))","v":0.55600312476893765}]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0.83000000000000007,{"$f":"+F1681-G1681","v":-0.83000000000000007},{"$f":"IF(G1681<0,IF(H1681=0,0,IF(OR(G1681=0,F1681=0),\"N.M.\",IF(ABS(H1681/G1681)>=10,\"N.M.\",H1681/(-G1681)))),IF(H1681=0,0,IF(OR(G1681=0,F1681=0),\"N.M.\",IF(ABS(H1681/G1681)>=10,\"N.M.\",H1681/G1681))))","v":"N.M."},null,0,4350.8900000000003,{"$f":"+K1681-L1681","v":-4350.8900000000003},{"$f":"IF(L1681<0,IF(M1681=0,0,IF(OR(L1681=0,K1681=0),\"N.M.\",IF(ABS(M1681/L1681)>=10,\"N.M.\",M1681/(-L1681)))),IF(M1681=0,0,IF(OR(L1681=0,K1681=0),\"N.M.\",IF(ABS(M1681/L1681)>=10,\"N.M.\",M1681/L1681))))","v":"N.M."},null,null,0,4138.6900000000005,{"$f":"+Q1681-R1681","v":-4138.6900000000005},{"$f":"IF(R1681<0,IF(S1681=0,0,IF(OR(R1681=0,Q1681=0),\"N.M.\",IF(ABS(S1681/R1681)>=10,\"N.M.\",S1681/(-R1681)))),IF(S1681=0,0,IF(OR(R1681=0,Q1681=0),\"N.M.\",IF(ABS(S1681/R1681)>=10,\"N.M.\",S1681/R1681))))","v":"N.M."},null,-4.37,4350.8900000000003,{"$f":"+V1681-W1681","v":-4355.26},{"$f":"IF(W1681<0,IF(X1681=0,0,IF(OR(W1681=0,V1681=0),\"N.M.\",IF(ABS(X1681/W1681)>=10,\"N.M.\",X1681/(-W1681)))),IF(X1681=0,0,IF(OR(W1681=0,V1681=0),\"N.M.\",IF(ABS(X1681/W1681)>=10,\"N.M.\",X1681/W1681))))","v":-1.0010043922048133}]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,125754.54000000001,112548.29000000001,{"$f":"+F1682-G1682","v":13206.25},{"$f":"IF(G1682<0,IF(H1682=0,0,IF(OR(G1682=0,F1682=0),\"N.M.\",IF(ABS(H1682/G1682)>=10,\"N.M.\",H1682/(-G1682)))),IF(H1682=0,0,IF(OR(G1682=0,F1682=0),\"N.M.\",IF(ABS(H1682/G1682)>=10,\"N.M.\",H1682/G1682))))","v":0.11733852198020955},null,1803346.25,2341753.65,{"$f":"+K1682-L1682","v":-538407.39999999991},{"$f":"IF(L1682<0,IF(M1682=0,0,IF(OR(L1682=0,K1682=0),\"N.M.\",IF(ABS(M1682/L1682)>=10,\"N.M.\",M1682/(-L1682)))),IF(M1682=0,0,IF(OR(L1682=0,K1682=0),\"N.M.\",IF(ABS(M1682/L1682)>=10,\"N.M.\",M1682/L1682))))","v":-0.2299163278767602},null,null,751392.20000000007,452981.47000000003,{"$f":"+Q1682-R1682","v":298410.73000000004},{"$f":"IF(R1682<0,IF(S1682=0,0,IF(OR(R1682=0,Q1682=0),\"N.M.\",IF(ABS(S1682/R1682)>=10,\"N.M.\",S1682/(-R1682)))),IF(S1682=0,0,IF(OR(R1682=0,Q1682=0),\"N.M.\",IF(ABS(S1682/R1682)>=10,\"N.M.\",S1682/R1682))))","v":0.65877028038255081},null,2463605.15,2918287.88,{"$f":"+V1682-W1682","v":-454682.73},{"$f":"IF(W1682<0,IF(X1682=0,0,IF(OR(W1682=0,V1682=0),\"N.M.\",IF(ABS(X1682/W1682)>=10,\"N.M.\",X1682/(-W1682)))),IF(X1682=0,0,IF(OR(W1682=0,V1682=0),\"N.M.\",IF(ABS(X1682/W1682)>=10,\"N.M.\",X1682/W1682))))","v":-0.15580461856285405}]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,22571.8,2085.39,{"$f":"+F1683-G1683","v":20486.41},{"$f":"IF(G1683<0,IF(H1683=0,0,IF(OR(G1683=0,F1683=0),\"N.M.\",IF(ABS(H1683/G1683)>=10,\"N.M.\",H1683/(-G1683)))),IF(H1683=0,0,IF(OR(G1683=0,F1683=0),\"N.M.\",IF(ABS(H1683/G1683)>=10,\"N.M.\",H1683/G1683))))","v":9.8237787656025972},null,87418.2,19442.34,{"$f":"+K1683-L1683","v":67975.86},{"$f":"IF(L1683<0,IF(M1683=0,0,IF(OR(L1683=0,K1683=0),\"N.M.\",IF(ABS(M1683/L1683)>=10,\"N.M.\",M1683/(-L1683)))),IF(M1683=0,0,IF(OR(L1683=0,K1683=0),\"N.M.\",IF(ABS(M1683/L1683)>=10,\"N.M.\",M1683/L1683))))","v":3.4962797687932627},null,null,29485.54,9361.81,{"$f":"+Q1683-R1683","v":20123.730000000003},{"$f":"IF(R1683<0,IF(S1683=0,0,IF(OR(R1683=0,Q1683=0),\"N.M.\",IF(ABS(S1683/R1683)>=10,\"N.M.\",S1683/(-R1683)))),IF(S1683=0,0,IF(OR(R1683=0,Q1683=0),\"N.M.\",IF(ABS(S1683/R1683)>=10,\"N.M.\",S1683/R1683))))","v":2.1495554812584325},null,89558.05,20469.04,{"$f":"+V1683-W1683","v":69089.010000000009},{"$f":"IF(W1683<0,IF(X1683=0,0,IF(OR(W1683=0,V1683=0),\"N.M.\",IF(ABS(X1683/W1683)>=10,\"N.M.\",X1683/(-W1683)))),IF(X1683=0,0,IF(OR(W1683=0,V1683=0),\"N.M.\",IF(ABS(X1683/W1683)>=10,\"N.M.\",X1683/W1683))))","v":3.3752931256180068}]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,{"$f":"+F1684-G1684","v":9512.8300000000017},{"$f":"IF(G1684<0,IF(H1684=0,0,IF(OR(G1684=0,F1684=0),\"N.M.\",IF(ABS(H1684/G1684)>=10,\"N.M.\",H1684/(-G1684)))),IF(H1684=0,0,IF(OR(G1684=0,F1684=0),\"N.M.\",IF(ABS(H1684/G1684)>=10,\"N.M.\",H1684/G1684))))","v":0.11976052502703569},null,832372.3,792331.26,{"$f":"+K1684-L1684","v":40041.040000000037},{"$f":"IF(L1684<0,IF(M1684=0,0,IF(OR(L1684=0,K1684=0),\"N.M.\",IF(ABS(M1684/L1684)>=10,\"N.M.\",M1684/(-L1684)))),IF(M1684=0,0,IF(OR(L1684=0,K1684=0),\"N.M.\",IF(ABS(M1684/L1684)>=10,\"N.M.\",M1684/L1684))))","v":5.0535731734224439E-2},null,null,266834.78999999998,238296.30000000002,{"$f":"+Q1684-R1684","v":28538.489999999962},{"$f":"IF(R1684<0,IF(S1684=0,0,IF(OR(R1684=0,Q1684=0),\"N.M.\",IF(ABS(S1684/R1684)>=10,\"N.M.\",S1684/(-R1684)))),IF(S1684=0,0,IF(OR(R1684=0,Q1684=0),\"N.M.\",IF(ABS(S1684/R1684)>=10,\"N.M.\",S1684/R1684))))","v":0.11976052502703551},null,991236.5,950532.2,{"$f":"+V1684-W1684","v":40704.300000000047},{"$f":"IF(W1684<0,IF(X1684=0,0,IF(OR(W1684=0,V1684=0),\"N.M.\",IF(ABS(X1684/W1684)>=10,\"N.M.\",X1684/(-W1684)))),IF(X1684=0,0,IF(OR(W1684=0,V1684=0),\"N.M.\",IF(ABS(X1684/W1684)>=10,\"N.M.\",X1684/W1684))))","v":4.2822641884199243E-2}]
["%,V9301000","9301000","General Advertising Expenses",null,null,4354.24,7199.99,{"$f":"+F1685-G1685","v":-2845.75},{"$f":"IF(G1685<0,IF(H1685=0,0,IF(OR(G1685=0,F1685=0),\"N.M.\",IF(ABS(H1685/G1685)>=10,\"N.M.\",H1685/(-G1685)))),IF(H1685=0,0,IF(OR(G1685=0,F1685=0),\"N.M.\",IF(ABS(H1685/G1685)>=10,\"N.M.\",H1685/G1685))))","v":-0.39524360450500629},null,15218.26,24313.89,{"$f":"+K1685-L1685","v":-9095.6299999999992},{"$f":"IF(L1685<0,IF(M1685=0,0,IF(OR(L1685=0,K1685=0),\"N.M.\",IF(ABS(M1685/L1685)>=10,\"N.M.\",M1685/(-L1685)))),IF(M1685=0,0,IF(OR(L1685=0,K1685=0),\"N.M.\",IF(ABS(M1685/L1685)>=10,\"N.M.\",M1685/L1685))))","v":-0.37409192852316103},null,null,3473.75,7099.99,{"$f":"+Q1685-R1685","v":-3626.24},{"$f":"IF(R1685<0,IF(S1685=0,0,IF(OR(R1685=0,Q1685=0),\"N.M.\",IF(ABS(S1685/R1685)>=10,\"N.M.\",S1685/(-R1685)))),IF(S1685=0,0,IF(OR(R1685=0,Q1685=0),\"N.M.\",IF(ABS(S1685/R1685)>=10,\"N.M.\",S1685/R1685))))","v":-0.51073874751936266},null,22418.27,46901.020000000004,{"$f":"+V1685-W1685","v":-24482.750000000004},{"$f":"IF(W1685<0,IF(X1685=0,0,IF(OR(W1685=0,V1685=0),\"N.M.\",IF(ABS(X1685/W1685)>=10,\"N.M.\",X1685/(-W1685)))),IF(X1685=0,0,IF(OR(W1685=0,V1685=0),\"N.M.\",IF(ABS(X1685/W1685)>=10,\"N.M.\",X1685/W1685))))","v":-0.52200890300466818}]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,6350.01,6.19,{"$f":"+F1686-G1686","v":6343.8200000000006},{"$f":"IF(G1686<0,IF(H1686=0,0,IF(OR(G1686=0,F1686=0),\"N.M.\",IF(ABS(H1686/G1686)>=10,\"N.M.\",H1686/(-G1686)))),IF(H1686=0,0,IF(OR(G1686=0,F1686=0),\"N.M.\",IF(ABS(H1686/G1686)>=10,\"N.M.\",H1686/G1686))))","v":"N.M."},null,25536.52,20261.61,{"$f":"+K1686-L1686","v":5274.91},{"$f":"IF(L1686<0,IF(M1686=0,0,IF(OR(L1686=0,K1686=0),\"N.M.\",IF(ABS(M1686/L1686)>=10,\"N.M.\",M1686/(-L1686)))),IF(M1686=0,0,IF(OR(L1686=0,K1686=0),\"N.M.\",IF(ABS(M1686/L1686)>=10,\"N.M.\",M1686/L1686))))","v":0.26034012104664928},null,null,12725.02,261.61,{"$f":"+Q1686-R1686","v":12463.41},{"$f":"IF(R1686<0,IF(S1686=0,0,IF(OR(R1686=0,Q1686=0),\"N.M.\",IF(ABS(S1686/R1686)>=10,\"N.M.\",S1686/(-R1686)))),IF(S1686=0,0,IF(OR(R1686=0,Q1686=0),\"N.M.\",IF(ABS(S1686/R1686)>=10,\"N.M.\",S1686/R1686))))","v":"N.M."},null,30940.22,28261.620000000003,{"$f":"+V1686-W1686","v":2678.5999999999985},{"$f":"IF(W1686<0,IF(X1686=0,0,IF(OR(W1686=0,V1686=0),\"N.M.\",IF(ABS(X1686/W1686)>=10,\"N.M.\",X1686/(-W1686)))),IF(X1686=0,0,IF(OR(W1686=0,V1686=0),\"N.M.\",IF(ABS(X1686/W1686)>=10,\"N.M.\",X1686/W1686))))","v":9.47787140298397E-2}]
["%,V9301003","9301003","TV Station Advertising Time",null,null,240.70000000000002,4860.9400000000005,{"$f":"+F1687-G1687","v":-4620.2400000000007},{"$f":"IF(G1687<0,IF(H1687=0,0,IF(OR(G1687=0,F1687=0),\"N.M.\",IF(ABS(H1687/G1687)>=10,\"N.M.\",H1687/(-G1687)))),IF(H1687=0,0,IF(OR(G1687=0,F1687=0),\"N.M.\",IF(ABS(H1687/G1687)>=10,\"N.M.\",H1687/G1687))))","v":-0.95048282842413201},null,2569.84,24302.33,{"$f":"+K1687-L1687","v":-21732.49},{"$f":"IF(L1687<0,IF(M1687=0,0,IF(OR(L1687=0,K1687=0),\"N.M.\",IF(ABS(M1687/L1687)>=10,\"N.M.\",M1687/(-L1687)))),IF(M1687=0,0,IF(OR(L1687=0,K1687=0),\"N.M.\",IF(ABS(M1687/L1687)>=10,\"N.M.\",M1687/L1687))))","v":-0.89425540678609827},null,null,1489.54,4582.2,{"$f":"+Q1687-R1687","v":-3092.66},{"$f":"IF(R1687<0,IF(S1687=0,0,IF(OR(R1687=0,Q1687=0),\"N.M.\",IF(ABS(S1687/R1687)>=10,\"N.M.\",S1687/(-R1687)))),IF(S1687=0,0,IF(OR(R1687=0,Q1687=0),\"N.M.\",IF(ABS(S1687/R1687)>=10,\"N.M.\",S1687/R1687))))","v":-0.67492907337086994},null,17765.11,28240.340000000004,{"$f":"+V1687-W1687","v":-10475.230000000003},{"$f":"IF(W1687<0,IF(X1687=0,0,IF(OR(W1687=0,V1687=0),\"N.M.\",IF(ABS(X1687/W1687)>=10,\"N.M.\",X1687/(-W1687)))),IF(X1687=0,0,IF(OR(W1687=0,V1687=0),\"N.M.\",IF(ABS(X1687/W1687)>=10,\"N.M.\",X1687/W1687))))","v":-0.37093144062713135}]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,{"$f":"+F1688-G1688","v":0},{"$f":"IF(G1688<0,IF(H1688=0,0,IF(OR(G1688=0,F1688=0),\"N.M.\",IF(ABS(H1688/G1688)>=10,\"N.M.\",H1688/(-G1688)))),IF(H1688=0,0,IF(OR(G1688=0,F1688=0),\"N.M.\",IF(ABS(H1688/G1688)>=10,\"N.M.\",H1688/G1688))))","v":0},null,-1682.5900000000001,0,{"$f":"+K1688-L1688","v":-1682.5900000000001},{"$f":"IF(L1688<0,IF(M1688=0,0,IF(OR(L1688=0,K1688=0),\"N.M.\",IF(ABS(M1688/L1688)>=10,\"N.M.\",M1688/(-L1688)))),IF(M1688=0,0,IF(OR(L1688=0,K1688=0),\"N.M.\",IF(ABS(M1688/L1688)>=10,\"N.M.\",M1688/L1688))))","v":"N.M."},null,null,0,0,{"$f":"+Q1688-R1688","v":0},{"$f":"IF(R1688<0,IF(S1688=0,0,IF(OR(R1688=0,Q1688=0),\"N.M.\",IF(ABS(S1688/R1688)>=10,\"N.M.\",S1688/(-R1688)))),IF(S1688=0,0,IF(OR(R1688=0,Q1688=0),\"N.M.\",IF(ABS(S1688/R1688)>=10,\"N.M.\",S1688/R1688))))","v":0},null,-1682.5900000000001,0,{"$f":"+V1688-W1688","v":-1682.5900000000001},{"$f":"IF(W1688<0,IF(X1688=0,0,IF(OR(W1688=0,V1688=0),\"N.M.\",IF(ABS(X1688/W1688)>=10,\"N.M.\",X1688/(-W1688)))),IF(X1688=0,0,IF(OR(W1688=0,V1688=0),\"N.M.\",IF(ABS(X1688/W1688)>=10,\"N.M.\",X1688/W1688))))","v":"N.M."}]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,{"$f":"+F1689-G1689","v":0},{"$f":"IF(G1689<0,IF(H1689=0,0,IF(OR(G1689=0,F1689=0),\"N.M.\",IF(ABS(H1689/G1689)>=10,\"N.M.\",H1689/(-G1689)))),IF(H1689=0,0,IF(OR(G1689=0,F1689=0),\"N.M.\",IF(ABS(H1689/G1689)>=10,\"N.M.\",H1689/G1689))))","v":0},null,625,0,{"$f":"+K1689-L1689","v":625},{"$f":"IF(L1689<0,IF(M1689=0,0,IF(OR(L1689=0,K1689=0),\"N.M.\",IF(ABS(M1689/L1689)>=10,\"N.M.\",M1689/(-L1689)))),IF(M1689=0,0,IF(OR(L1689=0,K1689=0),\"N.M.\",IF(ABS(M1689/L1689)>=10,\"N.M.\",M1689/L1689))))","v":"N.M."},null,null,0,0,{"$f":"+Q1689-R1689","v":0},{"$f":"IF(R1689<0,IF(S1689=0,0,IF(OR(R1689=0,Q1689=0),\"N.M.\",IF(ABS(S1689/R1689)>=10,\"N.M.\",S1689/(-R1689)))),IF(S1689=0,0,IF(OR(R1689=0,Q1689=0),\"N.M.\",IF(ABS(S1689/R1689)>=10,\"N.M.\",S1689/R1689))))","v":0},null,625,0,{"$f":"+V1689-W1689","v":625},{"$f":"IF(W1689<0,IF(X1689=0,0,IF(OR(W1689=0,V1689=0),\"N.M.\",IF(ABS(X1689/W1689)>=10,\"N.M.\",X1689/(-W1689)))),IF(X1689=0,0,IF(OR(W1689=0,V1689=0),\"N.M.\",IF(ABS(X1689/W1689)>=10,\"N.M.\",X1689/W1689))))","v":"N.M."}]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,203.36,0,{"$f":"+F1690-G1690","v":203.36},{"$f":"IF(G1690<0,IF(H1690=0,0,IF(OR(G1690=0,F1690=0),\"N.M.\",IF(ABS(H1690/G1690)>=10,\"N.M.\",H1690/(-G1690)))),IF(H1690=0,0,IF(OR(G1690=0,F1690=0),\"N.M.\",IF(ABS(H1690/G1690)>=10,\"N.M.\",H1690/G1690))))","v":"N.M."},null,203.36,0,{"$f":"+K1690-L1690","v":203.36},{"$f":"IF(L1690<0,IF(M1690=0,0,IF(OR(L1690=0,K1690=0),\"N.M.\",IF(ABS(M1690/L1690)>=10,\"N.M.\",M1690/(-L1690)))),IF(M1690=0,0,IF(OR(L1690=0,K1690=0),\"N.M.\",IF(ABS(M1690/L1690)>=10,\"N.M.\",M1690/L1690))))","v":"N.M."},null,null,203.36,0,{"$f":"+Q1690-R1690","v":203.36},{"$f":"IF(R1690<0,IF(S1690=0,0,IF(OR(R1690=0,Q1690=0),\"N.M.\",IF(ABS(S1690/R1690)>=10,\"N.M.\",S1690/(-R1690)))),IF(S1690=0,0,IF(OR(R1690=0,Q1690=0),\"N.M.\",IF(ABS(S1690/R1690)>=10,\"N.M.\",S1690/R1690))))","v":"N.M."},null,203.36,0,{"$f":"+V1690-W1690","v":203.36},{"$f":"IF(W1690<0,IF(X1690=0,0,IF(OR(W1690=0,V1690=0),\"N.M.\",IF(ABS(X1690/W1690)>=10,\"N.M.\",X1690/(-W1690)))),IF(X1690=0,0,IF(OR(W1690=0,V1690=0),\"N.M.\",IF(ABS(X1690/W1690)>=10,\"N.M.\",X1690/W1690))))","v":"N.M."}]
["%,V9301010","9301010","Publicity",null,null,0,0,{"$f":"+F1691-G1691","v":0},{"$f":"IF(G1691<0,IF(H1691=0,0,IF(OR(G1691=0,F1691=0),\"N.M.\",IF(ABS(H1691/G1691)>=10,\"N.M.\",H1691/(-G1691)))),IF(H1691=0,0,IF(OR(G1691=0,F1691=0),\"N.M.\",IF(ABS(H1691/G1691)>=10,\"N.M.\",H1691/G1691))))","v":0},null,0,0,{"$f":"+K1691-L1691","v":0},{"$f":"IF(L1691<0,IF(M1691=0,0,IF(OR(L1691=0,K1691=0),\"N.M.\",IF(ABS(M1691/L1691)>=10,\"N.M.\",M1691/(-L1691)))),IF(M1691=0,0,IF(OR(L1691=0,K1691=0),\"N.M.\",IF(ABS(M1691/L1691)>=10,\"N.M.\",M1691/L1691))))","v":0},null,null,0,0,{"$f":"+Q1691-R1691","v":0},{"$f":"IF(R1691<0,IF(S1691=0,0,IF(OR(R1691=0,Q1691=0),\"N.M.\",IF(ABS(S1691/R1691)>=10,\"N.M.\",S1691/(-R1691)))),IF(S1691=0,0,IF(OR(R1691=0,Q1691=0),\"N.M.\",IF(ABS(S1691/R1691)>=10,\"N.M.\",S1691/R1691))))","v":0},null,0,1.35,{"$f":"+V1691-W1691","v":-1.35},{"$f":"IF(W1691<0,IF(X1691=0,0,IF(OR(W1691=0,V1691=0),\"N.M.\",IF(ABS(X1691/W1691)>=10,\"N.M.\",X1691/(-W1691)))),IF(X1691=0,0,IF(OR(W1691=0,V1691=0),\"N.M.\",IF(ABS(X1691/W1691)>=10,\"N.M.\",X1691/W1691))))","v":"N.M."}]
["%,V9301012","9301012","Public Opinion Surveys",null,null,6644.85,0,{"$f":"+F1692-G1692","v":6644.85},{"$f":"IF(G1692<0,IF(H1692=0,0,IF(OR(G1692=0,F1692=0),\"N.M.\",IF(ABS(H1692/G1692)>=10,\"N.M.\",H1692/(-G1692)))),IF(H1692=0,0,IF(OR(G1692=0,F1692=0),\"N.M.\",IF(ABS(H1692/G1692)>=10,\"N.M.\",H1692/G1692))))","v":"N.M."},null,22490.04,12539.43,{"$f":"+K1692-L1692","v":9950.61},{"$f":"IF(L1692<0,IF(M1692=0,0,IF(OR(L1692=0,K1692=0),\"N.M.\",IF(ABS(M1692/L1692)>=10,\"N.M.\",M1692/(-L1692)))),IF(M1692=0,0,IF(OR(L1692=0,K1692=0),\"N.M.\",IF(ABS(M1692/L1692)>=10,\"N.M.\",M1692/L1692))))","v":0.79354563963433744},null,null,6644.85,0,{"$f":"+Q1692-R1692","v":6644.85},{"$f":"IF(R1692<0,IF(S1692=0,0,IF(OR(R1692=0,Q1692=0),\"N.M.\",IF(ABS(S1692/R1692)>=10,\"N.M.\",S1692/(-R1692)))),IF(S1692=0,0,IF(OR(R1692=0,Q1692=0),\"N.M.\",IF(ABS(S1692/R1692)>=10,\"N.M.\",S1692/R1692))))","v":"N.M."},null,26816.54,23060.989999999998,{"$f":"+V1692-W1692","v":3755.5500000000029},{"$f":"IF(W1692<0,IF(X1692=0,0,IF(OR(W1692=0,V1692=0),\"N.M.\",IF(ABS(X1692/W1692)>=10,\"N.M.\",X1692/(-W1692)))),IF(X1692=0,0,IF(OR(W1692=0,V1692=0),\"N.M.\",IF(ABS(X1692/W1692)>=10,\"N.M.\",X1692/W1692))))","v":0.16285293909758441}]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,227.23000000000002,211.33,{"$f":"+F1693-G1693","v":15.900000000000006},{"$f":"IF(G1693<0,IF(H1693=0,0,IF(OR(G1693=0,F1693=0),\"N.M.\",IF(ABS(H1693/G1693)>=10,\"N.M.\",H1693/(-G1693)))),IF(H1693=0,0,IF(OR(G1693=0,F1693=0),\"N.M.\",IF(ABS(H1693/G1693)>=10,\"N.M.\",H1693/G1693))))","v":7.5237779775706268E-2},null,8677.91,5508.32,{"$f":"+K1693-L1693","v":3169.59},{"$f":"IF(L1693<0,IF(M1693=0,0,IF(OR(L1693=0,K1693=0),\"N.M.\",IF(ABS(M1693/L1693)>=10,\"N.M.\",M1693/(-L1693)))),IF(M1693=0,0,IF(OR(L1693=0,K1693=0),\"N.M.\",IF(ABS(M1693/L1693)>=10,\"N.M.\",M1693/L1693))))","v":0.57541863943997451},null,null,4168.57,344.53000000000003,{"$f":"+Q1693-R1693","v":3824.0399999999995},{"$f":"IF(R1693<0,IF(S1693=0,0,IF(OR(R1693=0,Q1693=0),\"N.M.\",IF(ABS(S1693/R1693)>=10,\"N.M.\",S1693/(-R1693)))),IF(S1693=0,0,IF(OR(R1693=0,Q1693=0),\"N.M.\",IF(ABS(S1693/R1693)>=10,\"N.M.\",S1693/R1693))))","v":"N.M."},null,9487.39,8925.619999999999,{"$f":"+V1693-W1693","v":561.77000000000044},{"$f":"IF(W1693<0,IF(X1693=0,0,IF(OR(W1693=0,V1693=0),\"N.M.\",IF(ABS(X1693/W1693)>=10,\"N.M.\",X1693/(-W1693)))),IF(X1693=0,0,IF(OR(W1693=0,V1693=0),\"N.M.\",IF(ABS(X1693/W1693)>=10,\"N.M.\",X1693/W1693))))","v":6.2939045130758486E-2}]
["%,V9302000","9302000","Misc General Expenses",null,null,77681.13,10996.14,{"$f":"+F1694-G1694","v":66684.990000000005},{"$f":"IF(G1694<0,IF(H1694=0,0,IF(OR(G1694=0,F1694=0),\"N.M.\",IF(ABS(H1694/G1694)>=10,\"N.M.\",H1694/(-G1694)))),IF(H1694=0,0,IF(OR(G1694=0,F1694=0),\"N.M.\",IF(ABS(H1694/G1694)>=10,\"N.M.\",H1694/G1694))))","v":6.0643998712275407},null,276010.40700000001,232609.16,{"$f":"+K1694-L1694","v":43401.247000000003},{"$f":"IF(L1694<0,IF(M1694=0,0,IF(OR(L1694=0,K1694=0),\"N.M.\",IF(ABS(M1694/L1694)>=10,\"N.M.\",M1694/(-L1694)))),IF(M1694=0,0,IF(OR(L1694=0,K1694=0),\"N.M.\",IF(ABS(M1694/L1694)>=10,\"N.M.\",M1694/L1694))))","v":0.18658442771557235},null,null,118685.76000000001,41242.629999999997,{"$f":"+Q1694-R1694","v":77443.13},{"$f":"IF(R1694<0,IF(S1694=0,0,IF(OR(R1694=0,Q1694=0),\"N.M.\",IF(ABS(S1694/R1694)>=10,\"N.M.\",S1694/(-R1694)))),IF(S1694=0,0,IF(OR(R1694=0,Q1694=0),\"N.M.\",IF(ABS(S1694/R1694)>=10,\"N.M.\",S1694/R1694))))","v":1.8777447025080605},null,336797.15700000001,277988.16000000003,{"$f":"+V1694-W1694","v":58808.996999999974},{"$f":"IF(W1694<0,IF(X1694=0,0,IF(OR(W1694=0,V1694=0),\"N.M.\",IF(ABS(X1694/W1694)>=10,\"N.M.\",X1694/(-W1694)))),IF(X1694=0,0,IF(OR(W1694=0,V1694=0),\"N.M.\",IF(ABS(X1694/W1694)>=10,\"N.M.\",X1694/W1694))))","v":0.2115521646677325}]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,18691.021000000001,3536.4450000000002,{"$f":"+F1695-G1695","v":15154.576000000001},{"$f":"IF(G1695<0,IF(H1695=0,0,IF(OR(G1695=0,F1695=0),\"N.M.\",IF(ABS(H1695/G1695)>=10,\"N.M.\",H1695/(-G1695)))),IF(H1695=0,0,IF(OR(G1695=0,F1695=0),\"N.M.\",IF(ABS(H1695/G1695)>=10,\"N.M.\",H1695/G1695))))","v":4.2852570872726705},null,76496.432000000001,83336.229000000007,{"$f":"+K1695-L1695","v":-6839.7970000000059},{"$f":"IF(L1695<0,IF(M1695=0,0,IF(OR(L1695=0,K1695=0),\"N.M.\",IF(ABS(M1695/L1695)>=10,\"N.M.\",M1695/(-L1695)))),IF(M1695=0,0,IF(OR(L1695=0,K1695=0),\"N.M.\",IF(ABS(M1695/L1695)>=10,\"N.M.\",M1695/L1695))))","v":-8.2074712067905134E-2},null,null,33128.324000000001,35808.6,{"$f":"+Q1695-R1695","v":-2680.275999999998},{"$f":"IF(R1695<0,IF(S1695=0,0,IF(OR(R1695=0,Q1695=0),\"N.M.\",IF(ABS(S1695/R1695)>=10,\"N.M.\",S1695/(-R1695)))),IF(S1695=0,0,IF(OR(R1695=0,Q1695=0),\"N.M.\",IF(ABS(S1695/R1695)>=10,\"N.M.\",S1695/R1695))))","v":-7.4850063951117832E-2},null,81616.012000000002,78032.159000000014,{"$f":"+V1695-W1695","v":3583.8529999999882},{"$f":"IF(W1695<0,IF(X1695=0,0,IF(OR(W1695=0,V1695=0),\"N.M.\",IF(ABS(X1695/W1695)>=10,\"N.M.\",X1695/(-W1695)))),IF(X1695=0,0,IF(OR(W1695=0,V1695=0),\"N.M.\",IF(ABS(X1695/W1695)>=10,\"N.M.\",X1695/W1695))))","v":4.5927897496722957E-2}]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,{"$f":"+F1696-G1696","v":0},{"$f":"IF(G1696<0,IF(H1696=0,0,IF(OR(G1696=0,F1696=0),\"N.M.\",IF(ABS(H1696/G1696)>=10,\"N.M.\",H1696/(-G1696)))),IF(H1696=0,0,IF(OR(G1696=0,F1696=0),\"N.M.\",IF(ABS(H1696/G1696)>=10,\"N.M.\",H1696/G1696))))","v":0},null,17.89,584.32000000000005,{"$f":"+K1696-L1696","v":-566.43000000000006},{"$f":"IF(L1696<0,IF(M1696=0,0,IF(OR(L1696=0,K1696=0),\"N.M.\",IF(ABS(M1696/L1696)>=10,\"N.M.\",M1696/(-L1696)))),IF(M1696=0,0,IF(OR(L1696=0,K1696=0),\"N.M.\",IF(ABS(M1696/L1696)>=10,\"N.M.\",M1696/L1696))))","v":-0.96938321467688937},null,null,0,27.63,{"$f":"+Q1696-R1696","v":-27.63},{"$f":"IF(R1696<0,IF(S1696=0,0,IF(OR(R1696=0,Q1696=0),\"N.M.\",IF(ABS(S1696/R1696)>=10,\"N.M.\",S1696/(-R1696)))),IF(S1696=0,0,IF(OR(R1696=0,Q1696=0),\"N.M.\",IF(ABS(S1696/R1696)>=10,\"N.M.\",S1696/R1696))))","v":"N.M."},null,59.18,977.15000000000009,{"$f":"+V1696-W1696","v":-917.97000000000014},{"$f":"IF(W1696<0,IF(X1696=0,0,IF(OR(W1696=0,V1696=0),\"N.M.\",IF(ABS(X1696/W1696)>=10,\"N.M.\",X1696/(-W1696)))),IF(X1696=0,0,IF(OR(W1696=0,V1696=0),\"N.M.\",IF(ABS(X1696/W1696)>=10,\"N.M.\",X1696/W1696))))","v":-0.9394361152330758}]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,66.19,4269.9800000000005,{"$f":"+F1697-G1697","v":-4203.7900000000009},{"$f":"IF(G1697<0,IF(H1697=0,0,IF(OR(G1697=0,F1697=0),\"N.M.\",IF(ABS(H1697/G1697)>=10,\"N.M.\",H1697/(-G1697)))),IF(H1697=0,0,IF(OR(G1697=0,F1697=0),\"N.M.\",IF(ABS(H1697/G1697)>=10,\"N.M.\",H1697/G1697))))","v":-0.9844987564344565},null,32743.88,120525.32,{"$f":"+K1697-L1697","v":-87781.440000000002},{"$f":"IF(L1697<0,IF(M1697=0,0,IF(OR(L1697=0,K1697=0),\"N.M.\",IF(ABS(M1697/L1697)>=10,\"N.M.\",M1697/(-L1697)))),IF(M1697=0,0,IF(OR(L1697=0,K1697=0),\"N.M.\",IF(ABS(M1697/L1697)>=10,\"N.M.\",M1697/L1697))))","v":-0.72832364187043852},null,null,9346.35,4461.96,{"$f":"+Q1697-R1697","v":4884.3900000000003},{"$f":"IF(R1697<0,IF(S1697=0,0,IF(OR(R1697=0,Q1697=0),\"N.M.\",IF(ABS(S1697/R1697)>=10,\"N.M.\",S1697/(-R1697)))),IF(S1697=0,0,IF(OR(R1697=0,Q1697=0),\"N.M.\",IF(ABS(S1697/R1697)>=10,\"N.M.\",S1697/R1697))))","v":1.0946736411801092},null,32743.88,121863.19,{"$f":"+V1697-W1697","v":-89119.31},{"$f":"IF(W1697<0,IF(X1697=0,0,IF(OR(W1697=0,V1697=0),\"N.M.\",IF(ABS(X1697/W1697)>=10,\"N.M.\",X1697/(-W1697)))),IF(X1697=0,0,IF(OR(W1697=0,V1697=0),\"N.M.\",IF(ABS(X1697/W1697)>=10,\"N.M.\",X1697/W1697))))","v":-0.73130622955135183}]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,22373.920000000002,10407.81,{"$f":"+F1698-G1698","v":11966.110000000002},{"$f":"IF(G1698<0,IF(H1698=0,0,IF(OR(G1698=0,F1698=0),\"N.M.\",IF(ABS(H1698/G1698)>=10,\"N.M.\",H1698/(-G1698)))),IF(H1698=0,0,IF(OR(G1698=0,F1698=0),\"N.M.\",IF(ABS(H1698/G1698)>=10,\"N.M.\",H1698/G1698))))","v":1.1497241014199917},null,208305.04,164622.70000000001,{"$f":"+K1698-L1698","v":43682.34},{"$f":"IF(L1698<0,IF(M1698=0,0,IF(OR(L1698=0,K1698=0),\"N.M.\",IF(ABS(M1698/L1698)>=10,\"N.M.\",M1698/(-L1698)))),IF(M1698=0,0,IF(OR(L1698=0,K1698=0),\"N.M.\",IF(ABS(M1698/L1698)>=10,\"N.M.\",M1698/L1698))))","v":0.26534821746940118},null,null,79722.7,39831.24,{"$f":"+Q1698-R1698","v":39891.46},{"$f":"IF(R1698<0,IF(S1698=0,0,IF(OR(R1698=0,Q1698=0),\"N.M.\",IF(ABS(S1698/R1698)>=10,\"N.M.\",S1698/(-R1698)))),IF(S1698=0,0,IF(OR(R1698=0,Q1698=0),\"N.M.\",IF(ABS(S1698/R1698)>=10,\"N.M.\",S1698/R1698))))","v":1.0015118786158805},null,301272.73,213112.65000000002,{"$f":"+V1698-W1698","v":88160.079999999958},{"$f":"IF(W1698<0,IF(X1698=0,0,IF(OR(W1698=0,V1698=0),\"N.M.\",IF(ABS(X1698/W1698)>=10,\"N.M.\",X1698/(-W1698)))),IF(X1698=0,0,IF(OR(W1698=0,V1698=0),\"N.M.\",IF(ABS(X1698/W1698)>=10,\"N.M.\",X1698/W1698))))","v":0.41367830581619602}]
["%,V9310001","9310001","Rents - Real Property",null,null,800,800,{"$f":"+F1699-G1699","v":0},{"$f":"IF(G1699<0,IF(H1699=0,0,IF(OR(G1699=0,F1699=0),\"N.M.\",IF(ABS(H1699/G1699)>=10,\"N.M.\",H1699/(-G1699)))),IF(H1699=0,0,IF(OR(G1699=0,F1699=0),\"N.M.\",IF(ABS(H1699/G1699)>=10,\"N.M.\",H1699/G1699))))","v":0},null,8800,8000,{"$f":"+K1699-L1699","v":800},{"$f":"IF(L1699<0,IF(M1699=0,0,IF(OR(L1699=0,K1699=0),\"N.M.\",IF(ABS(M1699/L1699)>=10,\"N.M.\",M1699/(-L1699)))),IF(M1699=0,0,IF(OR(L1699=0,K1699=0),\"N.M.\",IF(ABS(M1699/L1699)>=10,\"N.M.\",M1699/L1699))))","v":0.1},null,null,2400,2400,{"$f":"+Q1699-R1699","v":0},{"$f":"IF(R1699<0,IF(S1699=0,0,IF(OR(R1699=0,Q1699=0),\"N.M.\",IF(ABS(S1699/R1699)>=10,\"N.M.\",S1699/(-R1699)))),IF(S1699=0,0,IF(OR(R1699=0,Q1699=0),\"N.M.\",IF(ABS(S1699/R1699)>=10,\"N.M.\",S1699/R1699))))","v":0},null,18233.71,19180.11,{"$f":"+V1699-W1699","v":-946.40000000000146},{"$f":"IF(W1699<0,IF(X1699=0,0,IF(OR(W1699=0,V1699=0),\"N.M.\",IF(ABS(X1699/W1699)>=10,\"N.M.\",X1699/(-W1699)))),IF(X1699=0,0,IF(OR(W1699=0,V1699=0),\"N.M.\",IF(ABS(X1699/W1699)>=10,\"N.M.\",X1699/W1699))))","v":-4.9342782705625851E-2}]
["%,V9310002","9310002","Rents - Personal Property",null,null,3496.41,4288.21,{"$f":"+F1700-G1700","v":-791.80000000000018},{"$f":"IF(G1700<0,IF(H1700=0,0,IF(OR(G1700=0,F1700=0),\"N.M.\",IF(ABS(H1700/G1700)>=10,\"N.M.\",H1700/(-G1700)))),IF(H1700=0,0,IF(OR(G1700=0,F1700=0),\"N.M.\",IF(ABS(H1700/G1700)>=10,\"N.M.\",H1700/G1700))))","v":-0.18464580792451865},null,39897.75,44011.11,{"$f":"+K1700-L1700","v":-4113.3600000000006},{"$f":"IF(L1700<0,IF(M1700=0,0,IF(OR(L1700=0,K1700=0),\"N.M.\",IF(ABS(M1700/L1700)>=10,\"N.M.\",M1700/(-L1700)))),IF(M1700=0,0,IF(OR(L1700=0,K1700=0),\"N.M.\",IF(ABS(M1700/L1700)>=10,\"N.M.\",M1700/L1700))))","v":-9.3461855426959256E-2},null,null,10994.69,12993.98,{"$f":"+Q1700-R1700","v":-1999.2899999999991},{"$f":"IF(R1700<0,IF(S1700=0,0,IF(OR(R1700=0,Q1700=0),\"N.M.\",IF(ABS(S1700/R1700)>=10,\"N.M.\",S1700/(-R1700)))),IF(S1700=0,0,IF(OR(R1700=0,Q1700=0),\"N.M.\",IF(ABS(S1700/R1700)>=10,\"N.M.\",S1700/R1700))))","v":-0.15386278876833728},null,48451.95,53082.98,{"$f":"+V1700-W1700","v":-4631.0300000000061},{"$f":"IF(W1700<0,IF(X1700=0,0,IF(OR(W1700=0,V1700=0),\"N.M.\",IF(ABS(X1700/W1700)>=10,\"N.M.\",X1700/(-W1700)))),IF(X1700=0,0,IF(OR(W1700=0,V1700=0),\"N.M.\",IF(ABS(X1700/W1700)>=10,\"N.M.\",X1700/W1700))))","v":-8.7241334228033277E-2}]
["%,V9350000","9350000","Maintenance of General Plant",null,null,770.46,1725.98,{"$f":"+F1701-G1701","v":-955.52},{"$f":"IF(G1701<0,IF(H1701=0,0,IF(OR(G1701=0,F1701=0),\"N.M.\",IF(ABS(H1701/G1701)>=10,\"N.M.\",H1701/(-G1701)))),IF(H1701=0,0,IF(OR(G1701=0,F1701=0),\"N.M.\",IF(ABS(H1701/G1701)>=10,\"N.M.\",H1701/G1701))))","v":-0.55361012294464595},null,3563.42,21702.240000000002,{"$f":"+K1701-L1701","v":-18138.82},{"$f":"IF(L1701<0,IF(M1701=0,0,IF(OR(L1701=0,K1701=0),\"N.M.\",IF(ABS(M1701/L1701)>=10,\"N.M.\",M1701/(-L1701)))),IF(M1701=0,0,IF(OR(L1701=0,K1701=0),\"N.M.\",IF(ABS(M1701/L1701)>=10,\"N.M.\",M1701/L1701))))","v":-0.83580404603395775},null,null,1324.7,-9139.93,{"$f":"+Q1701-R1701","v":10464.630000000001},{"$f":"IF(R1701<0,IF(S1701=0,0,IF(OR(R1701=0,Q1701=0),\"N.M.\",IF(ABS(S1701/R1701)>=10,\"N.M.\",S1701/(-R1701)))),IF(S1701=0,0,IF(OR(R1701=0,Q1701=0),\"N.M.\",IF(ABS(S1701/R1701)>=10,\"N.M.\",S1701/R1701))))","v":1.1449354644948047},null,6998.76,25190.390000000003,{"$f":"+V1701-W1701","v":-18191.630000000005},{"$f":"IF(W1701<0,IF(X1701=0,0,IF(OR(W1701=0,V1701=0),\"N.M.\",IF(ABS(X1701/W1701)>=10,\"N.M.\",X1701/(-W1701)))),IF(X1701=0,0,IF(OR(W1701=0,V1701=0),\"N.M.\",IF(ABS(X1701/W1701)>=10,\"N.M.\",X1701/W1701))))","v":-0.72216547659643227}]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,30397.47,122038.47,{"$f":"+F1702-G1702","v":-91641},{"$f":"IF(G1702<0,IF(H1702=0,0,IF(OR(G1702=0,F1702=0),\"N.M.\",IF(ABS(H1702/G1702)>=10,\"N.M.\",H1702/(-G1702)))),IF(H1702=0,0,IF(OR(G1702=0,F1702=0),\"N.M.\",IF(ABS(H1702/G1702)>=10,\"N.M.\",H1702/G1702))))","v":-0.7509189520320928},null,187013.32,759928.87,{"$f":"+K1702-L1702","v":-572915.55000000005},{"$f":"IF(L1702<0,IF(M1702=0,0,IF(OR(L1702=0,K1702=0),\"N.M.\",IF(ABS(M1702/L1702)>=10,\"N.M.\",M1702/(-L1702)))),IF(M1702=0,0,IF(OR(L1702=0,K1702=0),\"N.M.\",IF(ABS(M1702/L1702)>=10,\"N.M.\",M1702/L1702))))","v":-0.75390680972549451},null,null,100449.41,273131.53000000003,{"$f":"+Q1702-R1702","v":-172682.12000000002},{"$f":"IF(R1702<0,IF(S1702=0,0,IF(OR(R1702=0,Q1702=0),\"N.M.\",IF(ABS(S1702/R1702)>=10,\"N.M.\",S1702/(-R1702)))),IF(S1702=0,0,IF(OR(R1702=0,Q1702=0),\"N.M.\",IF(ABS(S1702/R1702)>=10,\"N.M.\",S1702/R1702))))","v":-0.63223063261865087},null,477945.09,955079.54,{"$f":"+V1702-W1702","v":-477134.45},{"$f":"IF(W1702<0,IF(X1702=0,0,IF(OR(W1702=0,V1702=0),\"N.M.\",IF(ABS(X1702/W1702)>=10,\"N.M.\",X1702/(-W1702)))),IF(X1702=0,0,IF(OR(W1702=0,V1702=0),\"N.M.\",IF(ABS(X1702/W1702)>=10,\"N.M.\",X1702/W1702))))","v":-0.4995756164978678}]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1457.3,5596.62,{"$f":"+F1703-G1703","v":-4139.32},{"$f":"IF(G1703<0,IF(H1703=0,0,IF(OR(G1703=0,F1703=0),\"N.M.\",IF(ABS(H1703/G1703)>=10,\"N.M.\",H1703/(-G1703)))),IF(H1703=0,0,IF(OR(G1703=0,F1703=0),\"N.M.\",IF(ABS(H1703/G1703)>=10,\"N.M.\",H1703/G1703))))","v":-0.73961069359720688},null,16147.24,8111.16,{"$f":"+K1703-L1703","v":8036.08},{"$f":"IF(L1703<0,IF(M1703=0,0,IF(OR(L1703=0,K1703=0),\"N.M.\",IF(ABS(M1703/L1703)>=10,\"N.M.\",M1703/(-L1703)))),IF(M1703=0,0,IF(OR(L1703=0,K1703=0),\"N.M.\",IF(ABS(M1703/L1703)>=10,\"N.M.\",M1703/L1703))))","v":0.99074361743573058},null,null,4485.29,6599.1100000000006,{"$f":"+Q1703-R1703","v":-2113.8200000000006},{"$f":"IF(R1703<0,IF(S1703=0,0,IF(OR(R1703=0,Q1703=0),\"N.M.\",IF(ABS(S1703/R1703)>=10,\"N.M.\",S1703/(-R1703)))),IF(S1703=0,0,IF(OR(R1703=0,Q1703=0),\"N.M.\",IF(ABS(S1703/R1703)>=10,\"N.M.\",S1703/R1703))))","v":-0.32031895210111672},null,22141.739999999998,8109.65,{"$f":"+V1703-W1703","v":14032.089999999998},{"$f":"IF(W1703<0,IF(X1703=0,0,IF(OR(W1703=0,V1703=0),\"N.M.\",IF(ABS(X1703/W1703)>=10,\"N.M.\",X1703/(-W1703)))),IF(X1703=0,0,IF(OR(W1703=0,V1703=0),\"N.M.\",IF(ABS(X1703/W1703)>=10,\"N.M.\",X1703/W1703))))","v":1.7302953888268913}]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,385.15000000000003,{"$f":"+F1704-G1704","v":-385.15000000000003},{"$f":"IF(G1704<0,IF(H1704=0,0,IF(OR(G1704=0,F1704=0),\"N.M.\",IF(ABS(H1704/G1704)>=10,\"N.M.\",H1704/(-G1704)))),IF(H1704=0,0,IF(OR(G1704=0,F1704=0),\"N.M.\",IF(ABS(H1704/G1704)>=10,\"N.M.\",H1704/G1704))))","v":"N.M."},null,0,3789.14,{"$f":"+K1704-L1704","v":-3789.14},{"$f":"IF(L1704<0,IF(M1704=0,0,IF(OR(L1704=0,K1704=0),\"N.M.\",IF(ABS(M1704/L1704)>=10,\"N.M.\",M1704/(-L1704)))),IF(M1704=0,0,IF(OR(L1704=0,K1704=0),\"N.M.\",IF(ABS(M1704/L1704)>=10,\"N.M.\",M1704/L1704))))","v":"N.M."},null,null,0,1130.1000000000001,{"$f":"+Q1704-R1704","v":-1130.1000000000001},{"$f":"IF(R1704<0,IF(S1704=0,0,IF(OR(R1704=0,Q1704=0),\"N.M.\",IF(ABS(S1704/R1704)>=10,\"N.M.\",S1704/(-R1704)))),IF(S1704=0,0,IF(OR(R1704=0,Q1704=0),\"N.M.\",IF(ABS(S1704/R1704)>=10,\"N.M.\",S1704/R1704))))","v":"N.M."},null,753.09,4624.24,{"$f":"+V1704-W1704","v":-3871.1499999999996},{"$f":"IF(W1704<0,IF(X1704=0,0,IF(OR(W1704=0,V1704=0),\"N.M.\",IF(ABS(X1704/W1704)>=10,\"N.M.\",X1704/(-W1704)))),IF(X1704=0,0,IF(OR(W1704=0,V1704=0),\"N.M.\",IF(ABS(X1704/W1704)>=10,\"N.M.\",X1704/W1704))))","v":-0.83714296835804369}]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,74113.58,{"$f":"+F1705-G1705","v":-74113.58},{"$f":"IF(G1705<0,IF(H1705=0,0,IF(OR(G1705=0,F1705=0),\"N.M.\",IF(ABS(H1705/G1705)>=10,\"N.M.\",H1705/(-G1705)))),IF(H1705=0,0,IF(OR(G1705=0,F1705=0),\"N.M.\",IF(ABS(H1705/G1705)>=10,\"N.M.\",H1705/G1705))))","v":"N.M."},null,0,940368.62,{"$f":"+K1705-L1705","v":-940368.62},{"$f":"IF(L1705<0,IF(M1705=0,0,IF(OR(L1705=0,K1705=0),\"N.M.\",IF(ABS(M1705/L1705)>=10,\"N.M.\",M1705/(-L1705)))),IF(M1705=0,0,IF(OR(L1705=0,K1705=0),\"N.M.\",IF(ABS(M1705/L1705)>=10,\"N.M.\",M1705/L1705))))","v":"N.M."},null,null,0,221068.5,{"$f":"+Q1705-R1705","v":-221068.5},{"$f":"IF(R1705<0,IF(S1705=0,0,IF(OR(R1705=0,Q1705=0),\"N.M.\",IF(ABS(S1705/R1705)>=10,\"N.M.\",S1705/(-R1705)))),IF(S1705=0,0,IF(OR(R1705=0,Q1705=0),\"N.M.\",IF(ABS(S1705/R1705)>=10,\"N.M.\",S1705/R1705))))","v":"N.M."},null,177835.11000000002,1105371.5,{"$f":"+V1705-W1705","v":-927536.39},{"$f":"IF(W1705<0,IF(X1705=0,0,IF(OR(W1705=0,V1705=0),\"N.M.\",IF(ABS(X1705/W1705)>=10,\"N.M.\",X1705/(-W1705)))),IF(X1705=0,0,IF(OR(W1705=0,V1705=0),\"N.M.\",IF(ABS(X1705/W1705)>=10,\"N.M.\",X1705/W1705))))","v":-0.83911733747432427}]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,59939.46,{"$f":"+F1706-G1706","v":-59939.46},{"$f":"IF(G1706<0,IF(H1706=0,0,IF(OR(G1706=0,F1706=0),\"N.M.\",IF(ABS(H1706/G1706)>=10,\"N.M.\",H1706/(-G1706)))),IF(H1706=0,0,IF(OR(G1706=0,F1706=0),\"N.M.\",IF(ABS(H1706/G1706)>=10,\"N.M.\",H1706/G1706))))","v":"N.M."},null,0,812103.74,{"$f":"+K1706-L1706","v":-812103.74},{"$f":"IF(L1706<0,IF(M1706=0,0,IF(OR(L1706=0,K1706=0),\"N.M.\",IF(ABS(M1706/L1706)>=10,\"N.M.\",M1706/(-L1706)))),IF(M1706=0,0,IF(OR(L1706=0,K1706=0),\"N.M.\",IF(ABS(M1706/L1706)>=10,\"N.M.\",M1706/L1706))))","v":"N.M."},null,null,0,255145.02000000002,{"$f":"+Q1706-R1706","v":-255145.02000000002},{"$f":"IF(R1706<0,IF(S1706=0,0,IF(OR(R1706=0,Q1706=0),\"N.M.\",IF(ABS(S1706/R1706)>=10,\"N.M.\",S1706/(-R1706)))),IF(S1706=0,0,IF(OR(R1706=0,Q1706=0),\"N.M.\",IF(ABS(S1706/R1706)>=10,\"N.M.\",S1706/R1706))))","v":"N.M."},null,127581.96,973087.19,{"$f":"+V1706-W1706","v":-845505.23},{"$f":"IF(W1706<0,IF(X1706=0,0,IF(OR(W1706=0,V1706=0),\"N.M.\",IF(ABS(X1706/W1706)>=10,\"N.M.\",X1706/(-W1706)))),IF(X1706=0,0,IF(OR(W1706=0,V1706=0),\"N.M.\",IF(ABS(X1706/W1706)>=10,\"N.M.\",X1706/W1706))))","v":-0.86888948769328678}]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,{"$f":"+F1707-G1707","v":0},{"$f":"IF(G1707<0,IF(H1707=0,0,IF(OR(G1707=0,F1707=0),\"N.M.\",IF(ABS(H1707/G1707)>=10,\"N.M.\",H1707/(-G1707)))),IF(H1707=0,0,IF(OR(G1707=0,F1707=0),\"N.M.\",IF(ABS(H1707/G1707)>=10,\"N.M.\",H1707/G1707))))","v":0},null,0,0,{"$f":"+K1707-L1707","v":0},{"$f":"IF(L1707<0,IF(M1707=0,0,IF(OR(L1707=0,K1707=0),\"N.M.\",IF(ABS(M1707/L1707)>=10,\"N.M.\",M1707/(-L1707)))),IF(M1707=0,0,IF(OR(L1707=0,K1707=0),\"N.M.\",IF(ABS(M1707/L1707)>=10,\"N.M.\",M1707/L1707))))","v":0},null,null,0,0,{"$f":"+Q1707-R1707","v":0},{"$f":"IF(R1707<0,IF(S1707=0,0,IF(OR(R1707=0,Q1707=0),\"N.M.\",IF(ABS(S1707/R1707)>=10,\"N.M.\",S1707/(-R1707)))),IF(S1707=0,0,IF(OR(R1707=0,Q1707=0),\"N.M.\",IF(ABS(S1707/R1707)>=10,\"N.M.\",S1707/R1707))))","v":0},null,0,3.72,{"$f":"+V1707-W1707","v":-3.72},{"$f":"IF(W1707<0,IF(X1707=0,0,IF(OR(W1707=0,V1707=0),\"N.M.\",IF(ABS(X1707/W1707)>=10,\"N.M.\",X1707/(-W1707)))),IF(X1707=0,0,IF(OR(W1707=0,V1707=0),\"N.M.\",IF(ABS(X1707/W1707)>=10,\"N.M.\",X1707/W1707))))","v":"N.M."}]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,{"$f":"+F1708-G1708","v":0},{"$f":"IF(G1708<0,IF(H1708=0,0,IF(OR(G1708=0,F1708=0),\"N.M.\",IF(ABS(H1708/G1708)>=10,\"N.M.\",H1708/(-G1708)))),IF(H1708=0,0,IF(OR(G1708=0,F1708=0),\"N.M.\",IF(ABS(H1708/G1708)>=10,\"N.M.\",H1708/G1708))))","v":0},null,0,98.31,{"$f":"+K1708-L1708","v":-98.31},{"$f":"IF(L1708<0,IF(M1708=0,0,IF(OR(L1708=0,K1708=0),\"N.M.\",IF(ABS(M1708/L1708)>=10,\"N.M.\",M1708/(-L1708)))),IF(M1708=0,0,IF(OR(L1708=0,K1708=0),\"N.M.\",IF(ABS(M1708/L1708)>=10,\"N.M.\",M1708/L1708))))","v":"N.M."},null,null,0,0,{"$f":"+Q1708-R1708","v":0},{"$f":"IF(R1708<0,IF(S1708=0,0,IF(OR(R1708=0,Q1708=0),\"N.M.\",IF(ABS(S1708/R1708)>=10,\"N.M.\",S1708/(-R1708)))),IF(S1708=0,0,IF(OR(R1708=0,Q1708=0),\"N.M.\",IF(ABS(S1708/R1708)>=10,\"N.M.\",S1708/R1708))))","v":0},null,0,98.31,{"$f":"+V1708-W1708","v":-98.31},{"$f":"IF(W1708<0,IF(X1708=0,0,IF(OR(W1708=0,V1708=0),\"N.M.\",IF(ABS(X1708/W1708)>=10,\"N.M.\",X1708/(-W1708)))),IF(X1708=0,0,IF(OR(W1708=0,V1708=0),\"N.M.\",IF(ABS(X1708/W1708)>=10,\"N.M.\",X1708/W1708))))","v":"N.M."}]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,63.32,{"$f":"+F1709-G1709","v":-63.32},{"$f":"IF(G1709<0,IF(H1709=0,0,IF(OR(G1709=0,F1709=0),\"N.M.\",IF(ABS(H1709/G1709)>=10,\"N.M.\",H1709/(-G1709)))),IF(H1709=0,0,IF(OR(G1709=0,F1709=0),\"N.M.\",IF(ABS(H1709/G1709)>=10,\"N.M.\",H1709/G1709))))","v":"N.M."},null,0,4718.55,{"$f":"+K1709-L1709","v":-4718.55},{"$f":"IF(L1709<0,IF(M1709=0,0,IF(OR(L1709=0,K1709=0),\"N.M.\",IF(ABS(M1709/L1709)>=10,\"N.M.\",M1709/(-L1709)))),IF(M1709=0,0,IF(OR(L1709=0,K1709=0),\"N.M.\",IF(ABS(M1709/L1709)>=10,\"N.M.\",M1709/L1709))))","v":"N.M."},null,null,0,3498.04,{"$f":"+Q1709-R1709","v":-3498.04},{"$f":"IF(R1709<0,IF(S1709=0,0,IF(OR(R1709=0,Q1709=0),\"N.M.\",IF(ABS(S1709/R1709)>=10,\"N.M.\",S1709/(-R1709)))),IF(S1709=0,0,IF(OR(R1709=0,Q1709=0),\"N.M.\",IF(ABS(S1709/R1709)>=10,\"N.M.\",S1709/R1709))))","v":"N.M."},null,394.16,6162.12,{"$f":"+V1709-W1709","v":-5767.96},{"$f":"IF(W1709<0,IF(X1709=0,0,IF(OR(W1709=0,V1709=0),\"N.M.\",IF(ABS(X1709/W1709)>=10,\"N.M.\",X1709/(-W1709)))),IF(X1709=0,0,IF(OR(W1709=0,V1709=0),\"N.M.\",IF(ABS(X1709/W1709)>=10,\"N.M.\",X1709/W1709))))","v":-0.93603500094123449}]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1852.16,0,{"$f":"+F1710-G1710","v":1852.16},{"$f":"IF(G1710<0,IF(H1710=0,0,IF(OR(G1710=0,F1710=0),\"N.M.\",IF(ABS(H1710/G1710)>=10,\"N.M.\",H1710/(-G1710)))),IF(H1710=0,0,IF(OR(G1710=0,F1710=0),\"N.M.\",IF(ABS(H1710/G1710)>=10,\"N.M.\",H1710/G1710))))","v":"N.M."},null,12445.75,0,{"$f":"+K1710-L1710","v":12445.75},{"$f":"IF(L1710<0,IF(M1710=0,0,IF(OR(L1710=0,K1710=0),\"N.M.\",IF(ABS(M1710/L1710)>=10,\"N.M.\",M1710/(-L1710)))),IF(M1710=0,0,IF(OR(L1710=0,K1710=0),\"N.M.\",IF(ABS(M1710/L1710)>=10,\"N.M.\",M1710/L1710))))","v":"N.M."},null,null,6189.4400000000005,0,{"$f":"+Q1710-R1710","v":6189.4400000000005},{"$f":"IF(R1710<0,IF(S1710=0,0,IF(OR(R1710=0,Q1710=0),\"N.M.\",IF(ABS(S1710/R1710)>=10,\"N.M.\",S1710/(-R1710)))),IF(S1710=0,0,IF(OR(R1710=0,Q1710=0),\"N.M.\",IF(ABS(S1710/R1710)>=10,\"N.M.\",S1710/R1710))))","v":"N.M."},null,12445.75,0,{"$f":"+V1710-W1710","v":12445.75},{"$f":"IF(W1710<0,IF(X1710=0,0,IF(OR(W1710=0,V1710=0),\"N.M.\",IF(ABS(X1710/W1710)>=10,\"N.M.\",X1710/(-W1710)))),IF(X1710=0,0,IF(OR(W1710=0,V1710=0),\"N.M.\",IF(ABS(X1710/W1710)>=10,\"N.M.\",X1710/W1710))))","v":"N.M."}]
["%,V9352000","9352000","Maint of Computer Software",null,null,78786.710000000006,0,{"$f":"+F1711-G1711","v":78786.710000000006},{"$f":"IF(G1711<0,IF(H1711=0,0,IF(OR(G1711=0,F1711=0),\"N.M.\",IF(ABS(H1711/G1711)>=10,\"N.M.\",H1711/(-G1711)))),IF(H1711=0,0,IF(OR(G1711=0,F1711=0),\"N.M.\",IF(ABS(H1711/G1711)>=10,\"N.M.\",H1711/G1711))))","v":"N.M."},null,694500.75,0,{"$f":"+K1711-L1711","v":694500.75},{"$f":"IF(L1711<0,IF(M1711=0,0,IF(OR(L1711=0,K1711=0),\"N.M.\",IF(ABS(M1711/L1711)>=10,\"N.M.\",M1711/(-L1711)))),IF(M1711=0,0,IF(OR(L1711=0,K1711=0),\"N.M.\",IF(ABS(M1711/L1711)>=10,\"N.M.\",M1711/L1711))))","v":"N.M."},null,null,228575.25,0,{"$f":"+Q1711-R1711","v":228575.25},{"$f":"IF(R1711<0,IF(S1711=0,0,IF(OR(R1711=0,Q1711=0),\"N.M.\",IF(ABS(S1711/R1711)>=10,\"N.M.\",S1711/(-R1711)))),IF(S1711=0,0,IF(OR(R1711=0,Q1711=0),\"N.M.\",IF(ABS(S1711/R1711)>=10,\"N.M.\",S1711/R1711))))","v":"N.M."},null,694500.75,0,{"$f":"+V1711-W1711","v":694500.75},{"$f":"IF(W1711<0,IF(X1711=0,0,IF(OR(W1711=0,V1711=0),\"N.M.\",IF(ABS(X1711/W1711)>=10,\"N.M.\",X1711/(-W1711)))),IF(X1711=0,0,IF(OR(W1711=0,V1711=0),\"N.M.\",IF(ABS(X1711/W1711)>=10,\"N.M.\",X1711/W1711))))","v":"N.M."}]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,12000.23,0,{"$f":"+F1712-G1712","v":12000.23},{"$f":"IF(G1712<0,IF(H1712=0,0,IF(OR(G1712=0,F1712=0),\"N.M.\",IF(ABS(H1712/G1712)>=10,\"N.M.\",H1712/(-G1712)))),IF(H1712=0,0,IF(OR(G1712=0,F1712=0),\"N.M.\",IF(ABS(H1712/G1712)>=10,\"N.M.\",H1712/G1712))))","v":"N.M."},null,95752.34,0,{"$f":"+K1712-L1712","v":95752.34},{"$f":"IF(L1712<0,IF(M1712=0,0,IF(OR(L1712=0,K1712=0),\"N.M.\",IF(ABS(M1712/L1712)>=10,\"N.M.\",M1712/(-L1712)))),IF(M1712=0,0,IF(OR(L1712=0,K1712=0),\"N.M.\",IF(ABS(M1712/L1712)>=10,\"N.M.\",M1712/L1712))))","v":"N.M."},null,null,25298.400000000001,0,{"$f":"+Q1712-R1712","v":25298.400000000001},{"$f":"IF(R1712<0,IF(S1712=0,0,IF(OR(R1712=0,Q1712=0),\"N.M.\",IF(ABS(S1712/R1712)>=10,\"N.M.\",S1712/(-R1712)))),IF(S1712=0,0,IF(OR(R1712=0,Q1712=0),\"N.M.\",IF(ABS(S1712/R1712)>=10,\"N.M.\",S1712/R1712))))","v":"N.M."},null,95752.34,0,{"$f":"+V1712-W1712","v":95752.34},{"$f":"IF(W1712<0,IF(X1712=0,0,IF(OR(W1712=0,V1712=0),\"N.M.\",IF(ABS(X1712/W1712)>=10,\"N.M.\",X1712/(-W1712)))),IF(X1712=0,0,IF(OR(W1712=0,V1712=0),\"N.M.\",IF(ABS(X1712/W1712)>=10,\"N.M.\",X1712/W1712))))","v":"N.M."}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-935","Line 198","TOTAL Elec. Op and Maint Expns (Total 80, 112, 131, 156, 164, 171, 178, 197)",null,null,36138721.316999957,39358762.766999945,{"$f":"+F1713-G1713","v":-3220041.4499999881},{"$f":"IF(G1713<0,IF(H1713=0,0,IF(OR(G1713=0,F1713=0),\"N.M.\",IF(ABS(H1713/G1713)>=10,\"N.M.\",H1713/(-G1713)))),IF(H1713=0,0,IF(OR(G1713=0,F1713=0),\"N.M.\",IF(ABS(H1713/G1713)>=10,\"N.M.\",H1713/G1713))))","v":-8.1812567866076505E-2},null,412678220.86699969,384527985.15899998,{"$f":"+K1713-L1713","v":28150235.707999706},{"$f":"IF(L1713<0,IF(M1713=0,0,IF(OR(L1713=0,K1713=0),\"N.M.\",IF(ABS(M1713/L1713)>=10,\"N.M.\",M1713/(-L1713)))),IF(M1713=0,0,IF(OR(L1713=0,K1713=0),\"N.M.\",IF(ABS(M1713/L1713)>=10,\"N.M.\",M1713/L1713))))","v":7.320724835244373E-2},null,null,100482145.844,118172485.39999995,{"$f":"+Q1713-R1713","v":-17690339.55599995},{"$f":"IF(R1713<0,IF(S1713=0,0,IF(OR(R1713=0,Q1713=0),\"N.M.\",IF(ABS(S1713/R1713)>=10,\"N.M.\",S1713/(-R1713)))),IF(S1713=0,0,IF(OR(R1713=0,Q1713=0),\"N.M.\",IF(ABS(S1713/R1713)>=10,\"N.M.\",S1713/R1713))))","v":-0.14969931025923872},null,482990629.22699958,437734822.74499995,{"$f":"+V1713-W1713","v":45255806.481999636},{"$f":"IF(W1713<0,IF(X1713=0,0,IF(OR(W1713=0,V1713=0),\"N.M.\",IF(ABS(X1713/W1713)>=10,\"N.M.\",X1713/(-W1713)))),IF(X1713=0,0,IF(OR(W1713=0,V1713=0),\"N.M.\",IF(ABS(X1713/W1713)>=10,\"N.M.\",X1713/W1713))))","v":0.10338635203433007}]
[null,null,null,null," "]

{"sheet":"O&M QRT","index":3,"n_rows":864,"n_cols":25,"rows_kept":864,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER","%,LACTUALS,SPER-1YR","%,C","%,C",null,"%,LACTUALS,SYTD","%,LACTUALS,SYTD-1YR","%,C","%,C",null,null,"%,LACTUALS,SQTR","%,LACTUALS,SQTR-1YR","%,C","%,C",null,"%,LACTUALS,SROLLING12","%,LACTUALS,SROLNG12-1Y","%,C","%,C"]
[null,null,"Kentucky Power Corp Consol",null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,null,"Kentucky Power Corp Consol",null,null,null,null,"Kentucky Power Corp Consol"]
[null,null,"October 2025",null,null,null,"As of: Oct 2025",null,null,null,null,"As of: Oct 2025",null,null,null,null,null,"As of: Oct 2025",null,null,null,null,"As of: Oct 2025"]
[null,"Run Date: 11/08/2025  10:20 AM"]
[null,"GLR6283P","Rpt ID: FERC_IS1      Layout: FERC_IS1",null,null,"ONE MONTH ENDED",null,"Variance",null,null,"YEAR TO DATE",null,"Variance",null,null,null,"THREE MONTHS ENDED",null,"Variance",null,null,"TWELVE MONTHS ENDED",null,"Variance"]
[null,"KYP_CORP_CONSOL","V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS",null,null,"2025",2024,"$","%",null,"2025",2024,"$","%","Explanation",null,"2025",2024,"$","%",null,"2025",2024,"$","%"]
[]
[null,null,"OPERATING AND MAINTENANCE DETAIL"]
[null,null,"FERC Page 320                    QUARTERLY"]
[null,1,"1. POWER PRODUCTION AND OTHER POWER SUPPLYEXPENSES"]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F11-G11","v":118207.77000000002},{"$f":"IF(AND(F11=0,G11=0),\"\",IF(OR(F11=0,G11=0),100%,(+H11/G11)))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K11-L11","v":-240837.27000000002},{"$f":"IF(AND(K11=0,L11=0),\"\",IF(OR(K11=0,L11=0),100%,(+M11/L11)))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q11-R11","v":107578.06000000006},{"$f":"IF(AND(Q11=0,R11=0),\"\",IF(OR(Q11=0,R11=0),100%,(+S11/R11)))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V11-W11","v":-403223.14999999944},{"$f":"IF(AND(V11=0,W11=0),\"\",IF(OR(V11=0,W11=0),100%,(+X11/W11)))","v":-8.7861377262196963E-2}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F12-G12","v":0},{"$f":"IF(AND(F12=0,G12=0),\"\",IF(OR(F12=0,G12=0),100%,(+H12/G12)))","v":""},null,64.34,0,{"$f":"+K12-L12","v":64.34},{"$f":"IF(AND(K12=0,L12=0),\"\",IF(OR(K12=0,L12=0),100%,(+M12/L12)))","v":1},null,null,64.34,0,{"$f":"+Q12-R12","v":64.34},{"$f":"IF(AND(Q12=0,R12=0),\"\",IF(OR(Q12=0,R12=0),100%,(+S12/R12)))","v":1},null,64.34,0,{"$f":"+V12-W12","v":64.34},{"$f":"IF(AND(V12=0,W12=0),\"\",IF(OR(V12=0,W12=0),100%,(+X12/W12)))","v":1}]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F13-G13","v":0},{"$f":"IF(AND(F13=0,G13=0),\"\",IF(OR(F13=0,G13=0),100%,(+H13/G13)))","v":""},null,0,0,{"$f":"+K13-L13","v":0},{"$f":"IF(AND(K13=0,L13=0),\"\",IF(OR(K13=0,L13=0),100%,(+M13/L13)))","v":""},null,null,0,0,{"$f":"+Q13-R13","v":0},{"$f":"IF(AND(Q13=0,R13=0),\"\",IF(OR(Q13=0,R13=0),100%,(+S13/R13)))","v":""},null,0,0,{"$f":"+V13-W13","v":0},{"$f":"IF(AND(V13=0,W13=0),\"\",IF(OR(V13=0,W13=0),100%,(+X13/W13)))","v":""}]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F14-G14","v":326066.78999999998},{"$f":"IF(AND(F14=0,G14=0),\"\",IF(OR(F14=0,G14=0),100%,(+H14/G14)))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K14-L14","v":1097277.7199999997},{"$f":"IF(AND(K14=0,L14=0),\"\",IF(OR(K14=0,L14=0),100%,(+M14/L14)))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q14-R14","v":-124313.43999999994},{"$f":"IF(AND(Q14=0,R14=0),\"\",IF(OR(Q14=0,R14=0),100%,(+S14/R14)))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V14-W14","v":148659.76999999955},{"$f":"IF(AND(V14=0,W14=0),\"\",IF(OR(V14=0,W14=0),100%,(+X14/W14)))","v":2.037144589456457E-2}]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F15-G15","v":4027895.2199999997},{"$f":"IF(AND(F15=0,G15=0),\"\",IF(OR(F15=0,G15=0),100%,(+H15/G15)))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K15-L15","v":-6076761.3999999985},{"$f":"IF(AND(K15=0,L15=0),\"\",IF(OR(K15=0,L15=0),100%,(+M15/L15)))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q15-R15","v":3980802.5999999978},{"$f":"IF(AND(Q15=0,R15=0),\"\",IF(OR(Q15=0,R15=0),100%,(+S15/R15)))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V15-W15","v":3997906.6900000125},{"$f":"IF(AND(V15=0,W15=0),\"\",IF(OR(V15=0,W15=0),100%,(+X15/W15)))","v":5.5432357500841599E-2}]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F16-G16","v":184586.83000000002},{"$f":"IF(AND(F16=0,G16=0),\"\",IF(OR(F16=0,G16=0),100%,(+H16/G16)))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K16-L16","v":583619.10999999987},{"$f":"IF(AND(K16=0,L16=0),\"\",IF(OR(K16=0,L16=0),100%,(+M16/L16)))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q16-R16","v":258196.29999999993},{"$f":"IF(AND(Q16=0,R16=0),\"\",IF(OR(Q16=0,R16=0),100%,(+S16/R16)))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V16-W16","v":1200131.92},{"$f":"IF(AND(V16=0,W16=0),\"\",IF(OR(V16=0,W16=0),100%,(+X16/W16)))","v":0.40900426563983161}]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F17-G17","v":-4832659.551},{"$f":"IF(AND(F17=0,G17=0),\"\",IF(OR(F17=0,G17=0),100%,(+H17/G17)))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K17-L17","v":406514.93000000017},{"$f":"IF(AND(K17=0,L17=0),\"\",IF(OR(K17=0,L17=0),100%,(+M17/L17)))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q17-R17","v":642314},{"$f":"IF(AND(Q17=0,R17=0),\"\",IF(OR(Q17=0,R17=0),100%,(+S17/R17)))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V17-W17","v":5247813},{"$f":"IF(AND(V17=0,W17=0),\"\",IF(OR(V17=0,W17=0),100%,(+X17/W17)))","v":-1.8822359090899305}]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F18-G18","v":296.13},{"$f":"IF(AND(F18=0,G18=0),\"\",IF(OR(F18=0,G18=0),100%,(+H18/G18)))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K18-L18","v":-10563.79},{"$f":"IF(AND(K18=0,L18=0),\"\",IF(OR(K18=0,L18=0),100%,(+M18/L18)))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q18-R18","v":-2909.5},{"$f":"IF(AND(Q18=0,R18=0),\"\",IF(OR(Q18=0,R18=0),100%,(+S18/R18)))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V18-W18","v":-7383.0300000000007},{"$f":"IF(AND(V18=0,W18=0),\"\",IF(OR(V18=0,W18=0),100%,(+X18/W18)))","v":-0.47105808671950816}]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F19-G19","v":0},{"$f":"IF(AND(F19=0,G19=0),\"\",IF(OR(F19=0,G19=0),100%,(+H19/G19)))","v":""},null,4136038.43,49281.130000000005,{"$f":"+K19-L19","v":4086757.3000000003},{"$f":"IF(AND(K19=0,L19=0),\"\",IF(OR(K19=0,L19=0),100%,(+M19/L19)))","v":82.927426785871177},null,null,0,0,{"$f":"+Q19-R19","v":0},{"$f":"IF(AND(Q19=0,R19=0),\"\",IF(OR(Q19=0,R19=0),100%,(+S19/R19)))","v":""},null,4136038.43,49281.130000000005,{"$f":"+V19-W19","v":4086757.3000000003},{"$f":"IF(AND(V19=0,W19=0),\"\",IF(OR(V19=0,W19=0),100%,(+X19/W19)))","v":82.927426785871177}]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F20-G20","v":-412912.23000000004},{"$f":"IF(AND(F20=0,G20=0),\"\",IF(OR(F20=0,G20=0),100%,(+H20/G20)))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K20-L20","v":-6165},{"$f":"IF(AND(K20=0,L20=0),\"\",IF(OR(K20=0,L20=0),100%,(+M20/L20)))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q20-R20","v":-544929.66999999993},{"$f":"IF(AND(Q20=0,R20=0),\"\",IF(OR(Q20=0,R20=0),100%,(+S20/R20)))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V20-W20","v":-474512.23},{"$f":"IF(AND(V20=0,W20=0),\"\",IF(OR(V20=0,W20=0),100%,(+X20/W20)))","v":-0.11304158342472413}]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F21-G21","v":10366.93},{"$f":"IF(AND(F21=0,G21=0),\"\",IF(OR(F21=0,G21=0),100%,(+H21/G21)))","v":-502.27374031007753},null,30926113.949999999,24588025.920000002,{"$f":"+K21-L21","v":6338088.0299999975},{"$f":"IF(AND(K21=0,L21=0),\"\",IF(OR(K21=0,L21=0),100%,(+M21/L21)))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q21-R21","v":1185086.5099999998},{"$f":"IF(AND(Q21=0,R21=0),\"\",IF(OR(Q21=0,R21=0),100%,(+S21/R21)))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V21-W21","v":5395436.3999999948},{"$f":"IF(AND(V21=0,W21=0),\"\",IF(OR(V21=0,W21=0),100%,(+X21/W21)))","v":0.18794336241636847}]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F22-G22","v":39293.279999999999},{"$f":"IF(AND(F22=0,G22=0),\"\",IF(OR(F22=0,G22=0),100%,(+H22/G22)))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K22-L22","v":-122262.25},{"$f":"IF(AND(K22=0,L22=0),\"\",IF(OR(K22=0,L22=0),100%,(+M22/L22)))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q22-R22","v":137682.88},{"$f":"IF(AND(Q22=0,R22=0),\"\",IF(OR(Q22=0,R22=0),100%,(+S22/R22)))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V22-W22","v":-210868.39999999997},{"$f":"IF(AND(V22=0,W22=0),\"\",IF(OR(V22=0,W22=0),100%,(+X22/W22)))","v":-0.29570577877730431}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F23-G23","v":14420.709999999992},{"$f":"IF(AND(F23=0,G23=0),\"\",IF(OR(F23=0,G23=0),100%,(+H23/G23)))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K23-L23","v":36724},{"$f":"IF(AND(K23=0,L23=0),\"\",IF(OR(K23=0,L23=0),100%,(+M23/L23)))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q23-R23","v":60076.760000000009},{"$f":"IF(AND(Q23=0,R23=0),\"\",IF(OR(Q23=0,R23=0),100%,(+S23/R23)))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V23-W23","v":53144.580000000075},{"$f":"IF(AND(V23=0,W23=0),\"\",IF(OR(V23=0,W23=0),100%,(+X23/W23)))","v":3.8682925682412071E-2}]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F24-G24","v":-41211.26},{"$f":"IF(AND(F24=0,G24=0),\"\",IF(OR(F24=0,G24=0),100%,(+H24/G24)))","v":0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K24-L24","v":66221.749999999884},{"$f":"IF(AND(K24=0,L24=0),\"\",IF(OR(K24=0,L24=0),100%,(+M24/L24)))","v":-5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q24-R24","v":-24097.809999999998},{"$f":"IF(AND(Q24=0,R24=0),\"\",IF(OR(Q24=0,R24=0),100%,(+S24/R24)))","v":7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V24-W24","v":21837.75},{"$f":"IF(AND(V24=0,W24=0),\"\",IF(OR(V24=0,W24=0),100%,(+X24/W24)))","v":-1.7592736789544643E-2}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F25-G25","v":-46720.839999999967},{"$f":"IF(AND(F25=0,G25=0),\"\",IF(OR(F25=0,G25=0),100%,(+H25/G25)))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K25-L25","v":-236494.85000000056},{"$f":"IF(AND(K25=0,L25=0),\"\",IF(OR(K25=0,L25=0),100%,(+M25/L25)))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q25-R25","v":-140184.04999999981},{"$f":"IF(AND(Q25=0,R25=0),\"\",IF(OR(Q25=0,R25=0),100%,(+S25/R25)))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V25-W25","v":-351171.25},{"$f":"IF(AND(V25=0,W25=0),\"\",IF(OR(V25=0,W25=0),100%,(+X25/W25)))","v":-5.5277872914643887E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F26-G26","v":-325352.06200000003},{"$f":"IF(AND(F26=0,G26=0),\"\",IF(OR(F26=0,G26=0),100%,(+H26/G26)))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K26-L26","v":-1119845.0499999998},{"$f":"IF(AND(K26=0,L26=0),\"\",IF(OR(K26=0,L26=0),100%,(+M26/L26)))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q26-R26","v":-217131.93999999994},{"$f":"IF(AND(Q26=0,R26=0),\"\",IF(OR(Q26=0,R26=0),100%,(+S26/R26)))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V26-W26","v":-286978.71999999997},{"$f":"IF(AND(V26=0,W26=0),\"\",IF(OR(V26=0,W26=0),100%,(+X26/W26)))","v":-0.15379877074800788}]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F27-G27","v":59682.810000000012},{"$f":"IF(AND(F27=0,G27=0),\"\",IF(OR(F27=0,G27=0),100%,(+H27/G27)))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K27-L27","v":417826.85999999987},{"$f":"IF(AND(K27=0,L27=0),\"\",IF(OR(K27=0,L27=0),100%,(+M27/L27)))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q27-R27","v":133790.76},{"$f":"IF(AND(Q27=0,R27=0),\"\",IF(OR(Q27=0,R27=0),100%,(+S27/R27)))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V27-W27","v":411964.84999999986},{"$f":"IF(AND(V27=0,W27=0),\"\",IF(OR(V27=0,W27=0),100%,(+X27/W27)))","v":0.27362286448522893}]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F28-G28","v":42160.729999999996},{"$f":"IF(AND(F28=0,G28=0),\"\",IF(OR(F28=0,G28=0),100%,(+H28/G28)))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K28-L28","v":-275603.49},{"$f":"IF(AND(K28=0,L28=0),\"\",IF(OR(K28=0,L28=0),100%,(+M28/L28)))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q28-R28","v":17376},{"$f":"IF(AND(Q28=0,R28=0),\"\",IF(OR(Q28=0,R28=0),100%,(+S28/R28)))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V28-W28","v":-308536.04000000015},{"$f":"IF(AND(V28=0,W28=0),\"\",IF(OR(V28=0,W28=0),100%,(+X28/W28)))","v":-0.23539304253341534}]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F29-G29","v":171454.81000000003},{"$f":"IF(AND(F29=0,G29=0),\"\",IF(OR(F29=0,G29=0),100%,(+H29/G29)))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K29-L29","v":199815.72999999998},{"$f":"IF(AND(K29=0,L29=0),\"\",IF(OR(K29=0,L29=0),100%,(+M29/L29)))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q29-R29","v":221456.24000000005},{"$f":"IF(AND(Q29=0,R29=0),\"\",IF(OR(Q29=0,R29=0),100%,(+S29/R29)))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V29-W29","v":510475.68000000017},{"$f":"IF(AND(V29=0,W29=0),\"\",IF(OR(V29=0,W29=0),100%,(+X29/W29)))","v":0.25977653349831187}]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F30-G30","v":0},{"$f":"IF(AND(F30=0,G30=0),\"\",IF(OR(F30=0,G30=0),100%,(+H30/G30)))","v":""},null,0,0,{"$f":"+K30-L30","v":0},{"$f":"IF(AND(K30=0,L30=0),\"\",IF(OR(K30=0,L30=0),100%,(+M30/L30)))","v":""},null,null,0,0,{"$f":"+Q30-R30","v":0},{"$f":"IF(AND(Q30=0,R30=0),\"\",IF(OR(Q30=0,R30=0),100%,(+S30/R30)))","v":""},null,0,-16103.08,{"$f":"+V30-W30","v":16103.08},{"$f":"IF(AND(V30=0,W30=0),\"\",IF(OR(V30=0,W30=0),100%,(+X30/W30)))","v":1}]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F31-G31","v":-516.42000000000007},{"$f":"IF(AND(F31=0,G31=0),\"\",IF(OR(F31=0,G31=0),100%,(+H31/G31)))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K31-L31","v":32388.86},{"$f":"IF(AND(K31=0,L31=0),\"\",IF(OR(K31=0,L31=0),100%,(+M31/L31)))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q31-R31","v":10914.18},{"$f":"IF(AND(Q31=0,R31=0),\"\",IF(OR(Q31=0,R31=0),100%,(+S31/R31)))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V31-W31","v":38164.710000000006},{"$f":"IF(AND(V31=0,W31=0),\"\",IF(OR(V31=0,W31=0),100%,(+X31/W31)))","v":0.9875880982373626}]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F32-G32","v":46920.061999999976},{"$f":"IF(AND(F32=0,G32=0),\"\",IF(OR(F32=0,G32=0),100%,(+H32/G32)))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K32-L32","v":-1532707.4440000001},{"$f":"IF(AND(K32=0,L32=0),\"\",IF(OR(K32=0,L32=0),100%,(+M32/L32)))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q32-R32","v":-387108.73999999987},{"$f":"IF(AND(Q32=0,R32=0),\"\",IF(OR(Q32=0,R32=0),100%,(+S32/R32)))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V32-W32","v":-1790357.0840000007},{"$f":"IF(AND(V32=0,W32=0),\"\",IF(OR(V32=0,W32=0),100%,(+X32/W32)))","v":-0.27710158666485502}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F33-G33","v":-455.59999999999991},{"$f":"IF(AND(F33=0,G33=0),\"\",IF(OR(F33=0,G33=0),100%,(+H33/G33)))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K33-L33","v":-2119.9300000000003},{"$f":"IF(AND(K33=0,L33=0),\"\",IF(OR(K33=0,L33=0),100%,(+M33/L33)))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q33-R33","v":-866.47000000000116},{"$f":"IF(AND(Q33=0,R33=0),\"\",IF(OR(Q33=0,R33=0),100%,(+S33/R33)))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V33-W33","v":-727.06999999999971},{"$f":"IF(AND(V33=0,W33=0),\"\",IF(OR(V33=0,W33=0),100%,(+X33/W33)))","v":-1.4368833187188498E-2}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F34-G34","v":0},{"$f":"IF(AND(F34=0,G34=0),\"\",IF(OR(F34=0,G34=0),100%,(+H34/G34)))","v":""},null,0,10130,{"$f":"+K34-L34","v":-10130},{"$f":"IF(AND(K34=0,L34=0),\"\",IF(OR(K34=0,L34=0),100%,(+M34/L34)))","v":1},null,null,0,0,{"$f":"+Q34-R34","v":0},{"$f":"IF(AND(Q34=0,R34=0),\"\",IF(OR(Q34=0,R34=0),100%,(+S34/R34)))","v":""},null,0,10130,{"$f":"+V34-W34","v":-10130},{"$f":"IF(AND(V34=0,W34=0),\"\",IF(OR(V34=0,W34=0),100%,(+X34/W34)))","v":1}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F35-G35","v":0},{"$f":"IF(AND(F35=0,G35=0),\"\",IF(OR(F35=0,G35=0),100%,(+H35/G35)))","v":""},null,0,367.46,{"$f":"+K35-L35","v":-367.46},{"$f":"IF(AND(K35=0,L35=0),\"\",IF(OR(K35=0,L35=0),100%,(+M35/L35)))","v":1},null,null,0,0,{"$f":"+Q35-R35","v":0},{"$f":"IF(AND(Q35=0,R35=0),\"\",IF(OR(Q35=0,R35=0),100%,(+S35/R35)))","v":""},null,0,489.34,{"$f":"+V35-W35","v":-489.34},{"$f":"IF(AND(V35=0,W35=0),\"\",IF(OR(V35=0,W35=0),100%,(+X35/W35)))","v":1}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F36-G36","v":193.17000000000002},{"$f":"IF(AND(F36=0,G36=0),\"\",IF(OR(F36=0,G36=0),100%,(+H36/G36)))","v":1},null,1931.7,0,{"$f":"+K36-L36","v":1931.7},{"$f":"IF(AND(K36=0,L36=0),\"\",IF(OR(K36=0,L36=0),100%,(+M36/L36)))","v":1},null,null,579.51,0,{"$f":"+Q36-R36","v":579.51},{"$f":"IF(AND(Q36=0,R36=0),\"\",IF(OR(Q36=0,R36=0),100%,(+S36/R36)))","v":1},null,1931.7,0,{"$f":"+V36-W36","v":1931.7},{"$f":"IF(AND(V36=0,W36=0),\"\",IF(OR(V36=0,W36=0),100%,(+X36/W36)))","v":1}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F37-G37","v":-2512.75},{"$f":"IF(AND(F37=0,G37=0),\"\",IF(OR(F37=0,G37=0),100%,(+H37/G37)))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K37-L37","v":-17769.949999999997},{"$f":"IF(AND(K37=0,L37=0),\"\",IF(OR(K37=0,L37=0),100%,(+M37/L37)))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q37-R37","v":-7966.9},{"$f":"IF(AND(Q37=0,R37=0),\"\",IF(OR(Q37=0,R37=0),100%,(+S37/R37)))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V37-W37","v":-13430.599999999999},{"$f":"IF(AND(V37=0,W37=0),\"\",IF(OR(V37=0,W37=0),100%,(+X37/W37)))","v":-0.39682037869686815}]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F38-G38","v":0},{"$f":"IF(AND(F38=0,G38=0),\"\",IF(OR(F38=0,G38=0),100%,(+H38/G38)))","v":""},null,-157142.86000000002,42857.15,{"$f":"+K38-L38","v":-200000.01},{"$f":"IF(AND(K38=0,L38=0),\"\",IF(OR(K38=0,L38=0),100%,(+M38/L38)))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q38-R38","v":-200000.01},{"$f":"IF(AND(Q38=0,R38=0),\"\",IF(OR(Q38=0,R38=0),100%,(+S38/R38)))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V38-W38","v":-200000.01},{"$f":"IF(AND(V38=0,W38=0),\"\",IF(OR(V38=0,W38=0),100%,(+X38/W38)))","v":-4.6666661222223134}]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F39-G39","v":-11.99},{"$f":"IF(AND(F39=0,G39=0),\"\",IF(OR(F39=0,G39=0),100%,(+H39/G39)))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K39-L39","v":-84.300000000000011},{"$f":"IF(AND(K39=0,L39=0),\"\",IF(OR(K39=0,L39=0),100%,(+M39/L39)))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q39-R39","v":-38.07},{"$f":"IF(AND(Q39=0,R39=0),\"\",IF(OR(Q39=0,R39=0),100%,(+S39/R39)))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V39-W39","v":-64.13},{"$f":"IF(AND(V39=0,W39=0),\"\",IF(OR(V39=0,W39=0),100%,(+X39/W39)))","v":-0.39374961625836552}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-509",2,"Steam Power Generation - Operation (500-509)","o",null,9419577.7510000002,10040385.211999999,{"$f":"+F40-G40","v":-620807.4609999992},{"$f":"IF(AND(F40=0,G40=0),\"\",IF(OR(F40=0,G40=0),100%,(+H40/G40)))","v":-6.183104013360232E-2},null,128089373.03599998,124673854.89999999,{"$f":"+K40-L40","v":3415518.1359999925},{"$f":"IF(AND(K40=0,L40=0),\"\",IF(OR(K40=0,L40=0),100%,(+M40/L40)))","v":2.7395624678001294E-2},null,null,37548789.889999986,32442418.350000005,{"$f":"+Q40-R40","v":5106371.5399999805},{"$f":"IF(AND(Q40=0,R40=0),\"\",IF(OR(Q40=0,R40=0),100%,(+S40/R40)))","v":0.15739799311231001},null,154665609.78600004,137593089.06999999,{"$f":"+V40-W40","v":17072520.71600005},{"$f":"IF(AND(V40=0,W40=0),\"\",IF(OR(V40=0,W40=0),100%,(+X40/W40)))","v":0.12407978359519545}]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F41-G41","v":-62348.779999999984},{"$f":"IF(AND(F41=0,G41=0),\"\",IF(OR(F41=0,G41=0),100%,(+H41/G41)))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K41-L41","v":-660659.84},{"$f":"IF(AND(K41=0,L41=0),\"\",IF(OR(K41=0,L41=0),100%,(+M41/L41)))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q41-R41","v":-219635.71000000002},{"$f":"IF(AND(Q41=0,R41=0),\"\",IF(OR(Q41=0,R41=0),100%,(+S41/R41)))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V41-W41","v":-688533.96000000008},{"$f":"IF(AND(V41=0,W41=0),\"\",IF(OR(V41=0,W41=0),100%,(+X41/W41)))","v":-0.40376016637452627}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F42-G42","v":180.33},{"$f":"IF(AND(F42=0,G42=0),\"\",IF(OR(F42=0,G42=0),100%,(+H42/G42)))","v":1},null,180.33,0,{"$f":"+K42-L42","v":180.33},{"$f":"IF(AND(K42=0,L42=0),\"\",IF(OR(K42=0,L42=0),100%,(+M42/L42)))","v":1},null,null,180.33,0,{"$f":"+Q42-R42","v":180.33},{"$f":"IF(AND(Q42=0,R42=0),\"\",IF(OR(Q42=0,R42=0),100%,(+S42/R42)))","v":1},null,180.33,0,{"$f":"+V42-W42","v":180.33},{"$f":"IF(AND(V42=0,W42=0),\"\",IF(OR(V42=0,W42=0),100%,(+X42/W42)))","v":1}]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F43-G43","v":-69130.929999999993},{"$f":"IF(AND(F43=0,G43=0),\"\",IF(OR(F43=0,G43=0),100%,(+H43/G43)))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K43-L43","v":-198458.17999999993},{"$f":"IF(AND(K43=0,L43=0),\"\",IF(OR(K43=0,L43=0),100%,(+M43/L43)))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q43-R43","v":-390124.23},{"$f":"IF(AND(Q43=0,R43=0),\"\",IF(OR(Q43=0,R43=0),100%,(+S43/R43)))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V43-W43","v":51141.65000000014},{"$f":"IF(AND(V43=0,W43=0),\"\",IF(OR(V43=0,W43=0),100%,(+X43/W43)))","v":3.3104306478869597E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F44-G44","v":-799037.9600000002},{"$f":"IF(AND(F44=0,G44=0),\"\",IF(OR(F44=0,G44=0),100%,(+H44/G44)))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K44-L44","v":-1172981.2299999986},{"$f":"IF(AND(K44=0,L44=0),\"\",IF(OR(K44=0,L44=0),100%,(+M44/L44)))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q44-R44","v":-2260157.71},{"$f":"IF(AND(Q44=0,R44=0),\"\",IF(OR(Q44=0,R44=0),100%,(+S44/R44)))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V44-W44","v":-1643076.3899999969},{"$f":"IF(AND(V44=0,W44=0),\"\",IF(OR(V44=0,W44=0),100%,(+X44/W44)))","v":-0.11234697829885681}]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F45-G45","v":0},{"$f":"IF(AND(F45=0,G45=0),\"\",IF(OR(F45=0,G45=0),100%,(+H45/G45)))","v":""},null,0,0,{"$f":"+K45-L45","v":0},{"$f":"IF(AND(K45=0,L45=0),\"\",IF(OR(K45=0,L45=0),100%,(+M45/L45)))","v":""},null,null,0,0,{"$f":"+Q45-R45","v":0},{"$f":"IF(AND(Q45=0,R45=0),\"\",IF(OR(Q45=0,R45=0),100%,(+S45/R45)))","v":""},null,0,0,{"$f":"+V45-W45","v":0},{"$f":"IF(AND(V45=0,W45=0),\"\",IF(OR(V45=0,W45=0),100%,(+X45/W45)))","v":""}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F46-G46","v":605.15000000000009},{"$f":"IF(AND(F46=0,G46=0),\"\",IF(OR(F46=0,G46=0),100%,(+H46/G46)))","v":-0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K46-L46","v":4358.6600000000008},{"$f":"IF(AND(K46=0,L46=0),\"\",IF(OR(K46=0,L46=0),100%,(+M46/L46)))","v":-0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q46-R46","v":1422.9500000000003},{"$f":"IF(AND(Q46=0,R46=0),\"\",IF(OR(Q46=0,R46=0),100%,(+S46/R46)))","v":-0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V46-W46","v":3792.83},{"$f":"IF(AND(V46=0,W46=0),\"\",IF(OR(V46=0,W46=0),100%,(+X46/W46)))","v":-0.38199824351490391}]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F47-G47","v":0},{"$f":"IF(AND(F47=0,G47=0),\"\",IF(OR(F47=0,G47=0),100%,(+H47/G47)))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K47-L47","v":-36305.679999999935},{"$f":"IF(AND(K47=0,L47=0),\"\",IF(OR(K47=0,L47=0),100%,(+M47/L47)))","v":6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q47-R47","v":0},{"$f":"IF(AND(Q47=0,R47=0),\"\",IF(OR(Q47=0,R47=0),100%,(+S47/R47)))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V47-W47","v":-191525.33999999991},{"$f":"IF(AND(V47=0,W47=0),\"\",IF(OR(V47=0,W47=0),100%,(+X47/W47)))","v":0.37722037694278715}]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F48-G48","v":513288.67999999993},{"$f":"IF(AND(F48=0,G48=0),\"\",IF(OR(F48=0,G48=0),100%,(+H48/G48)))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K48-L48","v":1811919.0700000003},{"$f":"IF(AND(K48=0,L48=0),\"\",IF(OR(K48=0,L48=0),100%,(+M48/L48)))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q48-R48","v":1072601.22},{"$f":"IF(AND(Q48=0,R48=0),\"\",IF(OR(Q48=0,R48=0),100%,(+S48/R48)))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V48-W48","v":1096235.6499999994},{"$f":"IF(AND(V48=0,W48=0),\"\",IF(OR(V48=0,W48=0),100%,(+X48/W48)))","v":0.23499983139814187}]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F49-G49","v":-1178.45},{"$f":"IF(AND(F49=0,G49=0),\"\",IF(OR(F49=0,G49=0),100%,(+H49/G49)))","v":1},null,45756.950000000004,0,{"$f":"+K49-L49","v":45756.950000000004},{"$f":"IF(AND(K49=0,L49=0),\"\",IF(OR(K49=0,L49=0),100%,(+M49/L49)))","v":1},null,null,10461.450000000001,0,{"$f":"+Q49-R49","v":10461.450000000001},{"$f":"IF(AND(Q49=0,R49=0),\"\",IF(OR(Q49=0,R49=0),100%,(+S49/R49)))","v":1},null,45756.950000000004,0,{"$f":"+V49-W49","v":45756.950000000004},{"$f":"IF(AND(V49=0,W49=0),\"\",IF(OR(V49=0,W49=0),100%,(+X49/W49)))","v":1}]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F50-G50","v":1476.18},{"$f":"IF(AND(F50=0,G50=0),\"\",IF(OR(F50=0,G50=0),100%,(+H50/G50)))","v":1},null,4291.42,0,{"$f":"+K50-L50","v":4291.42},{"$f":"IF(AND(K50=0,L50=0),\"\",IF(OR(K50=0,L50=0),100%,(+M50/L50)))","v":1},null,null,2742.61,0,{"$f":"+Q50-R50","v":2742.61},{"$f":"IF(AND(Q50=0,R50=0),\"\",IF(OR(Q50=0,R50=0),100%,(+S50/R50)))","v":1},null,4291.42,0,{"$f":"+V50-W50","v":4291.42},{"$f":"IF(AND(V50=0,W50=0),\"\",IF(OR(V50=0,W50=0),100%,(+X50/W50)))","v":1}]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F51-G51","v":21552.179999999993},{"$f":"IF(AND(F51=0,G51=0),\"\",IF(OR(F51=0,G51=0),100%,(+H51/G51)))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K51-L51","v":-129183.62999999989},{"$f":"IF(AND(K51=0,L51=0),\"\",IF(OR(K51=0,L51=0),100%,(+M51/L51)))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q51-R51","v":2319.0800000000163},{"$f":"IF(AND(Q51=0,R51=0),\"\",IF(OR(Q51=0,R51=0),100%,(+S51/R51)))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V51-W51","v":-393099.24999999977},{"$f":"IF(AND(V51=0,W51=0),\"\",IF(OR(V51=0,W51=0),100%,(+X51/W51)))","v":-0.21846127444192986}]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F52-G52","v":0},{"$f":"IF(AND(F52=0,G52=0),\"\",IF(OR(F52=0,G52=0),100%,(+H52/G52)))","v":""},null,0,-13.57,{"$f":"+K52-L52","v":13.57},{"$f":"IF(AND(K52=0,L52=0),\"\",IF(OR(K52=0,L52=0),100%,(+M52/L52)))","v":1},null,null,0,0,{"$f":"+Q52-R52","v":0},{"$f":"IF(AND(Q52=0,R52=0),\"\",IF(OR(Q52=0,R52=0),100%,(+S52/R52)))","v":""},null,0,0,{"$f":"+V52-W52","v":0},{"$f":"IF(AND(V52=0,W52=0),\"\",IF(OR(V52=0,W52=0),100%,(+X52/W52)))","v":""}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N510-515",3,"Steam Power Generation - Maintenance (510-515)","m",null,2728318.6699999995,3122912.2700000005,{"$f":"+F53-G53","v":-394593.60000000102},{"$f":"IF(AND(F53=0,G53=0),\"\",IF(OR(F53=0,G53=0),100%,(+H53/G53)))","v":-0.12635436601618047},null,18999017.870000005,19330086.43,{"$f":"+K53-L53","v":-331068.55999999493},{"$f":"IF(AND(K53=0,L53=0),\"\",IF(OR(K53=0,L53=0),100%,(+M53/L53)))","v":-1.7127112245405255E-2},null,null,5492669.2200000007,7272859.2300000004,{"$f":"+Q53-R53","v":-1780190.0099999998},{"$f":"IF(AND(Q53=0,R53=0),\"\",IF(OR(Q53=0,R53=0),100%,(+S53/R53)))","v":-0.24477168520694709},null,22106927.640000004,23821763.75,{"$f":"+V53-W53","v":-1714836.1099999957},{"$f":"IF(AND(V53=0,W53=0),\"\",IF(OR(V53=0,W53=0),100%,(+X53/W53)))","v":-7.1986110180443527E-2}]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F54-G54","v":118207.77000000002},{"$f":"IF(AND(F54=0,G54=0),\"\",IF(OR(F54=0,G54=0),100%,(+H54/G54)))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K54-L54","v":-240837.27000000002},{"$f":"IF(AND(K54=0,L54=0),\"\",IF(OR(K54=0,L54=0),100%,(+M54/L54)))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q54-R54","v":107578.06000000006},{"$f":"IF(AND(Q54=0,R54=0),\"\",IF(OR(Q54=0,R54=0),100%,(+S54/R54)))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V54-W54","v":-403223.14999999944},{"$f":"IF(AND(V54=0,W54=0),\"\",IF(OR(V54=0,W54=0),100%,(+X54/W54)))","v":-8.7861377262196963E-2}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F55-G55","v":0},{"$f":"IF(AND(F55=0,G55=0),\"\",IF(OR(F55=0,G55=0),100%,(+H55/G55)))","v":""},null,64.34,0,{"$f":"+K55-L55","v":64.34},{"$f":"IF(AND(K55=0,L55=0),\"\",IF(OR(K55=0,L55=0),100%,(+M55/L55)))","v":1},null,null,64.34,0,{"$f":"+Q55-R55","v":64.34},{"$f":"IF(AND(Q55=0,R55=0),\"\",IF(OR(Q55=0,R55=0),100%,(+S55/R55)))","v":1},null,64.34,0,{"$f":"+V55-W55","v":64.34},{"$f":"IF(AND(V55=0,W55=0),\"\",IF(OR(V55=0,W55=0),100%,(+X55/W55)))","v":1}]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F56-G56","v":0},{"$f":"IF(AND(F56=0,G56=0),\"\",IF(OR(F56=0,G56=0),100%,(+H56/G56)))","v":""},null,0,0,{"$f":"+K56-L56","v":0},{"$f":"IF(AND(K56=0,L56=0),\"\",IF(OR(K56=0,L56=0),100%,(+M56/L56)))","v":""},null,null,0,0,{"$f":"+Q56-R56","v":0},{"$f":"IF(AND(Q56=0,R56=0),\"\",IF(OR(Q56=0,R56=0),100%,(+S56/R56)))","v":""},null,0,0,{"$f":"+V56-W56","v":0},{"$f":"IF(AND(V56=0,W56=0),\"\",IF(OR(V56=0,W56=0),100%,(+X56/W56)))","v":""}]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F57-G57","v":326066.78999999998},{"$f":"IF(AND(F57=0,G57=0),\"\",IF(OR(F57=0,G57=0),100%,(+H57/G57)))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K57-L57","v":1097277.7199999997},{"$f":"IF(AND(K57=0,L57=0),\"\",IF(OR(K57=0,L57=0),100%,(+M57/L57)))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q57-R57","v":-124313.43999999994},{"$f":"IF(AND(Q57=0,R57=0),\"\",IF(OR(Q57=0,R57=0),100%,(+S57/R57)))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V57-W57","v":148659.76999999955},{"$f":"IF(AND(V57=0,W57=0),\"\",IF(OR(V57=0,W57=0),100%,(+X57/W57)))","v":2.037144589456457E-2}]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F58-G58","v":4027895.2199999997},{"$f":"IF(AND(F58=0,G58=0),\"\",IF(OR(F58=0,G58=0),100%,(+H58/G58)))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K58-L58","v":-6076761.3999999985},{"$f":"IF(AND(K58=0,L58=0),\"\",IF(OR(K58=0,L58=0),100%,(+M58/L58)))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q58-R58","v":3980802.5999999978},{"$f":"IF(AND(Q58=0,R58=0),\"\",IF(OR(Q58=0,R58=0),100%,(+S58/R58)))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V58-W58","v":3997906.6900000125},{"$f":"IF(AND(V58=0,W58=0),\"\",IF(OR(V58=0,W58=0),100%,(+X58/W58)))","v":5.5432357500841599E-2}]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F59-G59","v":184586.83000000002},{"$f":"IF(AND(F59=0,G59=0),\"\",IF(OR(F59=0,G59=0),100%,(+H59/G59)))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K59-L59","v":583619.10999999987},{"$f":"IF(AND(K59=0,L59=0),\"\",IF(OR(K59=0,L59=0),100%,(+M59/L59)))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q59-R59","v":258196.29999999993},{"$f":"IF(AND(Q59=0,R59=0),\"\",IF(OR(Q59=0,R59=0),100%,(+S59/R59)))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V59-W59","v":1200131.92},{"$f":"IF(AND(V59=0,W59=0),\"\",IF(OR(V59=0,W59=0),100%,(+X59/W59)))","v":0.40900426563983161}]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F60-G60","v":-4832659.551},{"$f":"IF(AND(F60=0,G60=0),\"\",IF(OR(F60=0,G60=0),100%,(+H60/G60)))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K60-L60","v":406514.93000000017},{"$f":"IF(AND(K60=0,L60=0),\"\",IF(OR(K60=0,L60=0),100%,(+M60/L60)))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q60-R60","v":642314},{"$f":"IF(AND(Q60=0,R60=0),\"\",IF(OR(Q60=0,R60=0),100%,(+S60/R60)))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V60-W60","v":5247813},{"$f":"IF(AND(V60=0,W60=0),\"\",IF(OR(V60=0,W60=0),100%,(+X60/W60)))","v":-1.8822359090899305}]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F61-G61","v":296.13},{"$f":"IF(AND(F61=0,G61=0),\"\",IF(OR(F61=0,G61=0),100%,(+H61/G61)))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K61-L61","v":-10563.79},{"$f":"IF(AND(K61=0,L61=0),\"\",IF(OR(K61=0,L61=0),100%,(+M61/L61)))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q61-R61","v":-2909.5},{"$f":"IF(AND(Q61=0,R61=0),\"\",IF(OR(Q61=0,R61=0),100%,(+S61/R61)))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V61-W61","v":-7383.0300000000007},{"$f":"IF(AND(V61=0,W61=0),\"\",IF(OR(V61=0,W61=0),100%,(+X61/W61)))","v":-0.47105808671950816}]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F62-G62","v":0},{"$f":"IF(AND(F62=0,G62=0),\"\",IF(OR(F62=0,G62=0),100%,(+H62/G62)))","v":""},null,4136038.43,49281.130000000005,{"$f":"+K62-L62","v":4086757.3000000003},{"$f":"IF(AND(K62=0,L62=0),\"\",IF(OR(K62=0,L62=0),100%,(+M62/L62)))","v":82.927426785871177},null,null,0,0,{"$f":"+Q62-R62","v":0},{"$f":"IF(AND(Q62=0,R62=0),\"\",IF(OR(Q62=0,R62=0),100%,(+S62/R62)))","v":""},null,4136038.43,49281.130000000005,{"$f":"+V62-W62","v":4086757.3000000003},{"$f":"IF(AND(V62=0,W62=0),\"\",IF(OR(V62=0,W62=0),100%,(+X62/W62)))","v":82.927426785871177}]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F63-G63","v":-412912.23000000004},{"$f":"IF(AND(F63=0,G63=0),\"\",IF(OR(F63=0,G63=0),100%,(+H63/G63)))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K63-L63","v":-6165},{"$f":"IF(AND(K63=0,L63=0),\"\",IF(OR(K63=0,L63=0),100%,(+M63/L63)))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q63-R63","v":-544929.66999999993},{"$f":"IF(AND(Q63=0,R63=0),\"\",IF(OR(Q63=0,R63=0),100%,(+S63/R63)))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V63-W63","v":-474512.23},{"$f":"IF(AND(V63=0,W63=0),\"\",IF(OR(V63=0,W63=0),100%,(+X63/W63)))","v":-0.11304158342472413}]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F64-G64","v":10366.93},{"$f":"IF(AND(F64=0,G64=0),\"\",IF(OR(F64=0,G64=0),100%,(+H64/G64)))","v":-502.27374031007753},null,30926113.949999999,24588025.920000002,{"$f":"+K64-L64","v":6338088.0299999975},{"$f":"IF(AND(K64=0,L64=0),\"\",IF(OR(K64=0,L64=0),100%,(+M64/L64)))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q64-R64","v":1185086.5099999998},{"$f":"IF(AND(Q64=0,R64=0),\"\",IF(OR(Q64=0,R64=0),100%,(+S64/R64)))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V64-W64","v":5395436.3999999948},{"$f":"IF(AND(V64=0,W64=0),\"\",IF(OR(V64=0,W64=0),100%,(+X64/W64)))","v":0.18794336241636847}]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F65-G65","v":39293.279999999999},{"$f":"IF(AND(F65=0,G65=0),\"\",IF(OR(F65=0,G65=0),100%,(+H65/G65)))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K65-L65","v":-122262.25},{"$f":"IF(AND(K65=0,L65=0),\"\",IF(OR(K65=0,L65=0),100%,(+M65/L65)))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q65-R65","v":137682.88},{"$f":"IF(AND(Q65=0,R65=0),\"\",IF(OR(Q65=0,R65=0),100%,(+S65/R65)))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V65-W65","v":-210868.39999999997},{"$f":"IF(AND(V65=0,W65=0),\"\",IF(OR(V65=0,W65=0),100%,(+X65/W65)))","v":-0.29570577877730431}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F66-G66","v":14420.709999999992},{"$f":"IF(AND(F66=0,G66=0),\"\",IF(OR(F66=0,G66=0),100%,(+H66/G66)))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K66-L66","v":36724},{"$f":"IF(AND(K66=0,L66=0),\"\",IF(OR(K66=0,L66=0),100%,(+M66/L66)))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q66-R66","v":60076.760000000009},{"$f":"IF(AND(Q66=0,R66=0),\"\",IF(OR(Q66=0,R66=0),100%,(+S66/R66)))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V66-W66","v":53144.580000000075},{"$f":"IF(AND(V66=0,W66=0),\"\",IF(OR(V66=0,W66=0),100%,(+X66/W66)))","v":3.8682925682412071E-2}]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F67-G67","v":-41211.26},{"$f":"IF(AND(F67=0,G67=0),\"\",IF(OR(F67=0,G67=0),100%,(+H67/G67)))","v":0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K67-L67","v":66221.749999999884},{"$f":"IF(AND(K67=0,L67=0),\"\",IF(OR(K67=0,L67=0),100%,(+M67/L67)))","v":-5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q67-R67","v":-24097.809999999998},{"$f":"IF(AND(Q67=0,R67=0),\"\",IF(OR(Q67=0,R67=0),100%,(+S67/R67)))","v":7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V67-W67","v":21837.75},{"$f":"IF(AND(V67=0,W67=0),\"\",IF(OR(V67=0,W67=0),100%,(+X67/W67)))","v":-1.7592736789544643E-2}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F68-G68","v":-46720.839999999967},{"$f":"IF(AND(F68=0,G68=0),\"\",IF(OR(F68=0,G68=0),100%,(+H68/G68)))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K68-L68","v":-236494.85000000056},{"$f":"IF(AND(K68=0,L68=0),\"\",IF(OR(K68=0,L68=0),100%,(+M68/L68)))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q68-R68","v":-140184.04999999981},{"$f":"IF(AND(Q68=0,R68=0),\"\",IF(OR(Q68=0,R68=0),100%,(+S68/R68)))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V68-W68","v":-351171.25},{"$f":"IF(AND(V68=0,W68=0),\"\",IF(OR(V68=0,W68=0),100%,(+X68/W68)))","v":-5.5277872914643887E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F69-G69","v":-325352.06200000003},{"$f":"IF(AND(F69=0,G69=0),\"\",IF(OR(F69=0,G69=0),100%,(+H69/G69)))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K69-L69","v":-1119845.0499999998},{"$f":"IF(AND(K69=0,L69=0),\"\",IF(OR(K69=0,L69=0),100%,(+M69/L69)))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q69-R69","v":-217131.93999999994},{"$f":"IF(AND(Q69=0,R69=0),\"\",IF(OR(Q69=0,R69=0),100%,(+S69/R69)))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V69-W69","v":-286978.71999999997},{"$f":"IF(AND(V69=0,W69=0),\"\",IF(OR(V69=0,W69=0),100%,(+X69/W69)))","v":-0.15379877074800788}]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F70-G70","v":59682.810000000012},{"$f":"IF(AND(F70=0,G70=0),\"\",IF(OR(F70=0,G70=0),100%,(+H70/G70)))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K70-L70","v":417826.85999999987},{"$f":"IF(AND(K70=0,L70=0),\"\",IF(OR(K70=0,L70=0),100%,(+M70/L70)))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q70-R70","v":133790.76},{"$f":"IF(AND(Q70=0,R70=0),\"\",IF(OR(Q70=0,R70=0),100%,(+S70/R70)))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V70-W70","v":411964.84999999986},{"$f":"IF(AND(V70=0,W70=0),\"\",IF(OR(V70=0,W70=0),100%,(+X70/W70)))","v":0.27362286448522893}]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F71-G71","v":42160.729999999996},{"$f":"IF(AND(F71=0,G71=0),\"\",IF(OR(F71=0,G71=0),100%,(+H71/G71)))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K71-L71","v":-275603.49},{"$f":"IF(AND(K71=0,L71=0),\"\",IF(OR(K71=0,L71=0),100%,(+M71/L71)))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q71-R71","v":17376},{"$f":"IF(AND(Q71=0,R71=0),\"\",IF(OR(Q71=0,R71=0),100%,(+S71/R71)))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V71-W71","v":-308536.04000000015},{"$f":"IF(AND(V71=0,W71=0),\"\",IF(OR(V71=0,W71=0),100%,(+X71/W71)))","v":-0.23539304253341534}]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F72-G72","v":171454.81000000003},{"$f":"IF(AND(F72=0,G72=0),\"\",IF(OR(F72=0,G72=0),100%,(+H72/G72)))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K72-L72","v":199815.72999999998},{"$f":"IF(AND(K72=0,L72=0),\"\",IF(OR(K72=0,L72=0),100%,(+M72/L72)))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q72-R72","v":221456.24000000005},{"$f":"IF(AND(Q72=0,R72=0),\"\",IF(OR(Q72=0,R72=0),100%,(+S72/R72)))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V72-W72","v":510475.68000000017},{"$f":"IF(AND(V72=0,W72=0),\"\",IF(OR(V72=0,W72=0),100%,(+X72/W72)))","v":0.25977653349831187}]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F73-G73","v":0},{"$f":"IF(AND(F73=0,G73=0),\"\",IF(OR(F73=0,G73=0),100%,(+H73/G73)))","v":""},null,0,0,{"$f":"+K73-L73","v":0},{"$f":"IF(AND(K73=0,L73=0),\"\",IF(OR(K73=0,L73=0),100%,(+M73/L73)))","v":""},null,null,0,0,{"$f":"+Q73-R73","v":0},{"$f":"IF(AND(Q73=0,R73=0),\"\",IF(OR(Q73=0,R73=0),100%,(+S73/R73)))","v":""},null,0,-16103.08,{"$f":"+V73-W73","v":16103.08},{"$f":"IF(AND(V73=0,W73=0),\"\",IF(OR(V73=0,W73=0),100%,(+X73/W73)))","v":1}]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F74-G74","v":-516.42000000000007},{"$f":"IF(AND(F74=0,G74=0),\"\",IF(OR(F74=0,G74=0),100%,(+H74/G74)))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K74-L74","v":32388.86},{"$f":"IF(AND(K74=0,L74=0),\"\",IF(OR(K74=0,L74=0),100%,(+M74/L74)))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q74-R74","v":10914.18},{"$f":"IF(AND(Q74=0,R74=0),\"\",IF(OR(Q74=0,R74=0),100%,(+S74/R74)))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V74-W74","v":38164.710000000006},{"$f":"IF(AND(V74=0,W74=0),\"\",IF(OR(V74=0,W74=0),100%,(+X74/W74)))","v":0.9875880982373626}]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F75-G75","v":46920.061999999976},{"$f":"IF(AND(F75=0,G75=0),\"\",IF(OR(F75=0,G75=0),100%,(+H75/G75)))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K75-L75","v":-1532707.4440000001},{"$f":"IF(AND(K75=0,L75=0),\"\",IF(OR(K75=0,L75=0),100%,(+M75/L75)))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q75-R75","v":-387108.73999999987},{"$f":"IF(AND(Q75=0,R75=0),\"\",IF(OR(Q75=0,R75=0),100%,(+S75/R75)))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V75-W75","v":-1790357.0840000007},{"$f":"IF(AND(V75=0,W75=0),\"\",IF(OR(V75=0,W75=0),100%,(+X75/W75)))","v":-0.27710158666485502}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F76-G76","v":-455.59999999999991},{"$f":"IF(AND(F76=0,G76=0),\"\",IF(OR(F76=0,G76=0),100%,(+H76/G76)))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K76-L76","v":-2119.9300000000003},{"$f":"IF(AND(K76=0,L76=0),\"\",IF(OR(K76=0,L76=0),100%,(+M76/L76)))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q76-R76","v":-866.47000000000116},{"$f":"IF(AND(Q76=0,R76=0),\"\",IF(OR(Q76=0,R76=0),100%,(+S76/R76)))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V76-W76","v":-727.06999999999971},{"$f":"IF(AND(V76=0,W76=0),\"\",IF(OR(V76=0,W76=0),100%,(+X76/W76)))","v":-1.4368833187188498E-2}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F77-G77","v":0},{"$f":"IF(AND(F77=0,G77=0),\"\",IF(OR(F77=0,G77=0),100%,(+H77/G77)))","v":""},null,0,10130,{"$f":"+K77-L77","v":-10130},{"$f":"IF(AND(K77=0,L77=0),\"\",IF(OR(K77=0,L77=0),100%,(+M77/L77)))","v":1},null,null,0,0,{"$f":"+Q77-R77","v":0},{"$f":"IF(AND(Q77=0,R77=0),\"\",IF(OR(Q77=0,R77=0),100%,(+S77/R77)))","v":""},null,0,10130,{"$f":"+V77-W77","v":-10130},{"$f":"IF(AND(V77=0,W77=0),\"\",IF(OR(V77=0,W77=0),100%,(+X77/W77)))","v":1}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F78-G78","v":0},{"$f":"IF(AND(F78=0,G78=0),\"\",IF(OR(F78=0,G78=0),100%,(+H78/G78)))","v":""},null,0,367.46,{"$f":"+K78-L78","v":-367.46},{"$f":"IF(AND(K78=0,L78=0),\"\",IF(OR(K78=0,L78=0),100%,(+M78/L78)))","v":1},null,null,0,0,{"$f":"+Q78-R78","v":0},{"$f":"IF(AND(Q78=0,R78=0),\"\",IF(OR(Q78=0,R78=0),100%,(+S78/R78)))","v":""},null,0,489.34,{"$f":"+V78-W78","v":-489.34},{"$f":"IF(AND(V78=0,W78=0),\"\",IF(OR(V78=0,W78=0),100%,(+X78/W78)))","v":1}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F79-G79","v":193.17000000000002},{"$f":"IF(AND(F79=0,G79=0),\"\",IF(OR(F79=0,G79=0),100%,(+H79/G79)))","v":1},null,1931.7,0,{"$f":"+K79-L79","v":1931.7},{"$f":"IF(AND(K79=0,L79=0),\"\",IF(OR(K79=0,L79=0),100%,(+M79/L79)))","v":1},null,null,579.51,0,{"$f":"+Q79-R79","v":579.51},{"$f":"IF(AND(Q79=0,R79=0),\"\",IF(OR(Q79=0,R79=0),100%,(+S79/R79)))","v":1},null,1931.7,0,{"$f":"+V79-W79","v":1931.7},{"$f":"IF(AND(V79=0,W79=0),\"\",IF(OR(V79=0,W79=0),100%,(+X79/W79)))","v":1}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F80-G80","v":-2512.75},{"$f":"IF(AND(F80=0,G80=0),\"\",IF(OR(F80=0,G80=0),100%,(+H80/G80)))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K80-L80","v":-17769.949999999997},{"$f":"IF(AND(K80=0,L80=0),\"\",IF(OR(K80=0,L80=0),100%,(+M80/L80)))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q80-R80","v":-7966.9},{"$f":"IF(AND(Q80=0,R80=0),\"\",IF(OR(Q80=0,R80=0),100%,(+S80/R80)))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V80-W80","v":-13430.599999999999},{"$f":"IF(AND(V80=0,W80=0),\"\",IF(OR(V80=0,W80=0),100%,(+X80/W80)))","v":-0.39682037869686815}]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F81-G81","v":0},{"$f":"IF(AND(F81=0,G81=0),\"\",IF(OR(F81=0,G81=0),100%,(+H81/G81)))","v":""},null,-157142.86000000002,42857.15,{"$f":"+K81-L81","v":-200000.01},{"$f":"IF(AND(K81=0,L81=0),\"\",IF(OR(K81=0,L81=0),100%,(+M81/L81)))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q81-R81","v":-200000.01},{"$f":"IF(AND(Q81=0,R81=0),\"\",IF(OR(Q81=0,R81=0),100%,(+S81/R81)))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V81-W81","v":-200000.01},{"$f":"IF(AND(V81=0,W81=0),\"\",IF(OR(V81=0,W81=0),100%,(+X81/W81)))","v":-4.6666661222223134}]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F82-G82","v":-11.99},{"$f":"IF(AND(F82=0,G82=0),\"\",IF(OR(F82=0,G82=0),100%,(+H82/G82)))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K82-L82","v":-84.300000000000011},{"$f":"IF(AND(K82=0,L82=0),\"\",IF(OR(K82=0,L82=0),100%,(+M82/L82)))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q82-R82","v":-38.07},{"$f":"IF(AND(Q82=0,R82=0),\"\",IF(OR(Q82=0,R82=0),100%,(+S82/R82)))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V82-W82","v":-64.13},{"$f":"IF(AND(V82=0,W82=0),\"\",IF(OR(V82=0,W82=0),100%,(+X82/W82)))","v":-0.39374961625836552}]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F83-G83","v":-62348.779999999984},{"$f":"IF(AND(F83=0,G83=0),\"\",IF(OR(F83=0,G83=0),100%,(+H83/G83)))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K83-L83","v":-660659.84},{"$f":"IF(AND(K83=0,L83=0),\"\",IF(OR(K83=0,L83=0),100%,(+M83/L83)))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q83-R83","v":-219635.71000000002},{"$f":"IF(AND(Q83=0,R83=0),\"\",IF(OR(Q83=0,R83=0),100%,(+S83/R83)))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V83-W83","v":-688533.96000000008},{"$f":"IF(AND(V83=0,W83=0),\"\",IF(OR(V83=0,W83=0),100%,(+X83/W83)))","v":-0.40376016637452627}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F84-G84","v":180.33},{"$f":"IF(AND(F84=0,G84=0),\"\",IF(OR(F84=0,G84=0),100%,(+H84/G84)))","v":1},null,180.33,0,{"$f":"+K84-L84","v":180.33},{"$f":"IF(AND(K84=0,L84=0),\"\",IF(OR(K84=0,L84=0),100%,(+M84/L84)))","v":1},null,null,180.33,0,{"$f":"+Q84-R84","v":180.33},{"$f":"IF(AND(Q84=0,R84=0),\"\",IF(OR(Q84=0,R84=0),100%,(+S84/R84)))","v":1},null,180.33,0,{"$f":"+V84-W84","v":180.33},{"$f":"IF(AND(V84=0,W84=0),\"\",IF(OR(V84=0,W84=0),100%,(+X84/W84)))","v":1}]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F85-G85","v":-69130.929999999993},{"$f":"IF(AND(F85=0,G85=0),\"\",IF(OR(F85=0,G85=0),100%,(+H85/G85)))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K85-L85","v":-198458.17999999993},{"$f":"IF(AND(K85=0,L85=0),\"\",IF(OR(K85=0,L85=0),100%,(+M85/L85)))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q85-R85","v":-390124.23},{"$f":"IF(AND(Q85=0,R85=0),\"\",IF(OR(Q85=0,R85=0),100%,(+S85/R85)))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V85-W85","v":51141.65000000014},{"$f":"IF(AND(V85=0,W85=0),\"\",IF(OR(V85=0,W85=0),100%,(+X85/W85)))","v":3.3104306478869597E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F86-G86","v":-799037.9600000002},{"$f":"IF(AND(F86=0,G86=0),\"\",IF(OR(F86=0,G86=0),100%,(+H86/G86)))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K86-L86","v":-1172981.2299999986},{"$f":"IF(AND(K86=0,L86=0),\"\",IF(OR(K86=0,L86=0),100%,(+M86/L86)))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q86-R86","v":-2260157.71},{"$f":"IF(AND(Q86=0,R86=0),\"\",IF(OR(Q86=0,R86=0),100%,(+S86/R86)))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V86-W86","v":-1643076.3899999969},{"$f":"IF(AND(V86=0,W86=0),\"\",IF(OR(V86=0,W86=0),100%,(+X86/W86)))","v":-0.11234697829885681}]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F87-G87","v":0},{"$f":"IF(AND(F87=0,G87=0),\"\",IF(OR(F87=0,G87=0),100%,(+H87/G87)))","v":""},null,0,0,{"$f":"+K87-L87","v":0},{"$f":"IF(AND(K87=0,L87=0),\"\",IF(OR(K87=0,L87=0),100%,(+M87/L87)))","v":""},null,null,0,0,{"$f":"+Q87-R87","v":0},{"$f":"IF(AND(Q87=0,R87=0),\"\",IF(OR(Q87=0,R87=0),100%,(+S87/R87)))","v":""},null,0,0,{"$f":"+V87-W87","v":0},{"$f":"IF(AND(V87=0,W87=0),\"\",IF(OR(V87=0,W87=0),100%,(+X87/W87)))","v":""}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F88-G88","v":605.15000000000009},{"$f":"IF(AND(F88=0,G88=0),\"\",IF(OR(F88=0,G88=0),100%,(+H88/G88)))","v":-0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K88-L88","v":4358.6600000000008},{"$f":"IF(AND(K88=0,L88=0),\"\",IF(OR(K88=0,L88=0),100%,(+M88/L88)))","v":-0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q88-R88","v":1422.9500000000003},{"$f":"IF(AND(Q88=0,R88=0),\"\",IF(OR(Q88=0,R88=0),100%,(+S88/R88)))","v":-0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V88-W88","v":3792.83},{"$f":"IF(AND(V88=0,W88=0),\"\",IF(OR(V88=0,W88=0),100%,(+X88/W88)))","v":-0.38199824351490391}]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F89-G89","v":0},{"$f":"IF(AND(F89=0,G89=0),\"\",IF(OR(F89=0,G89=0),100%,(+H89/G89)))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K89-L89","v":-36305.679999999935},{"$f":"IF(AND(K89=0,L89=0),\"\",IF(OR(K89=0,L89=0),100%,(+M89/L89)))","v":6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q89-R89","v":0},{"$f":"IF(AND(Q89=0,R89=0),\"\",IF(OR(Q89=0,R89=0),100%,(+S89/R89)))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V89-W89","v":-191525.33999999991},{"$f":"IF(AND(V89=0,W89=0),\"\",IF(OR(V89=0,W89=0),100%,(+X89/W89)))","v":0.37722037694278715}]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F90-G90","v":513288.67999999993},{"$f":"IF(AND(F90=0,G90=0),\"\",IF(OR(F90=0,G90=0),100%,(+H90/G90)))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K90-L90","v":1811919.0700000003},{"$f":"IF(AND(K90=0,L90=0),\"\",IF(OR(K90=0,L90=0),100%,(+M90/L90)))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q90-R90","v":1072601.22},{"$f":"IF(AND(Q90=0,R90=0),\"\",IF(OR(Q90=0,R90=0),100%,(+S90/R90)))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V90-W90","v":1096235.6499999994},{"$f":"IF(AND(V90=0,W90=0),\"\",IF(OR(V90=0,W90=0),100%,(+X90/W90)))","v":0.23499983139814187}]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F91-G91","v":-1178.45},{"$f":"IF(AND(F91=0,G91=0),\"\",IF(OR(F91=0,G91=0),100%,(+H91/G91)))","v":1},null,45756.950000000004,0,{"$f":"+K91-L91","v":45756.950000000004},{"$f":"IF(AND(K91=0,L91=0),\"\",IF(OR(K91=0,L91=0),100%,(+M91/L91)))","v":1},null,null,10461.450000000001,0,{"$f":"+Q91-R91","v":10461.450000000001},{"$f":"IF(AND(Q91=0,R91=0),\"\",IF(OR(Q91=0,R91=0),100%,(+S91/R91)))","v":1},null,45756.950000000004,0,{"$f":"+V91-W91","v":45756.950000000004},{"$f":"IF(AND(V91=0,W91=0),\"\",IF(OR(V91=0,W91=0),100%,(+X91/W91)))","v":1}]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F92-G92","v":1476.18},{"$f":"IF(AND(F92=0,G92=0),\"\",IF(OR(F92=0,G92=0),100%,(+H92/G92)))","v":1},null,4291.42,0,{"$f":"+K92-L92","v":4291.42},{"$f":"IF(AND(K92=0,L92=0),\"\",IF(OR(K92=0,L92=0),100%,(+M92/L92)))","v":1},null,null,2742.61,0,{"$f":"+Q92-R92","v":2742.61},{"$f":"IF(AND(Q92=0,R92=0),\"\",IF(OR(Q92=0,R92=0),100%,(+S92/R92)))","v":1},null,4291.42,0,{"$f":"+V92-W92","v":4291.42},{"$f":"IF(AND(V92=0,W92=0),\"\",IF(OR(V92=0,W92=0),100%,(+X92/W92)))","v":1}]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F93-G93","v":21552.179999999993},{"$f":"IF(AND(F93=0,G93=0),\"\",IF(OR(F93=0,G93=0),100%,(+H93/G93)))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K93-L93","v":-129183.62999999989},{"$f":"IF(AND(K93=0,L93=0),\"\",IF(OR(K93=0,L93=0),100%,(+M93/L93)))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q93-R93","v":2319.0800000000163},{"$f":"IF(AND(Q93=0,R93=0),\"\",IF(OR(Q93=0,R93=0),100%,(+S93/R93)))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V93-W93","v":-393099.24999999977},{"$f":"IF(AND(V93=0,W93=0),\"\",IF(OR(V93=0,W93=0),100%,(+X93/W93)))","v":-0.21846127444192986}]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F94-G94","v":0},{"$f":"IF(AND(F94=0,G94=0),\"\",IF(OR(F94=0,G94=0),100%,(+H94/G94)))","v":""},null,0,-13.57,{"$f":"+K94-L94","v":13.57},{"$f":"IF(AND(K94=0,L94=0),\"\",IF(OR(K94=0,L94=0),100%,(+M94/L94)))","v":1},null,null,0,0,{"$f":"+Q94-R94","v":0},{"$f":"IF(AND(Q94=0,R94=0),\"\",IF(OR(Q94=0,R94=0),100%,(+S94/R94)))","v":""},null,0,0,{"$f":"+V94-W94","v":0},{"$f":"IF(AND(V94=0,W94=0),\"\",IF(OR(V94=0,W94=0),100%,(+X94/W94)))","v":""}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-515",4,"Total Power Production Expenses - Steam Power",null,null,12147896.421,13163297.481999999,{"$f":"+F95-G95","v":-1015401.0609999988},{"$f":"IF(AND(F95=0,G95=0),\"\",IF(OR(F95=0,G95=0),100%,(+H95/G95)))","v":-7.7138806776075486E-2},null,147088390.90599996,144003941.33000001,{"$f":"+K95-L95","v":3084449.5759999454},{"$f":"IF(AND(K95=0,L95=0),\"\",IF(OR(K95=0,L95=0),100%,(+M95/L95)))","v":2.141920247121298E-2},null,null,43041459.109999992,39715277.580000006,{"$f":"+Q95-R95","v":3326181.5299999863},{"$f":"IF(AND(Q95=0,R95=0),\"\",IF(OR(Q95=0,R95=0),100%,(+S95/R95)))","v":8.3750680661867E-2},null,176772537.42600006,161414852.82000002,{"$f":"+V95-W95","v":15357684.606000036},{"$f":"IF(AND(V95=0,W95=0),\"\",IF(OR(V95=0,W95=0),100%,(+X95/W95)))","v":9.5144184922845904E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-525",5,"Nuclear Power Generation - Operation (517-525)","o",null,0,0,{"$f":"+F96-G96","v":0},{"$f":"IF(AND(F96=0,G96=0),\"\",IF(OR(F96=0,G96=0),100%,(+H96/G96)))","v":""},null,0,0,{"$f":"+K96-L96","v":0},{"$f":"IF(AND(K96=0,L96=0),\"\",IF(OR(K96=0,L96=0),100%,(+M96/L96)))","v":""},null,null,0,0,{"$f":"+Q96-R96","v":0},{"$f":"IF(AND(Q96=0,R96=0),\"\",IF(OR(Q96=0,R96=0),100%,(+S96/R96)))","v":""},null,0,0,{"$f":"+V96-W96","v":0},{"$f":"IF(AND(V96=0,W96=0),\"\",IF(OR(V96=0,W96=0),100%,(+X96/W96)))","v":""}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F97-G97","v":13.99},{"$f":"IF(AND(F97=0,G97=0),\"\",IF(OR(F97=0,G97=0),100%,(+H97/G97)))","v":1},null,13.99,0,{"$f":"+K97-L97","v":13.99},{"$f":"IF(AND(K97=0,L97=0),\"\",IF(OR(K97=0,L97=0),100%,(+M97/L97)))","v":1},null,null,13.99,0,{"$f":"+Q97-R97","v":13.99},{"$f":"IF(AND(Q97=0,R97=0),\"\",IF(OR(Q97=0,R97=0),100%,(+S97/R97)))","v":1},null,13.99,0,{"$f":"+V97-W97","v":13.99},{"$f":"IF(AND(V97=0,W97=0),\"\",IF(OR(V97=0,W97=0),100%,(+X97/W97)))","v":1}]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F98-G98","v":0},{"$f":"IF(AND(F98=0,G98=0),\"\",IF(OR(F98=0,G98=0),100%,(+H98/G98)))","v":""},null,0.19,0,{"$f":"+K98-L98","v":0.19},{"$f":"IF(AND(K98=0,L98=0),\"\",IF(OR(K98=0,L98=0),100%,(+M98/L98)))","v":1},null,null,0,0,{"$f":"+Q98-R98","v":0},{"$f":"IF(AND(Q98=0,R98=0),\"\",IF(OR(Q98=0,R98=0),100%,(+S98/R98)))","v":""},null,0.19,0,{"$f":"+V98-W98","v":0.19},{"$f":"IF(AND(V98=0,W98=0),\"\",IF(OR(V98=0,W98=0),100%,(+X98/W98)))","v":1}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N528-533",6,"Nuclear Power Generation - Maintenance (528-532)","m",null,13.99,0,{"$f":"+F99-G99","v":13.99},{"$f":"IF(AND(F99=0,G99=0),\"\",IF(OR(F99=0,G99=0),100%,(+H99/G99)))","v":1},null,14.18,0,{"$f":"+K99-L99","v":14.18},{"$f":"IF(AND(K99=0,L99=0),\"\",IF(OR(K99=0,L99=0),100%,(+M99/L99)))","v":1},null,null,13.99,0,{"$f":"+Q99-R99","v":13.99},{"$f":"IF(AND(Q99=0,R99=0),\"\",IF(OR(Q99=0,R99=0),100%,(+S99/R99)))","v":1},null,14.18,0,{"$f":"+V99-W99","v":14.18},{"$f":"IF(AND(V99=0,W99=0),\"\",IF(OR(V99=0,W99=0),100%,(+X99/W99)))","v":1}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F100-G100","v":13.99},{"$f":"IF(AND(F100=0,G100=0),\"\",IF(OR(F100=0,G100=0),100%,(+H100/G100)))","v":1},null,13.99,0,{"$f":"+K100-L100","v":13.99},{"$f":"IF(AND(K100=0,L100=0),\"\",IF(OR(K100=0,L100=0),100%,(+M100/L100)))","v":1},null,null,13.99,0,{"$f":"+Q100-R100","v":13.99},{"$f":"IF(AND(Q100=0,R100=0),\"\",IF(OR(Q100=0,R100=0),100%,(+S100/R100)))","v":1},null,13.99,0,{"$f":"+V100-W100","v":13.99},{"$f":"IF(AND(V100=0,W100=0),\"\",IF(OR(V100=0,W100=0),100%,(+X100/W100)))","v":1}]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F101-G101","v":0},{"$f":"IF(AND(F101=0,G101=0),\"\",IF(OR(F101=0,G101=0),100%,(+H101/G101)))","v":""},null,0.19,0,{"$f":"+K101-L101","v":0.19},{"$f":"IF(AND(K101=0,L101=0),\"\",IF(OR(K101=0,L101=0),100%,(+M101/L101)))","v":1},null,null,0,0,{"$f":"+Q101-R101","v":0},{"$f":"IF(AND(Q101=0,R101=0),\"\",IF(OR(Q101=0,R101=0),100%,(+S101/R101)))","v":""},null,0.19,0,{"$f":"+V101-W101","v":0.19},{"$f":"IF(AND(V101=0,W101=0),\"\",IF(OR(V101=0,W101=0),100%,(+X101/W101)))","v":1}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N517-533",7,"Total Power Production Expenses - Nuclear Power",null,null,13.99,0,{"$f":"+F102-G102","v":13.99},{"$f":"IF(AND(F102=0,G102=0),\"\",IF(OR(F102=0,G102=0),100%,(+H102/G102)))","v":1},null,14.18,0,{"$f":"+K102-L102","v":14.18},{"$f":"IF(AND(K102=0,L102=0),\"\",IF(OR(K102=0,L102=0),100%,(+M102/L102)))","v":1},null,null,13.99,0,{"$f":"+Q102-R102","v":13.99},{"$f":"IF(AND(Q102=0,R102=0),\"\",IF(OR(Q102=0,R102=0),100%,(+S102/R102)))","v":1},null,14.18,0,{"$f":"+V102-W102","v":14.18},{"$f":"IF(AND(V102=0,W102=0),\"\",IF(OR(V102=0,W102=0),100%,(+X102/W102)))","v":1}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-540",8,"Hydraulic Power Generation - Operation (535-540.1)","o",null,0,0,{"$f":"+F103-G103","v":0},{"$f":"IF(AND(F103=0,G103=0),\"\",IF(OR(F103=0,G103=0),100%,(+H103/G103)))","v":""},null,0,0,{"$f":"+K103-L103","v":0},{"$f":"IF(AND(K103=0,L103=0),\"\",IF(OR(K103=0,L103=0),100%,(+M103/L103)))","v":""},null,null,0,0,{"$f":"+Q103-R103","v":0},{"$f":"IF(AND(Q103=0,R103=0),\"\",IF(OR(Q103=0,R103=0),100%,(+S103/R103)))","v":""},null,0,0,{"$f":"+V103-W103","v":0},{"$f":"IF(AND(V103=0,W103=0),\"\",IF(OR(V103=0,W103=0),100%,(+X103/W103)))","v":""}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N541-545",9,"Hydraulic Power Generation - Maintenance (541-545.1)","m",null,0,0,{"$f":"+F104-G104","v":0},{"$f":"IF(AND(F104=0,G104=0),\"\",IF(OR(F104=0,G104=0),100%,(+H104/G104)))","v":""},null,0,0,{"$f":"+K104-L104","v":0},{"$f":"IF(AND(K104=0,L104=0),\"\",IF(OR(K104=0,L104=0),100%,(+M104/L104)))","v":""},null,null,0,0,{"$f":"+Q104-R104","v":0},{"$f":"IF(AND(Q104=0,R104=0),\"\",IF(OR(Q104=0,R104=0),100%,(+S104/R104)))","v":""},null,0,0,{"$f":"+V104-W104","v":0},{"$f":"IF(AND(V104=0,W104=0),\"\",IF(OR(V104=0,W104=0),100%,(+X104/W104)))","v":""}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N535-545",10,"Total Power Production Expenses - Hydraulic Power",null,null,0,0,{"$f":"+F105-G105","v":0},{"$f":"IF(AND(F105=0,G105=0),\"\",IF(OR(F105=0,G105=0),100%,(+H105/G105)))","v":""},null,0,0,{"$f":"+K105-L105","v":0},{"$f":"IF(AND(K105=0,L105=0),\"\",IF(OR(K105=0,L105=0),100%,(+M105/L105)))","v":""},null,null,0,0,{"$f":"+Q105-R105","v":0},{"$f":"IF(AND(Q105=0,R105=0),\"\",IF(OR(Q105=0,R105=0),100%,(+S105/R105)))","v":""},null,0,0,{"$f":"+V105-W105","v":0},{"$f":"IF(AND(V105=0,W105=0),\"\",IF(OR(V105=0,W105=0),100%,(+X105/W105)))","v":""}]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,122.28,0,null,null,null,993.55000000000007,0,null,null,null,null,525.54999999999995,0,null,null,null,993.55000000000007,0]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,null,null,null,2.0699999999999998,0,null,null,null,null,0,0,null,null,null,2.0699999999999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5581,N5582,N5584,N5585","10.1","Solar Generation – Operation (558.1-558.5)","o",null,122.28,0,null,null,null,995.62000000000012,0,null,null,null,null,525.54999999999995,0,null,null,null,995.62000000000012,0]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.63,0,null,null,null,2.63,0,null,null,null,null,2.1,0,null,null,null,2.63,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5586,N5587,N5588,N5589,N55810,N55811,N55812","10.2","Solar Generation – Maintenance (558.6-558.12)","m",null,2.63,0,null,null,null,2.63,0,null,null,null,null,2.1,0,null,null,null,2.63,0]
[null,"10.3","Total Power Production Expenses – Solar",null,null,{"$f":"F108+F110","v":124.91}]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,751.76,0,null,null,null,6747.3,0,null,null,null,null,2000.19,0,null,null,null,6747.3,0]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-645.16,0,null,null,null,429.28000000000003,0,null,null,null,null,-166.74,0,null,null,null,429.28000000000003,0]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-62.92,0,null,null,null,46.27,0,null,null,null,null,-60.410000000000004,0,null,null,null,46.27,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55813,N55814,N55816,N55817","10.4","Wind Generation – Operation (558.13-558.17)","o",null,43.680000000000021,0,null,null,null,7222.85,0,null,null,null,null,1773.04,0,null,null,null,7222.85,0]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N55818,N55819,N55820,N55821,N55822,N55823,N55824","10.5","Wind Generation – Maintenance (558.18-558.24)","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"10.6","Total Power Production Expenses – Wind",null,null,{"$f":"F115+F117","v":43.680000000000021}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5590","10.7","Other Renewable Generation – Operation (559.1-559.5)","o",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N559","10.8","Other Renewable Generation – Maintenance (559.6-559.16)","m",null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
[null,"10.9","Total Power Production Expenses – Other Renewable",null,null,{"$f":"F119+F120","v":0}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F122-G122","v":0},{"$f":"IF(AND(F122=0,G122=0),\"\",IF(OR(F122=0,G122=0),100%,(+H122/G122)))","v":""},null,0.01,0,{"$f":"+K122-L122","v":0.01},{"$f":"IF(AND(K122=0,L122=0),\"\",IF(OR(K122=0,L122=0),100%,(+M122/L122)))","v":1},null,null,0.01,0,{"$f":"+Q122-R122","v":0.01},{"$f":"IF(AND(Q122=0,R122=0),\"\",IF(OR(Q122=0,R122=0),100%,(+S122/R122)))","v":1},null,0.01,0,{"$f":"+V122-W122","v":0.01},{"$f":"IF(AND(V122=0,W122=0),\"\",IF(OR(V122=0,W122=0),100%,(+X122/W122)))","v":1}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F123-G123","v":0},{"$f":"IF(AND(F123=0,G123=0),\"\",IF(OR(F123=0,G123=0),100%,(+H123/G123)))","v":""},null,0,1637.46,{"$f":"+K123-L123","v":-1637.46},{"$f":"IF(AND(K123=0,L123=0),\"\",IF(OR(K123=0,L123=0),100%,(+M123/L123)))","v":1},null,null,0,0,{"$f":"+Q123-R123","v":0},{"$f":"IF(AND(Q123=0,R123=0),\"\",IF(OR(Q123=0,R123=0),100%,(+S123/R123)))","v":""},null,-1637.46,1637.46,{"$f":"+V123-W123","v":-3274.92},{"$f":"IF(AND(V123=0,W123=0),\"\",IF(OR(V123=0,W123=0),100%,(+X123/W123)))","v":-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-550",11,"Other Power Generation - Operation (546-550.1)","o",null,0,0,{"$f":"+F124-G124","v":0},{"$f":"IF(AND(F124=0,G124=0),\"\",IF(OR(F124=0,G124=0),100%,(+H124/G124)))","v":""},null,0.01,1637.46,{"$f":"+K124-L124","v":-1637.45},{"$f":"IF(AND(K124=0,L124=0),\"\",IF(OR(K124=0,L124=0),100%,(+M124/L124)))","v":-0.99999389298059194},null,null,0.01,0,{"$f":"+Q124-R124","v":0.01},{"$f":"IF(AND(Q124=0,R124=0),\"\",IF(OR(Q124=0,R124=0),100%,(+S124/R124)))","v":1},null,-1637.45,1637.46,{"$f":"+V124-W124","v":-3274.91},{"$f":"IF(AND(V124=0,W124=0),\"\",IF(OR(V124=0,W124=0),100%,(+X124/W124)))","v":-1.9999938929805918}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N551-554",12,"Other Power Generation - Maintenance (551-554.1)","m",null,0,0,{"$f":"+F125-G125","v":0},{"$f":"IF(AND(F125=0,G125=0),\"\",IF(OR(F125=0,G125=0),100%,(+H125/G125)))","v":""},null,0,0,{"$f":"+K125-L125","v":0},{"$f":"IF(AND(K125=0,L125=0),\"\",IF(OR(K125=0,L125=0),100%,(+M125/L125)))","v":""},null,null,0,0,{"$f":"+Q125-R125","v":0},{"$f":"IF(AND(Q125=0,R125=0),\"\",IF(OR(Q125=0,R125=0),100%,(+S125/R125)))","v":""},null,0,0,{"$f":"+V125-W125","v":0},{"$f":"IF(AND(V125=0,W125=0),\"\",IF(OR(V125=0,W125=0),100%,(+X125/W125)))","v":""}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F126-G126","v":0},{"$f":"IF(AND(F126=0,G126=0),\"\",IF(OR(F126=0,G126=0),100%,(+H126/G126)))","v":""},null,0.01,0,{"$f":"+K126-L126","v":0.01},{"$f":"IF(AND(K126=0,L126=0),\"\",IF(OR(K126=0,L126=0),100%,(+M126/L126)))","v":1},null,null,0.01,0,{"$f":"+Q126-R126","v":0.01},{"$f":"IF(AND(Q126=0,R126=0),\"\",IF(OR(Q126=0,R126=0),100%,(+S126/R126)))","v":1},null,0.01,0,{"$f":"+V126-W126","v":0.01},{"$f":"IF(AND(V126=0,W126=0),\"\",IF(OR(V126=0,W126=0),100%,(+X126/W126)))","v":1}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F127-G127","v":0},{"$f":"IF(AND(F127=0,G127=0),\"\",IF(OR(F127=0,G127=0),100%,(+H127/G127)))","v":""},null,0,1637.46,{"$f":"+K127-L127","v":-1637.46},{"$f":"IF(AND(K127=0,L127=0),\"\",IF(OR(K127=0,L127=0),100%,(+M127/L127)))","v":1},null,null,0,0,{"$f":"+Q127-R127","v":0},{"$f":"IF(AND(Q127=0,R127=0),\"\",IF(OR(Q127=0,R127=0),100%,(+S127/R127)))","v":""},null,-1637.46,1637.46,{"$f":"+V127-W127","v":-3274.92},{"$f":"IF(AND(V127=0,W127=0),\"\",IF(OR(V127=0,W127=0),100%,(+X127/W127)))","v":-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N546-554",13,"Total Power Production Expenses - Other Power",null,null,0,0,{"$f":"+F128-G128","v":0},{"$f":"IF(AND(F128=0,G128=0),\"\",IF(OR(F128=0,G128=0),100%,(+H128/G128)))","v":""},null,0.01,1637.46,{"$f":"+K128-L128","v":-1637.45},{"$f":"IF(AND(K128=0,L128=0),\"\",IF(OR(K128=0,L128=0),100%,(+M128/L128)))","v":-0.99999389298059194},null,null,0.01,0,{"$f":"+Q128-R128","v":0.01},{"$f":"IF(AND(Q128=0,R128=0),\"\",IF(OR(Q128=0,R128=0),100%,(+S128/R128)))","v":1},null,-1637.45,1637.46,{"$f":"+V128-W128","v":-3274.91},{"$f":"IF(AND(V128=0,W128=0),\"\",IF(OR(V128=0,W128=0),100%,(+X128/W128)))","v":-1.9999938929805918}]
[null,14,"Other Power Supply Expenses",null,null,null,null,{"$f":"+F129-G129","v":0},{"$f":"IF(AND(F129=0,G129=0),\"\",IF(OR(F129=0,G129=0),100%,(+H129/G129)))","v":""},null,null,null,{"$f":"+K129-L129","v":0},{"$f":"IF(AND(K129=0,L129=0),\"\",IF(OR(K129=0,L129=0),100%,(+M129/L129)))","v":""},null,null,null,null,{"$f":"+Q129-R129","v":0},{"$f":"IF(AND(Q129=0,R129=0),\"\",IF(OR(Q129=0,R129=0),100%,(+S129/R129)))","v":""},null,null,null,{"$f":"+V129-W129","v":0},{"$f":"IF(AND(V129=0,W129=0),\"\",IF(OR(V129=0,W129=0),100%,(+X129/W129)))","v":""}]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,8213710.3700000001,8938031.0199999996,{"$f":"+F130-G130","v":-724320.64999999944},{"$f":"IF(AND(F130=0,G130=0),\"\",IF(OR(F130=0,G130=0),100%,(+H130/G130)))","v":-8.1038055068195489E-2},null,98834824.829999998,75101853.079999998,{"$f":"+K130-L130","v":23732971.75},{"$f":"IF(AND(K130=0,L130=0),\"\",IF(OR(K130=0,L130=0),100%,(+M130/L130)))","v":0.31601046814010253},null,null,22438980.91,26381437.350000001,{"$f":"+Q130-R130","v":-3942456.4400000013},{"$f":"IF(AND(Q130=0,R130=0),\"\",IF(OR(Q130=0,R130=0),100%,(+S130/R130)))","v":-0.14944054744613833},null,112740687.61,94803085.359999999,{"$f":"+V130-W130","v":17937602.25},{"$f":"IF(AND(V130=0,W130=0),\"\",IF(OR(V130=0,W130=0),100%,(+X130/W130)))","v":0.18920905561126772}]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F131-G131","v":32587.75},{"$f":"IF(AND(F131=0,G131=0),\"\",IF(OR(F131=0,G131=0),100%,(+H131/G131)))","v":1},null,160836.33000000002,373078.23,{"$f":"+K131-L131","v":-212241.89999999997},{"$f":"IF(AND(K131=0,L131=0),\"\",IF(OR(K131=0,L131=0),100%,(+M131/L131)))","v":-0.56889382154514878},null,null,96712.040000000008,0,{"$f":"+Q131-R131","v":96712.040000000008},{"$f":"IF(AND(Q131=0,R131=0),\"\",IF(OR(Q131=0,R131=0),100%,(+S131/R131)))","v":1},null,160836.33000000002,522800.41,{"$f":"+V131-W131","v":-361964.07999999996},{"$f":"IF(AND(V131=0,W131=0),\"\",IF(OR(V131=0,W131=0),100%,(+X131/W131)))","v":-0.69235615174823595}]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-32126.82,201548.44,{"$f":"+F132-G132","v":-233675.26},{"$f":"IF(AND(F132=0,G132=0),\"\",IF(OR(F132=0,G132=0),100%,(+H132/G132)))","v":-1.1593999933713206},null,1852152.69,1016160.01,{"$f":"+K132-L132","v":835992.67999999993},{"$f":"IF(AND(K132=0,L132=0),\"\",IF(OR(K132=0,L132=0),100%,(+M132/L132)))","v":0.8226978741271268},null,null,-480389.31,604645.32000000007,{"$f":"+Q132-R132","v":-1085034.6300000001},{"$f":"IF(AND(Q132=0,R132=0),\"\",IF(OR(Q132=0,R132=0),100%,(+S132/R132)))","v":-1.7944976899846012},null,2255249.5699999998,1016160.01,{"$f":"+V132-W132","v":1239089.5599999998},{"$f":"IF(AND(V132=0,W132=0),\"\",IF(OR(V132=0,W132=0),100%,(+X132/W132)))","v":1.2193842975576257}]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F133-G133","v":0},{"$f":"IF(AND(F133=0,G133=0),\"\",IF(OR(F133=0,G133=0),100%,(+H133/G133)))","v":""},null,0,0,{"$f":"+K133-L133","v":0},{"$f":"IF(AND(K133=0,L133=0),\"\",IF(OR(K133=0,L133=0),100%,(+M133/L133)))","v":""},null,null,0,0,{"$f":"+Q133-R133","v":0},{"$f":"IF(AND(Q133=0,R133=0),\"\",IF(OR(Q133=0,R133=0),100%,(+S133/R133)))","v":""},null,0,0,{"$f":"+V133-W133","v":0},{"$f":"IF(AND(V133=0,W133=0),\"\",IF(OR(V133=0,W133=0),100%,(+X133/W133)))","v":""}]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-993.12,224.95000000000002,{"$f":"+F134-G134","v":-1218.07},{"$f":"IF(AND(F134=0,G134=0),\"\",IF(OR(F134=0,G134=0),100%,(+H134/G134)))","v":-5.4148477439430982},null,-2212.11,5604.8,{"$f":"+K134-L134","v":-7816.91},{"$f":"IF(AND(K134=0,L134=0),\"\",IF(OR(K134=0,L134=0),100%,(+M134/L134)))","v":-1.394681344561804},null,null,-605.4,1257.42,{"$f":"+Q134-R134","v":-1862.8200000000002},{"$f":"IF(AND(Q134=0,R134=0),\"\",IF(OR(Q134=0,R134=0),100%,(+S134/R134)))","v":-1.4814620413227084},null,-2904.62,5792.68,{"$f":"+V134-W134","v":-8697.2999999999993},{"$f":"IF(AND(V134=0,W134=0),\"\",IF(OR(V134=0,W134=0),100%,(+X134/W134)))","v":-1.5014293901959022}]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-8561.5,2240.5,{"$f":"+F135-G135","v":-10802},{"$f":"IF(AND(F135=0,G135=0),\"\",IF(OR(F135=0,G135=0),100%,(+H135/G135)))","v":-4.8212452577549652},null,-50600.93,59909.81,{"$f":"+K135-L135","v":-110510.73999999999},{"$f":"IF(AND(K135=0,L135=0),\"\",IF(OR(K135=0,L135=0),100%,(+M135/L135)))","v":-1.8446184356117969},null,null,-9898.0300000000007,16217.11,{"$f":"+Q135-R135","v":-26115.14},{"$f":"IF(AND(Q135=0,R135=0),\"\",IF(OR(Q135=0,R135=0),100%,(+S135/R135)))","v":-1.6103448764915573},null,-54444.74,68136.239999999991,{"$f":"+V135-W135","v":-122580.97999999998},{"$f":"IF(AND(V135=0,W135=0),\"\",IF(OR(V135=0,W135=0),100%,(+X135/W135)))","v":-1.7990570069613467}]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,262768.59999999998,282186.28000000003,{"$f":"+F136-G136","v":-19417.680000000051},{"$f":"IF(AND(F136=0,G136=0),\"\",IF(OR(F136=0,G136=0),100%,(+H136/G136)))","v":-6.8811566600615909E-2},null,2713469.56,2990777.1,{"$f":"+K136-L136","v":-277307.54000000004},{"$f":"IF(AND(K136=0,L136=0),\"\",IF(OR(K136=0,L136=0),100%,(+M136/L136)))","v":-9.2720898525002093E-2},null,null,797563.63,865147.27,{"$f":"+Q136-R136","v":-67583.640000000014},{"$f":"IF(AND(Q136=0,R136=0),\"\",IF(OR(Q136=0,R136=0),100%,(+S136/R136)))","v":-7.811807578147939E-2},null,3310163.94,3423273.9,{"$f":"+V136-W136","v":-113109.95999999996},{"$f":"IF(AND(V136=0,W136=0),\"\",IF(OR(V136=0,W136=0),100%,(+X136/W136)))","v":-3.3041457769417741E-2}]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F137-G137","v":0},{"$f":"IF(AND(F137=0,G137=0),\"\",IF(OR(F137=0,G137=0),100%,(+H137/G137)))","v":0},null,-1195730,-1195730,{"$f":"+K137-L137","v":0},{"$f":"IF(AND(K137=0,L137=0),\"\",IF(OR(K137=0,L137=0),100%,(+M137/L137)))","v":0},null,null,-358719,-358719,{"$f":"+Q137-R137","v":0},{"$f":"IF(AND(Q137=0,R137=0),\"\",IF(OR(Q137=0,R137=0),100%,(+S137/R137)))","v":0},null,-1434876,-1434876,{"$f":"+V137-W137","v":0},{"$f":"IF(AND(V137=0,W137=0),\"\",IF(OR(V137=0,W137=0),100%,(+X137/W137)))","v":0}]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,46995.64,95438.39,{"$f":"+F138-G138","v":-48442.75},{"$f":"IF(AND(F138=0,G138=0),\"\",IF(OR(F138=0,G138=0),100%,(+H138/G138)))","v":-0.50758138313104406},null,378428.73,906888.32000000007,{"$f":"+K138-L138","v":-528459.59000000008},{"$f":"IF(AND(K138=0,L138=0),\"\",IF(OR(K138=0,L138=0),100%,(+M138/L138)))","v":-0.58271738464996448},null,null,142930,286640.57,{"$f":"+Q138-R138","v":-143710.57},{"$f":"IF(AND(Q138=0,R138=0),\"\",IF(OR(Q138=0,R138=0),100%,(+S138/R138)))","v":-0.50136158325389879},null,570355.67999999993,1051474.51,{"$f":"+V138-W138","v":-481118.83000000007},{"$f":"IF(AND(V138=0,W138=0),\"\",IF(OR(V138=0,W138=0),100%,(+X138/W138)))","v":-0.45756585197676364}]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,395562.56,67924.42,{"$f":"+F139-G139","v":327638.14},{"$f":"IF(AND(F139=0,G139=0),\"\",IF(OR(F139=0,G139=0),100%,(+H139/G139)))","v":4.8235691964686636},null,1085202.1200000001,529653.51,{"$f":"+K139-L139","v":555548.6100000001},{"$f":"IF(AND(K139=0,L139=0),\"\",IF(OR(K139=0,L139=0),100%,(+M139/L139)))","v":1.0488906417329322},null,null,505209.06,160793.26,{"$f":"+Q139-R139","v":344415.8},{"$f":"IF(AND(Q139=0,R139=0),\"\",IF(OR(Q139=0,R139=0),100%,(+S139/R139)))","v":2.1419790854417653},null,1154071.7000000002,619995.80000000005,{"$f":"+V139-W139","v":534075.90000000014},{"$f":"IF(AND(V139=0,W139=0),\"\",IF(OR(V139=0,W139=0),100%,(+X139/W139)))","v":0.86141857735165317}]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-384669.63,-838.15,{"$f":"+F140-G140","v":-383831.48},{"$f":"IF(AND(F140=0,G140=0),\"\",IF(OR(F140=0,G140=0),100%,(+H140/G140)))","v":457.95082025890355},null,-180755.66,-13013.32,{"$f":"+K140-L140","v":-167742.34},{"$f":"IF(AND(K140=0,L140=0),\"\",IF(OR(K140=0,L140=0),100%,(+M140/L140)))","v":12.890049579968831},null,null,-388655.51,-2169.27,{"$f":"+Q140-R140","v":-386486.24},{"$f":"IF(AND(Q140=0,R140=0),\"\",IF(OR(Q140=0,R140=0),100%,(+S140/R140)))","v":178.16419348444407},null,-407381.33999999997,-14907.539999999999,{"$f":"+V140-W140","v":-392473.8},{"$f":"IF(AND(V140=0,W140=0),\"\",IF(OR(V140=0,W140=0),100%,(+X140/W140)))","v":26.327200866138881}]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,2318897.42,892702.71999999997,{"$f":"+F141-G141","v":1426194.7},{"$f":"IF(AND(F141=0,G141=0),\"\",IF(OR(F141=0,G141=0),100%,(+H141/G141)))","v":1.5976143771579412},null,12893116.630000001,6720215.71,{"$f":"+K141-L141","v":6172900.9200000009},{"$f":"IF(AND(K141=0,L141=0),\"\",IF(OR(K141=0,L141=0),100%,(+M141/L141)))","v":0.9185569610235027},null,null,4555637.75,2366926.11,{"$f":"+Q141-R141","v":2188711.64},{"$f":"IF(AND(Q141=0,R141=0),\"\",IF(OR(Q141=0,R141=0),100%,(+S141/R141)))","v":0.92470636525277938},null,14785347.99,8187253.7000000002,{"$f":"+V141-W141","v":6598094.29},{"$f":"IF(AND(V141=0,W141=0),\"\",IF(OR(V141=0,W141=0),100%,(+X141/W141)))","v":0.80589835514685471}]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,77606.97,70002.990000000005,{"$f":"+F142-G142","v":7603.9799999999959},{"$f":"IF(AND(F142=0,G142=0),\"\",IF(OR(F142=0,G142=0),100%,(+H142/G142)))","v":0.10862364593283795},null,925206.03,428912.02,{"$f":"+K142-L142","v":496294.01},{"$f":"IF(AND(K142=0,L142=0),\"\",IF(OR(K142=0,L142=0),100%,(+M142/L142)))","v":1.157099794032352},null,null,239888,159653.35,{"$f":"+Q142-R142","v":80234.649999999994},{"$f":"IF(AND(Q142=0,R142=0),\"\",IF(OR(Q142=0,R142=0),100%,(+S142/R142)))","v":0.50255538014078627},null,966270.04,515794.24,{"$f":"+V142-W142","v":450475.80000000005},{"$f":"IF(AND(V142=0,W142=0),\"\",IF(OR(V142=0,W142=0),100%,(+X142/W142)))","v":0.87336337838902589}]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-27942.9,-9647.17,{"$f":"+F143-G143","v":-18295.730000000003},{"$f":"IF(AND(F143=0,G143=0),\"\",IF(OR(F143=0,G143=0),100%,(+H143/G143)))","v":1.8964867417076721},null,-151551.01,-42496.69,{"$f":"+K143-L143","v":-109054.32},{"$f":"IF(AND(K143=0,L143=0),\"\",IF(OR(K143=0,L143=0),100%,(+M143/L143)))","v":2.5661838604371305},null,null,-39635.85,-14967.470000000001,{"$f":"+Q143-R143","v":-24668.379999999997},{"$f":"IF(AND(Q143=0,R143=0),\"\",IF(OR(Q143=0,R143=0),100%,(+S143/R143)))","v":1.6481329175872739},null,-144939.48000000001,-36186.870000000003,{"$f":"+V143-W143","v":-108752.61000000002},{"$f":"IF(AND(V143=0,W143=0),\"\",IF(OR(V143=0,W143=0),100%,(+X143/W143)))","v":3.0053057918521278}]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F144-G144","v":0},{"$f":"IF(AND(F144=0,G144=0),\"\",IF(OR(F144=0,G144=0),100%,(+H144/G144)))","v":""},null,0,0,{"$f":"+K144-L144","v":0},{"$f":"IF(AND(K144=0,L144=0),\"\",IF(OR(K144=0,L144=0),100%,(+M144/L144)))","v":""},null,null,0,0,{"$f":"+Q144-R144","v":0},{"$f":"IF(AND(Q144=0,R144=0),\"\",IF(OR(Q144=0,R144=0),100%,(+S144/R144)))","v":""},null,0,0,{"$f":"+V144-W144","v":0},{"$f":"IF(AND(V144=0,W144=0),\"\",IF(OR(V144=0,W144=0),100%,(+X144/W144)))","v":""}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,229398.45,73840.56,{"$f":"+F145-G145","v":155557.89000000001},{"$f":"IF(AND(F145=0,G145=0),\"\",IF(OR(F145=0,G145=0),100%,(+H145/G145)))","v":2.1066726742050714},null,4270355.43,1096543.18,{"$f":"+K145-L145","v":3173812.25},{"$f":"IF(AND(K145=0,L145=0),\"\",IF(OR(K145=0,L145=0),100%,(+M145/L145)))","v":2.894379635829754},null,null,350060.95,203555.97,{"$f":"+Q145-R145","v":146504.98000000001},{"$f":"IF(AND(Q145=0,R145=0),\"\",IF(OR(Q145=0,R145=0),100%,(+S145/R145)))","v":0.71972823985462087},null,4464209.6399999997,1189743.22,{"$f":"+V145-W145","v":3274466.42},{"$f":"IF(AND(V145=0,W145=0),\"\",IF(OR(V145=0,W145=0),100%,(+X145/W145)))","v":2.7522463376593143}]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,352130.73,853123.14,{"$f":"+F146-G146","v":-500992.41000000003},{"$f":"IF(AND(F146=0,G146=0),\"\",IF(OR(F146=0,G146=0),100%,(+H146/G146)))","v":-0.58724513087290076},null,3796126.06,5783557.2000000002,{"$f":"+K146-L146","v":-1987431.1400000001},{"$f":"IF(AND(K146=0,L146=0),\"\",IF(OR(K146=0,L146=0),100%,(+M146/L146)))","v":-0.34363473400072886},null,null,1035957.23,1641070.48,{"$f":"+Q146-R146","v":-605113.25},{"$f":"IF(AND(Q146=0,R146=0),\"\",IF(OR(Q146=0,R146=0),100%,(+S146/R146)))","v":-0.36873081161023624},null,4956312.22,6530244.1400000006,{"$f":"+V146-W146","v":-1573931.9200000009},{"$f":"IF(AND(V146=0,W146=0),\"\",IF(OR(V146=0,W146=0),100%,(+X146/W146)))","v":-0.24102191070608284}]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-933982.99,-1162769.67,{"$f":"+F147-G147","v":228786.67999999993},{"$f":"IF(AND(F147=0,G147=0),\"\",IF(OR(F147=0,G147=0),100%,(+H147/G147)))","v":-0.19676010297035004},null,-7827862.0999999996,-6522722.2800000003,{"$f":"+K147-L147","v":-1305139.8199999994},{"$f":"IF(AND(K147=0,L147=0),\"\",IF(OR(K147=0,L147=0),100%,(+M147/L147)))","v":0.20009127538693849},null,null,-1478689.93,-2014194.79,{"$f":"+Q147-R147","v":535504.8600000001},{"$f":"IF(AND(Q147=0,R147=0),\"\",IF(OR(Q147=0,R147=0),100%,(+S147/R147)))","v":-0.26586547768798474},null,-8860266.1400000006,-7028387.3900000006,{"$f":"+V147-W147","v":-1831878.75},{"$f":"IF(AND(V147=0,W147=0),\"\",IF(OR(V147=0,W147=0),100%,(+X147/W147)))","v":0.26063998017616385}]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-53378.42,-5.95,{"$f":"+F148-G148","v":-53372.47},{"$f":"IF(AND(F148=0,G148=0),\"\",IF(OR(F148=0,G148=0),100%,(+H148/G148)))","v":8970.163025210084},null,-131714.01,-56271.56,{"$f":"+K148-L148","v":-75442.450000000012},{"$f":"IF(AND(K148=0,L148=0),\"\",IF(OR(K148=0,L148=0),100%,(+M148/L148)))","v":1.3406852413546029},null,null,-81857.48,-20202.52,{"$f":"+Q148-R148","v":-61654.959999999992},{"$f":"IF(AND(Q148=0,R148=0),\"\",IF(OR(Q148=0,R148=0),100%,(+S148/R148)))","v":3.0518450173542702},null,-139716.77000000002,-46376.909999999996,{"$f":"+V148-W148","v":-93339.860000000015},{"$f":"IF(AND(V148=0,W148=0),\"\",IF(OR(V148=0,W148=0),100%,(+X148/W148)))","v":2.0126364606870104}]
["%,V5550139","5550139","Generation Deactivation expens",null,null,48466.54,0,{"$f":"+F149-G149","v":48466.54},{"$f":"IF(AND(F149=0,G149=0),\"\",IF(OR(F149=0,G149=0),100%,(+H149/G149)))","v":1},null,63951.450000000004,0,{"$f":"+K149-L149","v":63951.450000000004},{"$f":"IF(AND(K149=0,L149=0),\"\",IF(OR(K149=0,L149=0),100%,(+M149/L149)))","v":1},null,null,64236.72,0,{"$f":"+Q149-R149","v":64236.72},{"$f":"IF(AND(Q149=0,R149=0),\"\",IF(OR(Q149=0,R149=0),100%,(+S149/R149)))","v":1},null,63951.450000000004,0,{"$f":"+V149-W149","v":63951.450000000004},{"$f":"IF(AND(V149=0,W149=0),\"\",IF(OR(V149=0,W149=0),100%,(+X149/W149)))","v":1}]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F150-G150","v":0},{"$f":"IF(AND(F150=0,G150=0),\"\",IF(OR(F150=0,G150=0),100%,(+H150/G150)))","v":""},null,0,152679.92000000001,{"$f":"+K150-L150","v":-152679.92000000001},{"$f":"IF(AND(K150=0,L150=0),\"\",IF(OR(K150=0,L150=0),100%,(+M150/L150)))","v":1},null,null,0,0,{"$f":"+Q150-R150","v":0},{"$f":"IF(AND(Q150=0,R150=0),\"\",IF(OR(Q150=0,R150=0),100%,(+S150/R150)))","v":""},null,0,1631169.17,{"$f":"+V150-W150","v":-1631169.17},{"$f":"IF(AND(V150=0,W150=0),\"\",IF(OR(V150=0,W150=0),100%,(+X150/W150)))","v":1}]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,169132.19,399474.89,{"$f":"+F151-G151","v":-230342.7},{"$f":"IF(AND(F151=0,G151=0),\"\",IF(OR(F151=0,G151=0),100%,(+H151/G151)))","v":-0.57661371406848627},null,5909375.9000000004,4615130.0199999996,{"$f":"+K151-L151","v":1294245.8800000008},{"$f":"IF(AND(K151=0,L151=0),\"\",IF(OR(K151=0,L151=0),100%,(+M151/L151)))","v":0.28043541013823936},null,null,1278474.93,1162666.6400000001,{"$f":"+Q151-R151","v":115808.2899999998},{"$f":"IF(AND(Q151=0,R151=0),\"\",IF(OR(Q151=0,R151=0),100%,(+S151/R151)))","v":9.9605756298296988E-2},null,6945687.5300000003,5457284.0599999996,{"$f":"+V151-W151","v":1488403.4700000007},{"$f":"IF(AND(V151=0,W151=0),\"\",IF(OR(V151=0,W151=0),100%,(+X151/W151)))","v":0.27273703432619206}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-249617.73,-174055.51,{"$f":"+F152-G152","v":-75562.22},{"$f":"IF(AND(F152=0,G152=0),\"\",IF(OR(F152=0,G152=0),100%,(+H152/G152)))","v":0.43412713564770228},null,-3002185.32,-1924550.37,{"$f":"+K152-L152","v":-1077634.9499999997},{"$f":"IF(AND(K152=0,L152=0),\"\",IF(OR(K152=0,L152=0),100%,(+M152/L152)))","v":0.55994115134539169},null,null,-687187.37,-560385.93000000005,{"$f":"+Q152-R152","v":-126801.43999999994},{"$f":"IF(AND(Q152=0,R152=0),\"\",IF(OR(Q152=0,R152=0),100%,(+S152/R152)))","v":0.22627520287670308},null,-3412209.71,-2261254.8000000003,{"$f":"+V152-W152","v":-1150954.9099999997},{"$f":"IF(AND(V152=0,W152=0),\"\",IF(OR(V152=0,W152=0),100%,(+X152/W152)))","v":0.50898948229982732}]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-5.0600000000000005,{"$f":"+F153-G153","v":5.0600000000000005},{"$f":"IF(AND(F153=0,G153=0),\"\",IF(OR(F153=0,G153=0),100%,(+H153/G153)))","v":1},null,-2584.2400000000002,-2883.27,{"$f":"+K153-L153","v":299.02999999999975},{"$f":"IF(AND(K153=0,L153=0),\"\",IF(OR(K153=0,L153=0),100%,(+M153/L153)))","v":-0.10371210465894617},null,null,-327.29000000000002,-430.18,{"$f":"+Q153-R153","v":102.88999999999999},{"$f":"IF(AND(Q153=0,R153=0),\"\",IF(OR(Q153=0,R153=0),100%,(+S153/R153)))","v":-0.23917894834720346},null,-2618.7500000000005,-3175.2799999999997,{"$f":"+V153-W153","v":556.52999999999929},{"$f":"IF(AND(V153=0,W153=0),\"\",IF(OR(V153=0,W153=0),100%,(+X153/W153)))","v":-0.17526958252500546}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5550",15,"Purchased Power (555)",null,null,10336411.109999998,10409843.790000001,{"$f":"+F154-G154","v":-73432.680000003427},{"$f":"IF(AND(F154=0,G154=0),\"\",IF(OR(F154=0,G154=0),100%,(+H154/G154)))","v":-7.0541577262230384E-3},null,120337850.38000001,90023295.420000002,{"$f":"+K154-L154","v":30314554.960000008},{"$f":"IF(AND(K154=0,L154=0),\"\",IF(OR(K154=0,L154=0),100%,(+M154/L154)))","v":0.33674122701872544},null,null,27979686.049999993,30878941.690000009,{"$f":"+Q154-R154","v":-2899255.6400000155},{"$f":"IF(AND(Q154=0,R154=0),\"\",IF(OR(Q154=0,R154=0),100%,(+S154/R154)))","v":-9.3891029981086588E-2},null,137913786.15000001,114197042.65000001,{"$f":"+V154-W154","v":23716743.5},{"$f":"IF(AND(V154=0,W154=0),\"\",IF(OR(V154=0,W154=0),100%,(+X154/W154)))","v":0.20768264177110893}]
[null,"15.1","Power Purchased for Storage Operations (555.1)"]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5552","15.2","Bundled Environmental Credits (555.2)",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5553","15.3","Unbundled Environmental Credits (555.3)",null,null,0,0,null,null,null,0,0,null,null,null,null,0,0,null,null,null,0,0]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F158-G158","v":-3180.7},{"$f":"IF(AND(F158=0,G158=0),\"\",IF(OR(F158=0,G158=0),100%,(+H158/G158)))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K158-L158","v":-14901.620000000003},{"$f":"IF(AND(K158=0,L158=0),\"\",IF(OR(K158=0,L158=0),100%,(+M158/L158)))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q158-R158","v":-7549.98},{"$f":"IF(AND(Q158=0,R158=0),\"\",IF(OR(Q158=0,R158=0),100%,(+S158/R158)))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V158-W158","v":-17495.159999999996},{"$f":"IF(AND(V158=0,W158=0),\"\",IF(OR(V158=0,W158=0),100%,(+X158/W158)))","v":-0.24141641072897427}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5560",16,"System Control and Load Dispatching (556)",null,null,4293.59,7474.29,{"$f":"+F159-G159","v":-3180.7},{"$f":"IF(AND(F159=0,G159=0),\"\",IF(OR(F159=0,G159=0),100%,(+H159/G159)))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K159-L159","v":-14901.620000000003},{"$f":"IF(AND(K159=0,L159=0),\"\",IF(OR(K159=0,L159=0),100%,(+M159/L159)))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q159-R159","v":-7549.98},{"$f":"IF(AND(Q159=0,R159=0),\"\",IF(OR(Q159=0,R159=0),100%,(+S159/R159)))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V159-W159","v":-17495.159999999996},{"$f":"IF(AND(V159=0,W159=0),\"\",IF(OR(V159=0,W159=0),100%,(+X159/W159)))","v":-0.24141641072897427}]
["%,V5570000","5570000","Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F160-G160","v":9792.9000000000087},{"$f":"IF(AND(F160=0,G160=0),\"\",IF(OR(F160=0,G160=0),100%,(+H160/G160)))","v":0.16756788296787617},null,655694.9,693511.07000000007,{"$f":"+K160-L160","v":-37816.170000000042},{"$f":"IF(AND(K160=0,L160=0),\"\",IF(OR(K160=0,L160=0),100%,(+M160/L160)))","v":-5.452857443212844E-2},null,null,196407.32,179830.93,{"$f":"+Q160-R160","v":16576.390000000014},{"$f":"IF(AND(Q160=0,R160=0),\"\",IF(OR(Q160=0,R160=0),100%,(+S160/R160)))","v":9.2177635960621535E-2},null,760493.38,801151.79,{"$f":"+V160-W160","v":-40658.410000000033},{"$f":"IF(AND(V160=0,W160=0),\"\",IF(OR(V160=0,W160=0),100%,(+X160/W160)))","v":-5.0749945899765177E-2}]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F161-G161","v":0},{"$f":"IF(AND(F161=0,G161=0),\"\",IF(OR(F161=0,G161=0),100%,(+H161/G161)))","v":""},null,243.15,245.05,{"$f":"+K161-L161","v":-1.9000000000000057},{"$f":"IF(AND(K161=0,L161=0),\"\",IF(OR(K161=0,L161=0),100%,(+M161/L161)))","v":-7.7535196898592352E-3},null,null,0,0,{"$f":"+Q161-R161","v":0},{"$f":"IF(AND(Q161=0,R161=0),\"\",IF(OR(Q161=0,R161=0),100%,(+S161/R161)))","v":""},null,243.15,245.05,{"$f":"+V161-W161","v":-1.9000000000000057},{"$f":"IF(AND(V161=0,W161=0),\"\",IF(OR(V161=0,W161=0),100%,(+X161/W161)))","v":-7.7535196898592352E-3}]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,{"$f":"+F162-G162","v":0},{"$f":"IF(AND(F162=0,G162=0),\"\",IF(OR(F162=0,G162=0),100%,(+H162/G162)))","v":""},null,0,446.40000000000003,{"$f":"+K162-L162","v":-446.40000000000003},{"$f":"IF(AND(K162=0,L162=0),\"\",IF(OR(K162=0,L162=0),100%,(+M162/L162)))","v":1},null,null,0,0,{"$f":"+Q162-R162","v":0},{"$f":"IF(AND(Q162=0,R162=0),\"\",IF(OR(Q162=0,R162=0),100%,(+S162/R162)))","v":""},null,0,446.40000000000003,{"$f":"+V162-W162","v":-446.40000000000003},{"$f":"IF(AND(V162=0,W162=0),\"\",IF(OR(V162=0,W162=0),100%,(+X162/W162)))","v":1}]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,{"$f":"+F163-G163","v":0},{"$f":"IF(AND(F163=0,G163=0),\"\",IF(OR(F163=0,G163=0),100%,(+H163/G163)))","v":""},null,0,5.79,{"$f":"+K163-L163","v":-5.79},{"$f":"IF(AND(K163=0,L163=0),\"\",IF(OR(K163=0,L163=0),100%,(+M163/L163)))","v":1},null,null,0,0,{"$f":"+Q163-R163","v":0},{"$f":"IF(AND(Q163=0,R163=0),\"\",IF(OR(Q163=0,R163=0),100%,(+S163/R163)))","v":""},null,0,5.94,{"$f":"+V163-W163","v":-5.94},{"$f":"IF(AND(V163=0,W163=0),\"\",IF(OR(V163=0,W163=0),100%,(+X163/W163)))","v":1}]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,{"$f":"+F164-G164","v":0},{"$f":"IF(AND(F164=0,G164=0),\"\",IF(OR(F164=0,G164=0),100%,(+H164/G164)))","v":""},null,0.93,0,{"$f":"+K164-L164","v":0.93},{"$f":"IF(AND(K164=0,L164=0),\"\",IF(OR(K164=0,L164=0),100%,(+M164/L164)))","v":1},null,null,0,0,{"$f":"+Q164-R164","v":0},{"$f":"IF(AND(Q164=0,R164=0),\"\",IF(OR(Q164=0,R164=0),100%,(+S164/R164)))","v":""},null,0.93,0,{"$f":"+V164-W164","v":0.93},{"$f":"IF(AND(V164=0,W164=0),\"\",IF(OR(V164=0,W164=0),100%,(+X164/W164)))","v":1}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5570",17,"Other Expenses (557)",null,null,68234.290000000008,58441.39,{"$f":"+F165-G165","v":9792.9000000000087},{"$f":"IF(AND(F165=0,G165=0),\"\",IF(OR(F165=0,G165=0),100%,(+H165/G165)))","v":0.16756788296787617},null,655938.9800000001,694208.31000000017,{"$f":"+K165-L165","v":-38269.330000000075},{"$f":"IF(AND(K165=0,L165=0),\"\",IF(OR(K165=0,L165=0),100%,(+M165/L165)))","v":-5.5126580089483609E-2},null,null,196407.32,179830.93,{"$f":"+Q165-R165","v":16576.390000000014},{"$f":"IF(AND(Q165=0,R165=0),\"\",IF(OR(Q165=0,R165=0),100%,(+S165/R165)))","v":9.2177635960621535E-2},null,760737.46000000008,801849.18000000017,{"$f":"+V165-W165","v":-41111.720000000088},{"$f":"IF(AND(V165=0,W165=0),\"\",IF(OR(V165=0,W165=0),100%,(+X165/W165)))","v":-5.1271138046184793E-2}]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,8213710.3700000001,8938031.0199999996,{"$f":"+F166-G166","v":-724320.64999999944},{"$f":"IF(AND(F166=0,G166=0),\"\",IF(OR(F166=0,G166=0),100%,(+H166/G166)))","v":-8.1038055068195489E-2},null,98834824.829999998,75101853.079999998,{"$f":"+K166-L166","v":23732971.75},{"$f":"IF(AND(K166=0,L166=0),\"\",IF(OR(K166=0,L166=0),100%,(+M166/L166)))","v":0.31601046814010253},null,null,22438980.91,26381437.350000001,{"$f":"+Q166-R166","v":-3942456.4400000013},{"$f":"IF(AND(Q166=0,R166=0),\"\",IF(OR(Q166=0,R166=0),100%,(+S166/R166)))","v":-0.14944054744613833},null,112740687.61,94803085.359999999,{"$f":"+V166-W166","v":17937602.25},{"$f":"IF(AND(V166=0,W166=0),\"\",IF(OR(V166=0,W166=0),100%,(+X166/W166)))","v":0.18920905561126772}]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F167-G167","v":32587.75},{"$f":"IF(AND(F167=0,G167=0),\"\",IF(OR(F167=0,G167=0),100%,(+H167/G167)))","v":1},null,160836.33000000002,373078.23,{"$f":"+K167-L167","v":-212241.89999999997},{"$f":"IF(AND(K167=0,L167=0),\"\",IF(OR(K167=0,L167=0),100%,(+M167/L167)))","v":-0.56889382154514878},null,null,96712.040000000008,0,{"$f":"+Q167-R167","v":96712.040000000008},{"$f":"IF(AND(Q167=0,R167=0),\"\",IF(OR(Q167=0,R167=0),100%,(+S167/R167)))","v":1},null,160836.33000000002,522800.41,{"$f":"+V167-W167","v":-361964.07999999996},{"$f":"IF(AND(V167=0,W167=0),\"\",IF(OR(V167=0,W167=0),100%,(+X167/W167)))","v":-0.69235615174823595}]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-32126.82,201548.44,{"$f":"+F168-G168","v":-233675.26},{"$f":"IF(AND(F168=0,G168=0),\"\",IF(OR(F168=0,G168=0),100%,(+H168/G168)))","v":-1.1593999933713206},null,1852152.69,1016160.01,{"$f":"+K168-L168","v":835992.67999999993},{"$f":"IF(AND(K168=0,L168=0),\"\",IF(OR(K168=0,L168=0),100%,(+M168/L168)))","v":0.8226978741271268},null,null,-480389.31,604645.32000000007,{"$f":"+Q168-R168","v":-1085034.6300000001},{"$f":"IF(AND(Q168=0,R168=0),\"\",IF(OR(Q168=0,R168=0),100%,(+S168/R168)))","v":-1.7944976899846012},null,2255249.5699999998,1016160.01,{"$f":"+V168-W168","v":1239089.5599999998},{"$f":"IF(AND(V168=0,W168=0),\"\",IF(OR(V168=0,W168=0),100%,(+X168/W168)))","v":1.2193842975576257}]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F169-G169","v":0},{"$f":"IF(AND(F169=0,G169=0),\"\",IF(OR(F169=0,G169=0),100%,(+H169/G169)))","v":""},null,0,0,{"$f":"+K169-L169","v":0},{"$f":"IF(AND(K169=0,L169=0),\"\",IF(OR(K169=0,L169=0),100%,(+M169/L169)))","v":""},null,null,0,0,{"$f":"+Q169-R169","v":0},{"$f":"IF(AND(Q169=0,R169=0),\"\",IF(OR(Q169=0,R169=0),100%,(+S169/R169)))","v":""},null,0,0,{"$f":"+V169-W169","v":0},{"$f":"IF(AND(V169=0,W169=0),\"\",IF(OR(V169=0,W169=0),100%,(+X169/W169)))","v":""}]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-993.12,224.95000000000002,{"$f":"+F170-G170","v":-1218.07},{"$f":"IF(AND(F170=0,G170=0),\"\",IF(OR(F170=0,G170=0),100%,(+H170/G170)))","v":-5.4148477439430982},null,-2212.11,5604.8,{"$f":"+K170-L170","v":-7816.91},{"$f":"IF(AND(K170=0,L170=0),\"\",IF(OR(K170=0,L170=0),100%,(+M170/L170)))","v":-1.394681344561804},null,null,-605.4,1257.42,{"$f":"+Q170-R170","v":-1862.8200000000002},{"$f":"IF(AND(Q170=0,R170=0),\"\",IF(OR(Q170=0,R170=0),100%,(+S170/R170)))","v":-1.4814620413227084},null,-2904.62,5792.68,{"$f":"+V170-W170","v":-8697.2999999999993},{"$f":"IF(AND(V170=0,W170=0),\"\",IF(OR(V170=0,W170=0),100%,(+X170/W170)))","v":-1.5014293901959022}]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-8561.5,2240.5,{"$f":"+F171-G171","v":-10802},{"$f":"IF(AND(F171=0,G171=0),\"\",IF(OR(F171=0,G171=0),100%,(+H171/G171)))","v":-4.8212452577549652},null,-50600.93,59909.81,{"$f":"+K171-L171","v":-110510.73999999999},{"$f":"IF(AND(K171=0,L171=0),\"\",IF(OR(K171=0,L171=0),100%,(+M171/L171)))","v":-1.8446184356117969},null,null,-9898.0300000000007,16217.11,{"$f":"+Q171-R171","v":-26115.14},{"$f":"IF(AND(Q171=0,R171=0),\"\",IF(OR(Q171=0,R171=0),100%,(+S171/R171)))","v":-1.6103448764915573},null,-54444.74,68136.239999999991,{"$f":"+V171-W171","v":-122580.97999999998},{"$f":"IF(AND(V171=0,W171=0),\"\",IF(OR(V171=0,W171=0),100%,(+X171/W171)))","v":-1.7990570069613467}]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,262768.59999999998,282186.28000000003,{"$f":"+F172-G172","v":-19417.680000000051},{"$f":"IF(AND(F172=0,G172=0),\"\",IF(OR(F172=0,G172=0),100%,(+H172/G172)))","v":-6.8811566600615909E-2},null,2713469.56,2990777.1,{"$f":"+K172-L172","v":-277307.54000000004},{"$f":"IF(AND(K172=0,L172=0),\"\",IF(OR(K172=0,L172=0),100%,(+M172/L172)))","v":-9.2720898525002093E-2},null,null,797563.63,865147.27,{"$f":"+Q172-R172","v":-67583.640000000014},{"$f":"IF(AND(Q172=0,R172=0),\"\",IF(OR(Q172=0,R172=0),100%,(+S172/R172)))","v":-7.811807578147939E-2},null,3310163.94,3423273.9,{"$f":"+V172-W172","v":-113109.95999999996},{"$f":"IF(AND(V172=0,W172=0),\"\",IF(OR(V172=0,W172=0),100%,(+X172/W172)))","v":-3.3041457769417741E-2}]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F173-G173","v":0},{"$f":"IF(AND(F173=0,G173=0),\"\",IF(OR(F173=0,G173=0),100%,(+H173/G173)))","v":0},null,-1195730,-1195730,{"$f":"+K173-L173","v":0},{"$f":"IF(AND(K173=0,L173=0),\"\",IF(OR(K173=0,L173=0),100%,(+M173/L173)))","v":0},null,null,-358719,-358719,{"$f":"+Q173-R173","v":0},{"$f":"IF(AND(Q173=0,R173=0),\"\",IF(OR(Q173=0,R173=0),100%,(+S173/R173)))","v":0},null,-1434876,-1434876,{"$f":"+V173-W173","v":0},{"$f":"IF(AND(V173=0,W173=0),\"\",IF(OR(V173=0,W173=0),100%,(+X173/W173)))","v":0}]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,46995.64,95438.39,{"$f":"+F174-G174","v":-48442.75},{"$f":"IF(AND(F174=0,G174=0),\"\",IF(OR(F174=0,G174=0),100%,(+H174/G174)))","v":-0.50758138313104406},null,378428.73,906888.32000000007,{"$f":"+K174-L174","v":-528459.59000000008},{"$f":"IF(AND(K174=0,L174=0),\"\",IF(OR(K174=0,L174=0),100%,(+M174/L174)))","v":-0.58271738464996448},null,null,142930,286640.57,{"$f":"+Q174-R174","v":-143710.57},{"$f":"IF(AND(Q174=0,R174=0),\"\",IF(OR(Q174=0,R174=0),100%,(+S174/R174)))","v":-0.50136158325389879},null,570355.67999999993,1051474.51,{"$f":"+V174-W174","v":-481118.83000000007},{"$f":"IF(AND(V174=0,W174=0),\"\",IF(OR(V174=0,W174=0),100%,(+X174/W174)))","v":-0.45756585197676364}]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,395562.56,67924.42,{"$f":"+F175-G175","v":327638.14},{"$f":"IF(AND(F175=0,G175=0),\"\",IF(OR(F175=0,G175=0),100%,(+H175/G175)))","v":4.8235691964686636},null,1085202.1200000001,529653.51,{"$f":"+K175-L175","v":555548.6100000001},{"$f":"IF(AND(K175=0,L175=0),\"\",IF(OR(K175=0,L175=0),100%,(+M175/L175)))","v":1.0488906417329322},null,null,505209.06,160793.26,{"$f":"+Q175-R175","v":344415.8},{"$f":"IF(AND(Q175=0,R175=0),\"\",IF(OR(Q175=0,R175=0),100%,(+S175/R175)))","v":2.1419790854417653},null,1154071.7000000002,619995.80000000005,{"$f":"+V175-W175","v":534075.90000000014},{"$f":"IF(AND(V175=0,W175=0),\"\",IF(OR(V175=0,W175=0),100%,(+X175/W175)))","v":0.86141857735165317}]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-384669.63,-838.15,{"$f":"+F176-G176","v":-383831.48},{"$f":"IF(AND(F176=0,G176=0),\"\",IF(OR(F176=0,G176=0),100%,(+H176/G176)))","v":457.95082025890355},null,-180755.66,-13013.32,{"$f":"+K176-L176","v":-167742.34},{"$f":"IF(AND(K176=0,L176=0),\"\",IF(OR(K176=0,L176=0),100%,(+M176/L176)))","v":12.890049579968831},null,null,-388655.51,-2169.27,{"$f":"+Q176-R176","v":-386486.24},{"$f":"IF(AND(Q176=0,R176=0),\"\",IF(OR(Q176=0,R176=0),100%,(+S176/R176)))","v":178.16419348444407},null,-407381.33999999997,-14907.539999999999,{"$f":"+V176-W176","v":-392473.8},{"$f":"IF(AND(V176=0,W176=0),\"\",IF(OR(V176=0,W176=0),100%,(+X176/W176)))","v":26.327200866138881}]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,2318897.42,892702.71999999997,{"$f":"+F177-G177","v":1426194.7},{"$f":"IF(AND(F177=0,G177=0),\"\",IF(OR(F177=0,G177=0),100%,(+H177/G177)))","v":1.5976143771579412},null,12893116.630000001,6720215.71,{"$f":"+K177-L177","v":6172900.9200000009},{"$f":"IF(AND(K177=0,L177=0),\"\",IF(OR(K177=0,L177=0),100%,(+M177/L177)))","v":0.9185569610235027},null,null,4555637.75,2366926.11,{"$f":"+Q177-R177","v":2188711.64},{"$f":"IF(AND(Q177=0,R177=0),\"\",IF(OR(Q177=0,R177=0),100%,(+S177/R177)))","v":0.92470636525277938},null,14785347.99,8187253.7000000002,{"$f":"+V177-W177","v":6598094.29},{"$f":"IF(AND(V177=0,W177=0),\"\",IF(OR(V177=0,W177=0),100%,(+X177/W177)))","v":0.80589835514685471}]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,77606.97,70002.990000000005,{"$f":"+F178-G178","v":7603.9799999999959},{"$f":"IF(AND(F178=0,G178=0),\"\",IF(OR(F178=0,G178=0),100%,(+H178/G178)))","v":0.10862364593283795},null,925206.03,428912.02,{"$f":"+K178-L178","v":496294.01},{"$f":"IF(AND(K178=0,L178=0),\"\",IF(OR(K178=0,L178=0),100%,(+M178/L178)))","v":1.157099794032352},null,null,239888,159653.35,{"$f":"+Q178-R178","v":80234.649999999994},{"$f":"IF(AND(Q178=0,R178=0),\"\",IF(OR(Q178=0,R178=0),100%,(+S178/R178)))","v":0.50255538014078627},null,966270.04,515794.24,{"$f":"+V178-W178","v":450475.80000000005},{"$f":"IF(AND(V178=0,W178=0),\"\",IF(OR(V178=0,W178=0),100%,(+X178/W178)))","v":0.87336337838902589}]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-27942.9,-9647.17,{"$f":"+F179-G179","v":-18295.730000000003},{"$f":"IF(AND(F179=0,G179=0),\"\",IF(OR(F179=0,G179=0),100%,(+H179/G179)))","v":1.8964867417076721},null,-151551.01,-42496.69,{"$f":"+K179-L179","v":-109054.32},{"$f":"IF(AND(K179=0,L179=0),\"\",IF(OR(K179=0,L179=0),100%,(+M179/L179)))","v":2.5661838604371305},null,null,-39635.85,-14967.470000000001,{"$f":"+Q179-R179","v":-24668.379999999997},{"$f":"IF(AND(Q179=0,R179=0),\"\",IF(OR(Q179=0,R179=0),100%,(+S179/R179)))","v":1.6481329175872739},null,-144939.48000000001,-36186.870000000003,{"$f":"+V179-W179","v":-108752.61000000002},{"$f":"IF(AND(V179=0,W179=0),\"\",IF(OR(V179=0,W179=0),100%,(+X179/W179)))","v":3.0053057918521278}]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F180-G180","v":0},{"$f":"IF(AND(F180=0,G180=0),\"\",IF(OR(F180=0,G180=0),100%,(+H180/G180)))","v":""},null,0,0,{"$f":"+K180-L180","v":0},{"$f":"IF(AND(K180=0,L180=0),\"\",IF(OR(K180=0,L180=0),100%,(+M180/L180)))","v":""},null,null,0,0,{"$f":"+Q180-R180","v":0},{"$f":"IF(AND(Q180=0,R180=0),\"\",IF(OR(Q180=0,R180=0),100%,(+S180/R180)))","v":""},null,0,0,{"$f":"+V180-W180","v":0},{"$f":"IF(AND(V180=0,W180=0),\"\",IF(OR(V180=0,W180=0),100%,(+X180/W180)))","v":""}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,229398.45,73840.56,{"$f":"+F181-G181","v":155557.89000000001},{"$f":"IF(AND(F181=0,G181=0),\"\",IF(OR(F181=0,G181=0),100%,(+H181/G181)))","v":2.1066726742050714},null,4270355.43,1096543.18,{"$f":"+K181-L181","v":3173812.25},{"$f":"IF(AND(K181=0,L181=0),\"\",IF(OR(K181=0,L181=0),100%,(+M181/L181)))","v":2.894379635829754},null,null,350060.95,203555.97,{"$f":"+Q181-R181","v":146504.98000000001},{"$f":"IF(AND(Q181=0,R181=0),\"\",IF(OR(Q181=0,R181=0),100%,(+S181/R181)))","v":0.71972823985462087},null,4464209.6399999997,1189743.22,{"$f":"+V181-W181","v":3274466.42},{"$f":"IF(AND(V181=0,W181=0),\"\",IF(OR(V181=0,W181=0),100%,(+X181/W181)))","v":2.7522463376593143}]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,352130.73,853123.14,{"$f":"+F182-G182","v":-500992.41000000003},{"$f":"IF(AND(F182=0,G182=0),\"\",IF(OR(F182=0,G182=0),100%,(+H182/G182)))","v":-0.58724513087290076},null,3796126.06,5783557.2000000002,{"$f":"+K182-L182","v":-1987431.1400000001},{"$f":"IF(AND(K182=0,L182=0),\"\",IF(OR(K182=0,L182=0),100%,(+M182/L182)))","v":-0.34363473400072886},null,null,1035957.23,1641070.48,{"$f":"+Q182-R182","v":-605113.25},{"$f":"IF(AND(Q182=0,R182=0),\"\",IF(OR(Q182=0,R182=0),100%,(+S182/R182)))","v":-0.36873081161023624},null,4956312.22,6530244.1400000006,{"$f":"+V182-W182","v":-1573931.9200000009},{"$f":"IF(AND(V182=0,W182=0),\"\",IF(OR(V182=0,W182=0),100%,(+X182/W182)))","v":-0.24102191070608284}]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-933982.99,-1162769.67,{"$f":"+F183-G183","v":228786.67999999993},{"$f":"IF(AND(F183=0,G183=0),\"\",IF(OR(F183=0,G183=0),100%,(+H183/G183)))","v":-0.19676010297035004},null,-7827862.0999999996,-6522722.2800000003,{"$f":"+K183-L183","v":-1305139.8199999994},{"$f":"IF(AND(K183=0,L183=0),\"\",IF(OR(K183=0,L183=0),100%,(+M183/L183)))","v":0.20009127538693849},null,null,-1478689.93,-2014194.79,{"$f":"+Q183-R183","v":535504.8600000001},{"$f":"IF(AND(Q183=0,R183=0),\"\",IF(OR(Q183=0,R183=0),100%,(+S183/R183)))","v":-0.26586547768798474},null,-8860266.1400000006,-7028387.3900000006,{"$f":"+V183-W183","v":-1831878.75},{"$f":"IF(AND(V183=0,W183=0),\"\",IF(OR(V183=0,W183=0),100%,(+X183/W183)))","v":0.26063998017616385}]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-53378.42,-5.95,{"$f":"+F184-G184","v":-53372.47},{"$f":"IF(AND(F184=0,G184=0),\"\",IF(OR(F184=0,G184=0),100%,(+H184/G184)))","v":8970.163025210084},null,-131714.01,-56271.56,{"$f":"+K184-L184","v":-75442.450000000012},{"$f":"IF(AND(K184=0,L184=0),\"\",IF(OR(K184=0,L184=0),100%,(+M184/L184)))","v":1.3406852413546029},null,null,-81857.48,-20202.52,{"$f":"+Q184-R184","v":-61654.959999999992},{"$f":"IF(AND(Q184=0,R184=0),\"\",IF(OR(Q184=0,R184=0),100%,(+S184/R184)))","v":3.0518450173542702},null,-139716.77000000002,-46376.909999999996,{"$f":"+V184-W184","v":-93339.860000000015},{"$f":"IF(AND(V184=0,W184=0),\"\",IF(OR(V184=0,W184=0),100%,(+X184/W184)))","v":2.0126364606870104}]
["%,V5550139","5550139","Generation Deactivation expens",null,null,48466.54,0,{"$f":"+F185-G185","v":48466.54},{"$f":"IF(AND(F185=0,G185=0),\"\",IF(OR(F185=0,G185=0),100%,(+H185/G185)))","v":1},null,63951.450000000004,0,{"$f":"+K185-L185","v":63951.450000000004},{"$f":"IF(AND(K185=0,L185=0),\"\",IF(OR(K185=0,L185=0),100%,(+M185/L185)))","v":1},null,null,64236.72,0,{"$f":"+Q185-R185","v":64236.72},{"$f":"IF(AND(Q185=0,R185=0),\"\",IF(OR(Q185=0,R185=0),100%,(+S185/R185)))","v":1},null,63951.450000000004,0,{"$f":"+V185-W185","v":63951.450000000004},{"$f":"IF(AND(V185=0,W185=0),\"\",IF(OR(V185=0,W185=0),100%,(+X185/W185)))","v":1}]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F186-G186","v":0},{"$f":"IF(AND(F186=0,G186=0),\"\",IF(OR(F186=0,G186=0),100%,(+H186/G186)))","v":""},null,0,152679.92000000001,{"$f":"+K186-L186","v":-152679.92000000001},{"$f":"IF(AND(K186=0,L186=0),\"\",IF(OR(K186=0,L186=0),100%,(+M186/L186)))","v":1},null,null,0,0,{"$f":"+Q186-R186","v":0},{"$f":"IF(AND(Q186=0,R186=0),\"\",IF(OR(Q186=0,R186=0),100%,(+S186/R186)))","v":""},null,0,1631169.17,{"$f":"+V186-W186","v":-1631169.17},{"$f":"IF(AND(V186=0,W186=0),\"\",IF(OR(V186=0,W186=0),100%,(+X186/W186)))","v":1}]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,169132.19,399474.89,{"$f":"+F187-G187","v":-230342.7},{"$f":"IF(AND(F187=0,G187=0),\"\",IF(OR(F187=0,G187=0),100%,(+H187/G187)))","v":-0.57661371406848627},null,5909375.9000000004,4615130.0199999996,{"$f":"+K187-L187","v":1294245.8800000008},{"$f":"IF(AND(K187=0,L187=0),\"\",IF(OR(K187=0,L187=0),100%,(+M187/L187)))","v":0.28043541013823936},null,null,1278474.93,1162666.6400000001,{"$f":"+Q187-R187","v":115808.2899999998},{"$f":"IF(AND(Q187=0,R187=0),\"\",IF(OR(Q187=0,R187=0),100%,(+S187/R187)))","v":9.9605756298296988E-2},null,6945687.5300000003,5457284.0599999996,{"$f":"+V187-W187","v":1488403.4700000007},{"$f":"IF(AND(V187=0,W187=0),\"\",IF(OR(V187=0,W187=0),100%,(+X187/W187)))","v":0.27273703432619206}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-249617.73,-174055.51,{"$f":"+F188-G188","v":-75562.22},{"$f":"IF(AND(F188=0,G188=0),\"\",IF(OR(F188=0,G188=0),100%,(+H188/G188)))","v":0.43412713564770228},null,-3002185.32,-1924550.37,{"$f":"+K188-L188","v":-1077634.9499999997},{"$f":"IF(AND(K188=0,L188=0),\"\",IF(OR(K188=0,L188=0),100%,(+M188/L188)))","v":0.55994115134539169},null,null,-687187.37,-560385.93000000005,{"$f":"+Q188-R188","v":-126801.43999999994},{"$f":"IF(AND(Q188=0,R188=0),\"\",IF(OR(Q188=0,R188=0),100%,(+S188/R188)))","v":0.22627520287670308},null,-3412209.71,-2261254.8000000003,{"$f":"+V188-W188","v":-1150954.9099999997},{"$f":"IF(AND(V188=0,W188=0),\"\",IF(OR(V188=0,W188=0),100%,(+X188/W188)))","v":0.50898948229982732}]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-5.0600000000000005,{"$f":"+F189-G189","v":5.0600000000000005},{"$f":"IF(AND(F189=0,G189=0),\"\",IF(OR(F189=0,G189=0),100%,(+H189/G189)))","v":1},null,-2584.2400000000002,-2883.27,{"$f":"+K189-L189","v":299.02999999999975},{"$f":"IF(AND(K189=0,L189=0),\"\",IF(OR(K189=0,L189=0),100%,(+M189/L189)))","v":-0.10371210465894617},null,null,-327.29000000000002,-430.18,{"$f":"+Q189-R189","v":102.88999999999999},{"$f":"IF(AND(Q189=0,R189=0),\"\",IF(OR(Q189=0,R189=0),100%,(+S189/R189)))","v":-0.23917894834720346},null,-2618.7500000000005,-3175.2799999999997,{"$f":"+V189-W189","v":556.52999999999929},{"$f":"IF(AND(V189=0,W189=0),\"\",IF(OR(V189=0,W189=0),100%,(+X189/W189)))","v":-0.17526958252500546}]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F190-G190","v":-3180.7},{"$f":"IF(AND(F190=0,G190=0),\"\",IF(OR(F190=0,G190=0),100%,(+H190/G190)))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K190-L190","v":-14901.620000000003},{"$f":"IF(AND(K190=0,L190=0),\"\",IF(OR(K190=0,L190=0),100%,(+M190/L190)))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q190-R190","v":-7549.98},{"$f":"IF(AND(Q190=0,R190=0),\"\",IF(OR(Q190=0,R190=0),100%,(+S190/R190)))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V190-W190","v":-17495.159999999996},{"$f":"IF(AND(V190=0,W190=0),\"\",IF(OR(V190=0,W190=0),100%,(+X190/W190)))","v":-0.24141641072897427}]
["%,V5570000","5570000","Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F191-G191","v":9792.9000000000087},{"$f":"IF(AND(F191=0,G191=0),\"\",IF(OR(F191=0,G191=0),100%,(+H191/G191)))","v":0.16756788296787617},null,655694.9,693511.07000000007,{"$f":"+K191-L191","v":-37816.170000000042},{"$f":"IF(AND(K191=0,L191=0),\"\",IF(OR(K191=0,L191=0),100%,(+M191/L191)))","v":-5.452857443212844E-2},null,null,196407.32,179830.93,{"$f":"+Q191-R191","v":16576.390000000014},{"$f":"IF(AND(Q191=0,R191=0),\"\",IF(OR(Q191=0,R191=0),100%,(+S191/R191)))","v":9.2177635960621535E-2},null,760493.38,801151.79,{"$f":"+V191-W191","v":-40658.410000000033},{"$f":"IF(AND(V191=0,W191=0),\"\",IF(OR(V191=0,W191=0),100%,(+X191/W191)))","v":-5.0749945899765177E-2}]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F192-G192","v":0},{"$f":"IF(AND(F192=0,G192=0),\"\",IF(OR(F192=0,G192=0),100%,(+H192/G192)))","v":""},null,243.15,245.05,{"$f":"+K192-L192","v":-1.9000000000000057},{"$f":"IF(AND(K192=0,L192=0),\"\",IF(OR(K192=0,L192=0),100%,(+M192/L192)))","v":-7.7535196898592352E-3},null,null,0,0,{"$f":"+Q192-R192","v":0},{"$f":"IF(AND(Q192=0,R192=0),\"\",IF(OR(Q192=0,R192=0),100%,(+S192/R192)))","v":""},null,243.15,245.05,{"$f":"+V192-W192","v":-1.9000000000000057},{"$f":"IF(AND(V192=0,W192=0),\"\",IF(OR(V192=0,W192=0),100%,(+X192/W192)))","v":-7.7535196898592352E-3}]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,{"$f":"+F193-G193","v":0},{"$f":"IF(AND(F193=0,G193=0),\"\",IF(OR(F193=0,G193=0),100%,(+H193/G193)))","v":""},null,0,446.40000000000003,{"$f":"+K193-L193","v":-446.40000000000003},{"$f":"IF(AND(K193=0,L193=0),\"\",IF(OR(K193=0,L193=0),100%,(+M193/L193)))","v":1},null,null,0,0,{"$f":"+Q193-R193","v":0},{"$f":"IF(AND(Q193=0,R193=0),\"\",IF(OR(Q193=0,R193=0),100%,(+S193/R193)))","v":""},null,0,446.40000000000003,{"$f":"+V193-W193","v":-446.40000000000003},{"$f":"IF(AND(V193=0,W193=0),\"\",IF(OR(V193=0,W193=0),100%,(+X193/W193)))","v":1}]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,{"$f":"+F194-G194","v":0},{"$f":"IF(AND(F194=0,G194=0),\"\",IF(OR(F194=0,G194=0),100%,(+H194/G194)))","v":""},null,0,5.79,{"$f":"+K194-L194","v":-5.79},{"$f":"IF(AND(K194=0,L194=0),\"\",IF(OR(K194=0,L194=0),100%,(+M194/L194)))","v":1},null,null,0,0,{"$f":"+Q194-R194","v":0},{"$f":"IF(AND(Q194=0,R194=0),\"\",IF(OR(Q194=0,R194=0),100%,(+S194/R194)))","v":""},null,0,5.94,{"$f":"+V194-W194","v":-5.94},{"$f":"IF(AND(V194=0,W194=0),\"\",IF(OR(V194=0,W194=0),100%,(+X194/W194)))","v":1}]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,{"$f":"+F195-G195","v":0},{"$f":"IF(AND(F195=0,G195=0),\"\",IF(OR(F195=0,G195=0),100%,(+H195/G195)))","v":""},null,0.93,0,{"$f":"+K195-L195","v":0.93},{"$f":"IF(AND(K195=0,L195=0),\"\",IF(OR(K195=0,L195=0),100%,(+M195/L195)))","v":1},null,null,0,0,{"$f":"+Q195-R195","v":0},{"$f":"IF(AND(Q195=0,R195=0),\"\",IF(OR(Q195=0,R195=0),100%,(+S195/R195)))","v":""},null,0.93,0,{"$f":"+V195-W195","v":0.93},{"$f":"IF(AND(V195=0,W195=0),\"\",IF(OR(V195=0,W195=0),100%,(+X195/W195)))","v":1}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N555-557",18,"Total Other Power Supply Expenses (line 15-17)","o",null,10408938.989999996,10475759.470000001,{"$f":"+F196-G196","v":-66820.480000004172},{"$f":"IF(AND(F196=0,G196=0),\"\",IF(OR(F196=0,G196=0),100%,(+H196/G196)))","v":-6.3785809698439144E-3},null,121035664.83000003,90774280.820000008,{"$f":"+K196-L196","v":30261384.01000002},{"$f":"IF(AND(K196=0,L196=0),\"\",IF(OR(K196=0,L196=0),100%,(+M196/L196)))","v":0.33336958152283841},null,null,28188648.959999993,31078878.190000009,{"$f":"+Q196-R196","v":-2890229.2300000153},{"$f":"IF(AND(Q196=0,R196=0),\"\",IF(OR(Q196=0,R196=0),100%,(+S196/R196)))","v":-9.2996575112224616E-2},null,138729497.26000002,115071360.64,{"$f":"+V196-W196","v":23658136.62000002},{"$f":"IF(AND(V196=0,W196=0),\"\",IF(OR(V196=0,W196=0),100%,(+X196/W196)))","v":0.20559534960235976}]
["%,V5000000","5000000","Oper Supervision & Engineering",null,null,366881.03,248673.26,{"$f":"+F197-G197","v":118207.77000000002},{"$f":"IF(AND(F197=0,G197=0),\"\",IF(OR(F197=0,G197=0),100%,(+H197/G197)))","v":0.47535376340825714},null,3539314.92,3780152.19,{"$f":"+K197-L197","v":-240837.27000000002},{"$f":"IF(AND(K197=0,L197=0),\"\",IF(OR(K197=0,L197=0),100%,(+M197/L197)))","v":-6.3710998365914998E-2},null,null,1146527.51,1038949.45,{"$f":"+Q197-R197","v":107578.06000000006},{"$f":"IF(AND(Q197=0,R197=0),\"\",IF(OR(Q197=0,R197=0),100%,(+S197/R197)))","v":0.10354503773018028},null,4186087.45,4589310.5999999996,{"$f":"+V197-W197","v":-403223.14999999944},{"$f":"IF(AND(V197=0,W197=0),\"\",IF(OR(V197=0,W197=0),100%,(+X197/W197)))","v":-8.7861377262196963E-2}]
["%,V5000003","5000003","Cnstr Srchrge Op Sup & Eng Exp",null,null,0,0,{"$f":"+F198-G198","v":0},{"$f":"IF(AND(F198=0,G198=0),\"\",IF(OR(F198=0,G198=0),100%,(+H198/G198)))","v":""},null,64.34,0,{"$f":"+K198-L198","v":64.34},{"$f":"IF(AND(K198=0,L198=0),\"\",IF(OR(K198=0,L198=0),100%,(+M198/L198)))","v":1},null,null,64.34,0,{"$f":"+Q198-R198","v":64.34},{"$f":"IF(AND(Q198=0,R198=0),\"\",IF(OR(Q198=0,R198=0),100%,(+S198/R198)))","v":1},null,64.34,0,{"$f":"+V198-W198","v":64.34},{"$f":"IF(AND(V198=0,W198=0),\"\",IF(OR(V198=0,W198=0),100%,(+X198/W198)))","v":1}]
["%,V5000005","5000005","Deferred OM - 20% Non FMR",null,null,0,0,{"$f":"+F199-G199","v":0},{"$f":"IF(AND(F199=0,G199=0),\"\",IF(OR(F199=0,G199=0),100%,(+H199/G199)))","v":""},null,0,0,{"$f":"+K199-L199","v":0},{"$f":"IF(AND(K199=0,L199=0),\"\",IF(OR(K199=0,L199=0),100%,(+M199/L199)))","v":""},null,null,0,0,{"$f":"+Q199-R199","v":0},{"$f":"IF(AND(Q199=0,R199=0),\"\",IF(OR(Q199=0,R199=0),100%,(+S199/R199)))","v":""},null,0,0,{"$f":"+V199-W199","v":0},{"$f":"IF(AND(V199=0,W199=0),\"\",IF(OR(V199=0,W199=0),100%,(+X199/W199)))","v":""}]
["%,V5010000","5010000","Fuel",null,null,534269.35,208202.56,{"$f":"+F200-G200","v":326066.78999999998},{"$f":"IF(AND(F200=0,G200=0),\"\",IF(OR(F200=0,G200=0),100%,(+H200/G200)))","v":1.5661036540568953},null,6587808.1299999999,5490530.4100000001,{"$f":"+K200-L200","v":1097277.7199999997},{"$f":"IF(AND(K200=0,L200=0),\"\",IF(OR(K200=0,L200=0),100%,(+M200/L200)))","v":0.19984912896603002},null,null,1817003.92,1941317.3599999999,{"$f":"+Q200-R200","v":-124313.43999999994},{"$f":"IF(AND(Q200=0,R200=0),\"\",IF(OR(Q200=0,R200=0),100%,(+S200/R200)))","v":-6.4035609303983124E-2},null,7446117.7299999995,7297457.96,{"$f":"+V200-W200","v":148659.76999999955},{"$f":"IF(AND(V200=0,W200=0),\"\",IF(OR(V200=0,W200=0),100%,(+X200/W200)))","v":2.037144589456457E-2}]
["%,V5010001","5010001","Fuel Consumed",null,null,9776000.9299999997,5748105.71,{"$f":"+F201-G201","v":4027895.2199999997},{"$f":"IF(AND(F201=0,G201=0),\"\",IF(OR(F201=0,G201=0),100%,(+H201/G201)))","v":0.70073436767049291},null,58089542.649999999,64166304.049999997,{"$f":"+K201-L201","v":-6076761.3999999985},{"$f":"IF(AND(K201=0,L201=0),\"\",IF(OR(K201=0,L201=0),100%,(+M201/L201)))","v":-9.4703310249330139E-2},null,null,19460885.739999998,15480083.140000001,{"$f":"+Q201-R201","v":3980802.5999999978},{"$f":"IF(AND(Q201=0,R201=0),\"\",IF(OR(Q201=0,R201=0),100%,(+S201/R201)))","v":0.257156409561764},null,76120162.900000006,72122256.209999993,{"$f":"+V201-W201","v":3997906.6900000125},{"$f":"IF(AND(V201=0,W201=0),\"\",IF(OR(V201=0,W201=0),100%,(+X201/W201)))","v":5.5432357500841599E-2}]
["%,V5010003","5010003","Fuel - Procure Unload & Handle",null,null,464300.85000000003,279714.02,{"$f":"+F202-G202","v":184586.83000000002},{"$f":"IF(AND(F202=0,G202=0),\"\",IF(OR(F202=0,G202=0),100%,(+H202/G202)))","v":0.65991268510602363},null,3253415.96,2669796.85,{"$f":"+K202-L202","v":583619.10999999987},{"$f":"IF(AND(K202=0,L202=0),\"\",IF(OR(K202=0,L202=0),100%,(+M202/L202)))","v":0.21860056880357764},null,null,984298.47,726102.17,{"$f":"+Q202-R202","v":258196.29999999993},{"$f":"IF(AND(Q202=0,R202=0),\"\",IF(OR(Q202=0,R202=0),100%,(+S202/R202)))","v":0.35559224399508393},null,4134409.19,2934277.27,{"$f":"+V202-W202","v":1200131.92},{"$f":"IF(AND(V202=0,W202=0),\"\",IF(OR(V202=0,W202=0),100%,(+X202/W202)))","v":0.40900426563983161}]
["%,V5010005","5010005","Fuel - Deferred",null,null,-4067343.3909999998,765316.16,{"$f":"+F203-G203","v":-4832659.551},{"$f":"IF(AND(F203=0,G203=0),\"\",IF(OR(F203=0,G203=0),100%,(+H203/G203)))","v":-6.3145923261309411},null,3597380.24,3190865.31,{"$f":"+K203-L203","v":406514.93000000017},{"$f":"IF(AND(K203=0,L203=0),\"\",IF(OR(K203=0,L203=0),100%,(+M203/L203)))","v":0.12739958929823966},null,null,3357961,2715647,{"$f":"+Q203-R203","v":642314},{"$f":"IF(AND(Q203=0,R203=0),\"\",IF(OR(Q203=0,R203=0),100%,(+S203/R203)))","v":0.23652337730198364},null,2459739,-2788074.0000000005,{"$f":"+V203-W203","v":5247813},{"$f":"IF(AND(V203=0,W203=0),\"\",IF(OR(V203=0,W203=0),100%,(+X203/W203)))","v":-1.8822359090899305}]
["%,V5010012","5010012","Ash Sales Proceeds",null,null,880.4,584.27,{"$f":"+F204-G204","v":296.13},{"$f":"IF(AND(F204=0,G204=0),\"\",IF(OR(F204=0,G204=0),100%,(+H204/G204)))","v":0.50683759220908142},null,5109.5,15673.29,{"$f":"+K204-L204","v":-10563.79},{"$f":"IF(AND(K204=0,L204=0),\"\",IF(OR(K204=0,L204=0),100%,(+M204/L204)))","v":-0.67399952403101071},null,null,2089.9499999999998,4999.45,{"$f":"+Q204-R204","v":-2909.5},{"$f":"IF(AND(Q204=0,R204=0),\"\",IF(OR(Q204=0,R204=0),100%,(+S204/R204)))","v":-0.58196401604176462},null,8290.26,15673.29,{"$f":"+V204-W204","v":-7383.0300000000007},{"$f":"IF(AND(V204=0,W204=0),\"\",IF(OR(V204=0,W204=0),100%,(+X204/W204)))","v":-0.47105808671950816}]
["%,V5010013","5010013","Fuel Survey Activity",null,null,0,0,{"$f":"+F205-G205","v":0},{"$f":"IF(AND(F205=0,G205=0),\"\",IF(OR(F205=0,G205=0),100%,(+H205/G205)))","v":""},null,4136038.43,49281.130000000005,{"$f":"+K205-L205","v":4086757.3000000003},{"$f":"IF(AND(K205=0,L205=0),\"\",IF(OR(K205=0,L205=0),100%,(+M205/L205)))","v":82.927426785871177},null,null,0,0,{"$f":"+Q205-R205","v":0},{"$f":"IF(AND(Q205=0,R205=0),\"\",IF(OR(Q205=0,R205=0),100%,(+S205/R205)))","v":""},null,4136038.43,49281.130000000005,{"$f":"+V205-W205","v":4086757.3000000003},{"$f":"IF(AND(V205=0,W205=0),\"\",IF(OR(V205=0,W205=0),100%,(+X205/W205)))","v":82.927426785871177}]
["%,V5010019","5010019","Fuel Oil Consumed",null,null,299158.57,712070.8,{"$f":"+F206-G206","v":-412912.23000000004},{"$f":"IF(AND(F206=0,G206=0),\"\",IF(OR(F206=0,G206=0),100%,(+H206/G206)))","v":-0.57987524555142556},null,3420445.51,3426610.51,{"$f":"+K206-L206","v":-6165},{"$f":"IF(AND(K206=0,L206=0),\"\",IF(OR(K206=0,L206=0),100%,(+M206/L206)))","v":-1.7991539983924232E-3},null,null,720293.21,1265222.8799999999,{"$f":"+Q206-R206","v":-544929.66999999993},{"$f":"IF(AND(Q206=0,R206=0),\"\",IF(OR(Q206=0,R206=0),100%,(+S206/R206)))","v":-0.43069855802797369},null,3723166.32,4197678.55,{"$f":"+V206-W206","v":-474512.23},{"$f":"IF(AND(V206=0,W206=0),\"\",IF(OR(V206=0,W206=0),100%,(+X206/W206)))","v":-0.11304158342472413}]
["%,V5010020","5010020","Nat Gas Consumed Steam",null,null,10346.290000000001,-20.64,{"$f":"+F207-G207","v":10366.93},{"$f":"IF(AND(F207=0,G207=0),\"\",IF(OR(F207=0,G207=0),100%,(+H207/G207)))","v":-502.27374031007753},null,30926113.949999999,24588025.920000002,{"$f":"+K207-L207","v":6338088.0299999975},{"$f":"IF(AND(K207=0,L207=0),\"\",IF(OR(K207=0,L207=0),100%,(+M207/L207)))","v":0.25777132538503511},null,null,5509339.3300000001,4324252.82,{"$f":"+Q207-R207","v":1185086.5099999998},{"$f":"IF(AND(Q207=0,R207=0),\"\",IF(OR(Q207=0,R207=0),100%,(+S207/R207)))","v":0.27405578705270978},null,34103214.799999997,28707778.400000002,{"$f":"+V207-W207","v":5395436.3999999948},{"$f":"IF(AND(V207=0,W207=0),\"\",IF(OR(V207=0,W207=0),100%,(+X207/W207)))","v":0.18794336241636847}]
["%,V5010021","5010021","Transp Gas Consumed Steam",null,null,105032.69,65739.41,{"$f":"+F208-G208","v":39293.279999999999},{"$f":"IF(AND(F208=0,G208=0),\"\",IF(OR(F208=0,G208=0),100%,(+H208/G208)))","v":0.59771269623502854},null,544774.07999999996,667036.32999999996,{"$f":"+K208-L208","v":-122262.25},{"$f":"IF(AND(K208=0,L208=0),\"\",IF(OR(K208=0,L208=0),100%,(+M208/L208)))","v":-0.18329174064627035},null,null,229641.14,91958.26,{"$f":"+Q208-R208","v":137682.88},{"$f":"IF(AND(Q208=0,R208=0),\"\",IF(OR(Q208=0,R208=0),100%,(+S208/R208)))","v":1.4972323312772557},null,502233.66,713102.05999999994,{"$f":"+V208-W208","v":-210868.39999999997},{"$f":"IF(AND(V208=0,W208=0),\"\",IF(OR(V208=0,W208=0),100%,(+X208/W208)))","v":-0.29570577877730431}]
["%,V5010027","5010027","Gypsum handling/disposal costs",null,null,136617.79999999999,122197.09,{"$f":"+F209-G209","v":14420.709999999992},{"$f":"IF(AND(F209=0,G209=0),\"\",IF(OR(F209=0,G209=0),100%,(+H209/G209)))","v":0.11801189373658565},null,1173401.8,1136677.8,{"$f":"+K209-L209","v":36724},{"$f":"IF(AND(K209=0,L209=0),\"\",IF(OR(K209=0,L209=0),100%,(+M209/L209)))","v":3.2308187949126828E-2},null,null,403798.9,343722.14,{"$f":"+Q209-R209","v":60076.760000000009},{"$f":"IF(AND(Q209=0,R209=0),\"\",IF(OR(Q209=0,R209=0),100%,(+S209/R209)))","v":0.17478292204278725},null,1426995.6800000002,1373851.1,{"$f":"+V209-W209","v":53144.580000000075},{"$f":"IF(AND(V209=0,W209=0),\"\",IF(OR(V209=0,W209=0),100%,(+X209/W209)))","v":3.8682925682412071E-2}]
["%,V5010028","5010028","Gypsum Sales Proceeds",null,null,-100916.97,-59705.71,{"$f":"+F210-G210","v":-41211.26},{"$f":"IF(AND(F210=0,G210=0),\"\",IF(OR(F210=0,G210=0),100%,(+H210/G210)))","v":0.69023984473176858},null,-1044148.64,-1110370.3899999999,{"$f":"+K210-L210","v":66221.749999999884},{"$f":"IF(AND(K210=0,L210=0),\"\",IF(OR(K210=0,L210=0),100%,(+M210/L210)))","v":-5.9639333502039704E-2},null,null,-344402.39,-320304.58,{"$f":"+Q210-R210","v":-24097.809999999998},{"$f":"IF(AND(Q210=0,R210=0),\"\",IF(OR(Q210=0,R210=0),100%,(+S210/R210)))","v":7.5234047543122851E-2},null,-1219455.76,-1241293.51,{"$f":"+V210-W210","v":21837.75},{"$f":"IF(AND(V210=0,W210=0),\"\",IF(OR(V210=0,W210=0),100%,(+X210/W210)))","v":-1.7592736789544643E-2}]
["%,V5010034","5010034","Gas Transp Res Fees-Steam",null,null,503208,549928.84,{"$f":"+F211-G211","v":-46720.839999999967},{"$f":"IF(AND(F211=0,G211=0),\"\",IF(OR(F211=0,G211=0),100%,(+H211/G211)))","v":-8.4957973835305622E-2},null,5095673.2699999996,5332168.12,{"$f":"+K211-L211","v":-236494.85000000056},{"$f":"IF(AND(K211=0,L211=0),\"\",IF(OR(K211=0,L211=0),100%,(+M211/L211)))","v":-4.4352474392724238E-2},null,null,1495216.79,1635400.8399999999,{"$f":"+Q211-R211","v":-140184.04999999981},{"$f":"IF(AND(Q211=0,R211=0),\"\",IF(OR(Q211=0,R211=0),100%,(+S211/R211)))","v":-8.5718465205141897E-2},null,6001664.5499999998,6352835.7999999998,{"$f":"+V211-W211","v":-351171.25},{"$f":"IF(AND(V211=0,W211=0),\"\",IF(OR(V211=0,W211=0),100%,(+X211/W211)))","v":-5.5277872914643887E-2}]
["%,V5010040","5010040","Gas Procuremnt Sales Net",null,null,312992.90000000002,638344.96200000006,{"$f":"+F212-G212","v":-325352.06200000003},{"$f":"IF(AND(F212=0,G212=0),\"\",IF(OR(F212=0,G212=0),100%,(+H212/G212)))","v":-0.50968062938985015},null,660196.66,1780041.71,{"$f":"+K212-L212","v":-1119845.0499999998},{"$f":"IF(AND(K212=0,L212=0),\"\",IF(OR(K212=0,L212=0),100%,(+M212/L212)))","v":-0.62911169087155816},null,null,422212.91000000003,639344.85,{"$f":"+Q212-R212","v":-217131.93999999994},{"$f":"IF(AND(Q212=0,R212=0),\"\",IF(OR(Q212=0,R212=0),100%,(+S212/R212)))","v":-0.33961631191680036},null,1578957.65,1865936.3699999999,{"$f":"+V212-W212","v":-286978.71999999997},{"$f":"IF(AND(V212=0,W212=0),\"\",IF(OR(V212=0,W212=0),100%,(+X212/W212)))","v":-0.15379877074800788}]
["%,V5020000","5020000","Steam Expenses",null,null,168965.39,109282.58,{"$f":"+F213-G213","v":59682.810000000012},{"$f":"IF(AND(F213=0,G213=0),\"\",IF(OR(F213=0,G213=0),100%,(+H213/G213)))","v":0.54613287863445403},null,1677403.5,1259576.6400000001,{"$f":"+K213-L213","v":417826.85999999987},{"$f":"IF(AND(K213=0,L213=0),\"\",IF(OR(K213=0,L213=0),100%,(+M213/L213)))","v":0.33172007699348871},null,null,487136.15,353345.39,{"$f":"+Q213-R213","v":133790.76},{"$f":"IF(AND(Q213=0,R213=0),\"\",IF(OR(Q213=0,R213=0),100%,(+S213/R213)))","v":0.37864017413669954},null,1917558.51,1505593.6600000001,{"$f":"+V213-W213","v":411964.84999999986},{"$f":"IF(AND(V213=0,W213=0),\"\",IF(OR(V213=0,W213=0),100%,(+X213/W213)))","v":0.27362286448522893}]
["%,V5020002","5020002","Urea Expense",null,null,137585.53,95424.8,{"$f":"+F214-G214","v":42160.729999999996},{"$f":"IF(AND(F214=0,G214=0),\"\",IF(OR(F214=0,G214=0),100%,(+H214/G214)))","v":0.44182151809592468},null,728972.96,1004576.45,{"$f":"+K214-L214","v":-275603.49},{"$f":"IF(AND(K214=0,L214=0),\"\",IF(OR(K214=0,L214=0),100%,(+M214/L214)))","v":-0.27434795032274545},null,null,248345.87,230969.87,{"$f":"+Q214-R214","v":17376},{"$f":"IF(AND(Q214=0,R214=0),\"\",IF(OR(Q214=0,R214=0),100%,(+S214/R214)))","v":7.5230591765064428E-2},null,1002191.0599999999,1310727.1000000001,{"$f":"+V214-W214","v":-308536.04000000015},{"$f":"IF(AND(V214=0,W214=0),\"\",IF(OR(V214=0,W214=0),100%,(+X214/W214)))","v":-0.23539304253341534}]
["%,V5020004","5020004","Lime-Related Expenses",null,null,358832.84,187378.03,{"$f":"+F215-G215","v":171454.81000000003},{"$f":"IF(AND(F215=0,G215=0),\"\",IF(OR(F215=0,G215=0),100%,(+H215/G215)))","v":0.91502088051624852},null,1877841.53,1678025.8,{"$f":"+K215-L215","v":199815.72999999998},{"$f":"IF(AND(K215=0,L215=0),\"\",IF(OR(K215=0,L215=0),100%,(+M215/L215)))","v":0.11907786519134567},null,null,717781.05,496324.81,{"$f":"+Q215-R215","v":221456.24000000005},{"$f":"IF(AND(Q215=0,R215=0),\"\",IF(OR(Q215=0,R215=0),100%,(+S215/R215)))","v":0.44619216194330491},null,2475532.62,1965056.94,{"$f":"+V215-W215","v":510475.68000000017},{"$f":"IF(AND(V215=0,W215=0),\"\",IF(OR(V215=0,W215=0),100%,(+X215/W215)))","v":0.25977653349831187}]
["%,V5020005","5020005","Polymer expense",null,null,0,0,{"$f":"+F216-G216","v":0},{"$f":"IF(AND(F216=0,G216=0),\"\",IF(OR(F216=0,G216=0),100%,(+H216/G216)))","v":""},null,0,0,{"$f":"+K216-L216","v":0},{"$f":"IF(AND(K216=0,L216=0),\"\",IF(OR(K216=0,L216=0),100%,(+M216/L216)))","v":""},null,null,0,0,{"$f":"+Q216-R216","v":0},{"$f":"IF(AND(Q216=0,R216=0),\"\",IF(OR(Q216=0,R216=0),100%,(+S216/R216)))","v":""},null,0,-16103.08,{"$f":"+V216-W216","v":16103.08},{"$f":"IF(AND(V216=0,W216=0),\"\",IF(OR(V216=0,W216=0),100%,(+X216/W216)))","v":1}]
["%,V5050000","5050000","Electric Expenses",null,null,4963.2,5479.62,{"$f":"+F217-G217","v":-516.42000000000007},{"$f":"IF(AND(F217=0,G217=0),\"\",IF(OR(F217=0,G217=0),100%,(+H217/G217)))","v":-9.4243761428712228E-2},null,68091.360000000001,35702.5,{"$f":"+K217-L217","v":32388.86},{"$f":"IF(AND(K217=0,L217=0),\"\",IF(OR(K217=0,L217=0),100%,(+M217/L217)))","v":0.90718745185911354},null,null,21652.95,10738.77,{"$f":"+Q217-R217","v":10914.18},{"$f":"IF(AND(Q217=0,R217=0),\"\",IF(OR(Q217=0,R217=0),100%,(+S217/R217)))","v":1.0163342729195244},null,76809.070000000007,38644.36,{"$f":"+V217-W217","v":38164.710000000006},{"$f":"IF(AND(V217=0,W217=0),\"\",IF(OR(V217=0,W217=0),100%,(+X217/W217)))","v":0.9875880982373626}]
["%,V5060000","5060000","Misc Steam Power Expenses",null,null,402701.31199999998,355781.25,{"$f":"+F218-G218","v":46920.061999999976},{"$f":"IF(AND(F218=0,G218=0),\"\",IF(OR(F218=0,G218=0),100%,(+H218/G218)))","v":0.13187896214317077},null,3852697.926,5385405.3700000001,{"$f":"+K218-L218","v":-1532707.4440000001},{"$f":"IF(AND(K218=0,L218=0),\"\",IF(OR(K218=0,L218=0),100%,(+M218/L218)))","v":-0.28460391348404662},null,null,1010862.43,1397971.17,{"$f":"+Q218-R218","v":-387108.73999999987},{"$f":"IF(AND(Q218=0,R218=0),\"\",IF(OR(Q218=0,R218=0),100%,(+S218/R218)))","v":-0.27690752735623286},null,4670656.3859999999,6461013.4700000007,{"$f":"+V218-W218","v":-1790357.0840000007},{"$f":"IF(AND(V218=0,W218=0),\"\",IF(OR(V218=0,W218=0),100%,(+X218/W218)))","v":-0.27710158666485502}]
["%,V5060002","5060002","Misc Steam Power Exp-Assoc",null,null,3162.2000000000003,3617.8,{"$f":"+F219-G219","v":-455.59999999999991},{"$f":"IF(AND(F219=0,G219=0),\"\",IF(OR(F219=0,G219=0),100%,(+H219/G219)))","v":-0.12593288739012656},null,40399.03,42518.96,{"$f":"+K219-L219","v":-2119.9300000000003},{"$f":"IF(AND(K219=0,L219=0),\"\",IF(OR(K219=0,L219=0),100%,(+M219/L219)))","v":-4.9858463142090033E-2},null,null,10773.16,11639.630000000001,{"$f":"+Q219-R219","v":-866.47000000000116},{"$f":"IF(AND(Q219=0,R219=0),\"\",IF(OR(Q219=0,R219=0),100%,(+S219/R219)))","v":-7.4441369699896051E-2},null,49873.42,50600.49,{"$f":"+V219-W219","v":-727.06999999999971},{"$f":"IF(AND(V219=0,W219=0),\"\",IF(OR(V219=0,W219=0),100%,(+X219/W219)))","v":-1.4368833187188498E-2}]
["%,V5060004","5060004","NSR Settlement Expense",null,null,0,0,{"$f":"+F220-G220","v":0},{"$f":"IF(AND(F220=0,G220=0),\"\",IF(OR(F220=0,G220=0),100%,(+H220/G220)))","v":""},null,0,10130,{"$f":"+K220-L220","v":-10130},{"$f":"IF(AND(K220=0,L220=0),\"\",IF(OR(K220=0,L220=0),100%,(+M220/L220)))","v":1},null,null,0,0,{"$f":"+Q220-R220","v":0},{"$f":"IF(AND(Q220=0,R220=0),\"\",IF(OR(Q220=0,R220=0),100%,(+S220/R220)))","v":""},null,0,10130,{"$f":"+V220-W220","v":-10130},{"$f":"IF(AND(V220=0,W220=0),\"\",IF(OR(V220=0,W220=0),100%,(+X220/W220)))","v":1}]
["%,V5060011","5060011","BSRR O/U Recovery-Oper Costs",null,null,0,0,{"$f":"+F221-G221","v":0},{"$f":"IF(AND(F221=0,G221=0),\"\",IF(OR(F221=0,G221=0),100%,(+H221/G221)))","v":""},null,0,367.46,{"$f":"+K221-L221","v":-367.46},{"$f":"IF(AND(K221=0,L221=0),\"\",IF(OR(K221=0,L221=0),100%,(+M221/L221)))","v":1},null,null,0,0,{"$f":"+Q221-R221","v":0},{"$f":"IF(AND(Q221=0,R221=0),\"\",IF(OR(Q221=0,R221=0),100%,(+S221/R221)))","v":""},null,0,489.34,{"$f":"+V221-W221","v":-489.34},{"$f":"IF(AND(V221=0,W221=0),\"\",IF(OR(V221=0,W221=0),100%,(+X221/W221)))","v":1}]
["%,V5070006","5070006","Rents - Associated",null,null,193.17000000000002,0,{"$f":"+F222-G222","v":193.17000000000002},{"$f":"IF(AND(F222=0,G222=0),\"\",IF(OR(F222=0,G222=0),100%,(+H222/G222)))","v":1},null,1931.7,0,{"$f":"+K222-L222","v":1931.7},{"$f":"IF(AND(K222=0,L222=0),\"\",IF(OR(K222=0,L222=0),100%,(+M222/L222)))","v":1},null,null,579.51,0,{"$f":"+Q222-R222","v":579.51},{"$f":"IF(AND(Q222=0,R222=0),\"\",IF(OR(Q222=0,R222=0),100%,(+S222/R222)))","v":1},null,1931.7,0,{"$f":"+V222-W222","v":1931.7},{"$f":"IF(AND(V222=0,W222=0),\"\",IF(OR(V222=0,W222=0),100%,(+X222/W222)))","v":1}]
["%,V5090000","5090000","Allow Consum Title IV SO2",null,null,1737.28,4250.03,{"$f":"+F223-G223","v":-2512.75},{"$f":"IF(AND(F223=0,G223=0),\"\",IF(OR(F223=0,G223=0),100%,(+H223/G223)))","v":-0.59123112072150086},null,13979.19,31749.14,{"$f":"+K223-L223","v":-17769.949999999997},{"$f":"IF(AND(K223=0,L223=0),\"\",IF(OR(K223=0,L223=0),100%,(+M223/L223)))","v":-0.55969862490763522},null,null,3852.2400000000002,11819.14,{"$f":"+Q223-R223","v":-7966.9},{"$f":"IF(AND(Q223=0,R223=0),\"\",IF(OR(Q223=0,R223=0),100%,(+S223/R223)))","v":-0.67406765636078425},null,20414.940000000002,33845.54,{"$f":"+V223-W223","v":-13430.599999999999},{"$f":"IF(AND(V223=0,W223=0),\"\",IF(OR(V223=0,W223=0),100%,(+X223/W223)))","v":-0.39682037869686815}]
["%,V5090001","5090001","Allowance Consumption - NOx",null,null,0,0,{"$f":"+F224-G224","v":0},{"$f":"IF(AND(F224=0,G224=0),\"\",IF(OR(F224=0,G224=0),100%,(+H224/G224)))","v":""},null,-157142.86000000002,42857.15,{"$f":"+K224-L224","v":-200000.01},{"$f":"IF(AND(K224=0,L224=0),\"\",IF(OR(K224=0,L224=0),100%,(+M224/L224)))","v":-4.6666661222223134},null,null,-157142.86000000002,42857.15,{"$f":"+Q224-R224","v":-200000.01},{"$f":"IF(AND(Q224=0,R224=0),\"\",IF(OR(Q224=0,R224=0),100%,(+S224/R224)))","v":-4.6666661222223134},null,-157142.86000000002,42857.15,{"$f":"+V224-W224","v":-200000.01},{"$f":"IF(AND(V224=0,W224=0),\"\",IF(OR(V224=0,W224=0),100%,(+X224/W224)))","v":-4.6666661222223134}]
["%,V5090009","5090009","Allow Consumpt CSAPR SO2",null,null,8.3800000000000008,20.37,{"$f":"+F225-G225","v":-11.99},{"$f":"IF(AND(F225=0,G225=0),\"\",IF(OR(F225=0,G225=0),100%,(+H225/G225)))","v":-0.58861070201276389},null,67.900000000000006,152.20000000000002,{"$f":"+K225-L225","v":-84.300000000000011},{"$f":"IF(AND(K225=0,L225=0),\"\",IF(OR(K225=0,L225=0),100%,(+M225/L225)))","v":-0.55387647831800269},null,null,18.57,56.64,{"$f":"+Q225-R225","v":-38.07},{"$f":"IF(AND(Q225=0,R225=0),\"\",IF(OR(Q225=0,R225=0),100%,(+S225/R225)))","v":-0.67213983050847459},null,98.740000000000009,162.87,{"$f":"+V225-W225","v":-64.13},{"$f":"IF(AND(V225=0,W225=0),\"\",IF(OR(V225=0,W225=0),100%,(+X225/W225)))","v":-0.39374961625836552}]
["%,V5100000","5100000","Maint Supv & Engineering",null,null,80242.960000000006,142591.74,{"$f":"+F226-G226","v":-62348.779999999984},{"$f":"IF(AND(F226=0,G226=0),\"\",IF(OR(F226=0,G226=0),100%,(+H226/G226)))","v":-0.43725379885258425},null,813790.35,1474450.19,{"$f":"+K226-L226","v":-660659.84},{"$f":"IF(AND(K226=0,L226=0),\"\",IF(OR(K226=0,L226=0),100%,(+M226/L226)))","v":-0.4480719962469536},null,null,207647.99,427283.7,{"$f":"+Q226-R226","v":-219635.71000000002},{"$f":"IF(AND(Q226=0,R226=0),\"\",IF(OR(Q226=0,R226=0),100%,(+S226/R226)))","v":-0.51402782273229708},null,1016770.37,1705304.33,{"$f":"+V226-W226","v":-688533.96000000008},{"$f":"IF(AND(V226=0,W226=0),\"\",IF(OR(V226=0,W226=0),100%,(+X226/W226)))","v":-0.40376016637452627}]
["%,V5100001","5100001","Dresden Maint Sup& Engineer",null,null,180.33,0,{"$f":"+F227-G227","v":180.33},{"$f":"IF(AND(F227=0,G227=0),\"\",IF(OR(F227=0,G227=0),100%,(+H227/G227)))","v":1},null,180.33,0,{"$f":"+K227-L227","v":180.33},{"$f":"IF(AND(K227=0,L227=0),\"\",IF(OR(K227=0,L227=0),100%,(+M227/L227)))","v":1},null,null,180.33,0,{"$f":"+Q227-R227","v":180.33},{"$f":"IF(AND(Q227=0,R227=0),\"\",IF(OR(Q227=0,R227=0),100%,(+S227/R227)))","v":1},null,180.33,0,{"$f":"+V227-W227","v":180.33},{"$f":"IF(AND(V227=0,W227=0),\"\",IF(OR(V227=0,W227=0),100%,(+X227/W227)))","v":1}]
["%,V5110000","5110000","Maintenance of Structures",null,null,89929.85,159060.78,{"$f":"+F228-G228","v":-69130.929999999993},{"$f":"IF(AND(F228=0,G228=0),\"\",IF(OR(F228=0,G228=0),100%,(+H228/G228)))","v":-0.43461958378426152},null,1385130.58,1583588.76,{"$f":"+K228-L228","v":-198458.17999999993},{"$f":"IF(AND(K228=0,L228=0),\"\",IF(OR(K228=0,L228=0),100%,(+M228/L228)))","v":-0.12532179124585346},null,null,328427.77,718552,{"$f":"+Q228-R228","v":-390124.23},{"$f":"IF(AND(Q228=0,R228=0),\"\",IF(OR(Q228=0,R228=0),100%,(+S228/R228)))","v":-0.54293110310736037},null,1596005.61,1544863.96,{"$f":"+V228-W228","v":51141.65000000014},{"$f":"IF(AND(V228=0,W228=0),\"\",IF(OR(V228=0,W228=0),100%,(+X228/W228)))","v":3.3104306478869597E-2}]
["%,V5120000","5120000","Maintenance of Boiler Plant",null,null,1361173.43,2160211.39,{"$f":"+F229-G229","v":-799037.9600000002},{"$f":"IF(AND(F229=0,G229=0),\"\",IF(OR(F229=0,G229=0),100%,(+H229/G229)))","v":-0.36988878204183534},null,10940026.710000001,12113007.939999999,{"$f":"+K229-L229","v":-1172981.2299999986},{"$f":"IF(AND(K229=0,L229=0),\"\",IF(OR(K229=0,L229=0),100%,(+M229/L229)))","v":-9.6836494767458939E-2},null,null,2584393.4900000002,4844551.2,{"$f":"+Q229-R229","v":-2260157.71},{"$f":"IF(AND(Q229=0,R229=0),\"\",IF(OR(Q229=0,R229=0),100%,(+S229/R229)))","v":-0.46653603537103705},null,12981939.920000002,14625016.309999999,{"$f":"+V229-W229","v":-1643076.3899999969},{"$f":"IF(AND(V229=0,W229=0),\"\",IF(OR(V229=0,W229=0),100%,(+X229/W229)))","v":-0.11234697829885681}]
["%,V5120025","5120025","Maint of Blr Plt Environmental",null,null,0,0,{"$f":"+F230-G230","v":0},{"$f":"IF(AND(F230=0,G230=0),\"\",IF(OR(F230=0,G230=0),100%,(+H230/G230)))","v":""},null,0,0,{"$f":"+K230-L230","v":0},{"$f":"IF(AND(K230=0,L230=0),\"\",IF(OR(K230=0,L230=0),100%,(+M230/L230)))","v":""},null,null,0,0,{"$f":"+Q230-R230","v":0},{"$f":"IF(AND(Q230=0,R230=0),\"\",IF(OR(Q230=0,R230=0),100%,(+S230/R230)))","v":""},null,0,0,{"$f":"+V230-W230","v":0},{"$f":"IF(AND(V230=0,W230=0),\"\",IF(OR(V230=0,W230=0),100%,(+X230/W230)))","v":""}]
["%,V5120034","5120034","BSDR O/U Recovery - Maint Cost",null,null,-871.25,-1476.4,{"$f":"+F231-G231","v":605.15000000000009},{"$f":"IF(AND(F231=0,G231=0),\"\",IF(OR(F231=0,G231=0),100%,(+H231/G231)))","v":-0.40988214575995668},null,-4284.8599999999997,-8643.52,{"$f":"+K231-L231","v":4358.6600000000008},{"$f":"IF(AND(K231=0,L231=0),\"\",IF(OR(K231=0,L231=0),100%,(+M231/L231)))","v":-0.5042690940727852},null,null,-871.25,-2294.2000000000003,{"$f":"+Q231-R231","v":1422.9500000000003},{"$f":"IF(AND(Q231=0,R231=0),\"\",IF(OR(Q231=0,R231=0),100%,(+S231/R231)))","v":-0.62023799145671699},null,-6136.09,-9928.92,{"$f":"+V231-W231","v":3792.83},{"$f":"IF(AND(V231=0,W231=0),\"\",IF(OR(V231=0,W231=0),100%,(+X231/W231)))","v":-0.38199824351490391}]
["%,V5120037","5120037","KY Steam Maint O/U",null,null,-58271.11,-58271.11,{"$f":"+F232-G232","v":0},{"$f":"IF(AND(F232=0,G232=0),\"\",IF(OR(F232=0,G232=0),100%,(+H232/G232)))","v":0},null,-582711.1,-546405.42000000004,{"$f":"+K232-L232","v":-36305.679999999935},{"$f":"IF(AND(K232=0,L232=0),\"\",IF(OR(K232=0,L232=0),100%,(+M232/L232)))","v":6.6444582486022793E-2},null,null,-174813.33000000002,-174813.33000000002,{"$f":"+Q232-R232","v":0},{"$f":"IF(AND(Q232=0,R232=0),\"\",IF(OR(Q232=0,R232=0),100%,(+S232/R232)))","v":0},null,-699253.32,-507727.98000000004,{"$f":"+V232-W232","v":-191525.33999999991},{"$f":"IF(AND(V232=0,W232=0),\"\",IF(OR(V232=0,W232=0),100%,(+X232/W232)))","v":0.37722037694278715}]
["%,V5130000","5130000","Maintenance of Electric Plant",null,null,1132793.7,619505.02,{"$f":"+F233-G233","v":513288.67999999993},{"$f":"IF(AND(F233=0,G233=0),\"\",IF(OR(F233=0,G233=0),100%,(+H233/G233)))","v":0.82854644180284431},null,5214012.12,3402093.05,{"$f":"+K233-L233","v":1811919.0700000003},{"$f":"IF(AND(K233=0,L233=0),\"\",IF(OR(K233=0,L233=0),100%,(+M233/L233)))","v":0.53258950986070186},null,null,2208876.54,1136275.32,{"$f":"+Q233-R233","v":1072601.22},{"$f":"IF(AND(Q233=0,R233=0),\"\",IF(OR(Q233=0,R233=0),100%,(+S233/R233)))","v":0.94396243685025205},null,5761071.5499999998,4664835.9000000004,{"$f":"+V233-W233","v":1096235.6499999994},{"$f":"IF(AND(V233=0,W233=0),\"\",IF(OR(V233=0,W233=0),100%,(+X233/W233)))","v":0.23499983139814187}]
["%,V5132000","5132000","Maint of Computer Software-Mjr",null,null,-1178.45,0,{"$f":"+F234-G234","v":-1178.45},{"$f":"IF(AND(F234=0,G234=0),\"\",IF(OR(F234=0,G234=0),100%,(+H234/G234)))","v":1},null,45756.950000000004,0,{"$f":"+K234-L234","v":45756.950000000004},{"$f":"IF(AND(K234=0,L234=0),\"\",IF(OR(K234=0,L234=0),100%,(+M234/L234)))","v":1},null,null,10461.450000000001,0,{"$f":"+Q234-R234","v":10461.450000000001},{"$f":"IF(AND(Q234=0,R234=0),\"\",IF(OR(Q234=0,R234=0),100%,(+S234/R234)))","v":1},null,45756.950000000004,0,{"$f":"+V234-W234","v":45756.950000000004},{"$f":"IF(AND(V234=0,W234=0),\"\",IF(OR(V234=0,W234=0),100%,(+X234/W234)))","v":1}]
["%,V5133000","5133000","Maint of Comm Equipmt-Mjr",null,null,1476.18,0,{"$f":"+F235-G235","v":1476.18},{"$f":"IF(AND(F235=0,G235=0),\"\",IF(OR(F235=0,G235=0),100%,(+H235/G235)))","v":1},null,4291.42,0,{"$f":"+K235-L235","v":4291.42},{"$f":"IF(AND(K235=0,L235=0),\"\",IF(OR(K235=0,L235=0),100%,(+M235/L235)))","v":1},null,null,2742.61,0,{"$f":"+Q235-R235","v":2742.61},{"$f":"IF(AND(Q235=0,R235=0),\"\",IF(OR(Q235=0,R235=0),100%,(+S235/R235)))","v":1},null,4291.42,0,{"$f":"+V235-W235","v":4291.42},{"$f":"IF(AND(V235=0,W235=0),\"\",IF(OR(V235=0,W235=0),100%,(+X235/W235)))","v":1}]
["%,V5140000","5140000","Maintenance of Misc Steam Plt",null,null,122843.03,101290.85,{"$f":"+F236-G236","v":21552.179999999993},{"$f":"IF(AND(F236=0,G236=0),\"\",IF(OR(F236=0,G236=0),100%,(+H236/G236)))","v":0.21277519144128015},null,1182825.3700000001,1312009,{"$f":"+K236-L236","v":-129183.62999999989},{"$f":"IF(AND(K236=0,L236=0),\"\",IF(OR(K236=0,L236=0),100%,(+M236/L236)))","v":-9.8462457193510017E-2},null,null,325623.62,323304.53999999998,{"$f":"+Q236-R236","v":2319.0800000000163},{"$f":"IF(AND(Q236=0,R236=0),\"\",IF(OR(Q236=0,R236=0),100%,(+S236/R236)))","v":7.1730511424306521E-3},null,1406300.9000000001,1799400.15,{"$f":"+V236-W236","v":-393099.24999999977},{"$f":"IF(AND(V236=0,W236=0),\"\",IF(OR(V236=0,W236=0),100%,(+X236/W236)))","v":-0.21846127444192986}]
["%,V5140025","5140025","Maint MiscStmPlt Environmental",null,null,0,0,{"$f":"+F237-G237","v":0},{"$f":"IF(AND(F237=0,G237=0),\"\",IF(OR(F237=0,G237=0),100%,(+H237/G237)))","v":""},null,0,-13.57,{"$f":"+K237-L237","v":13.57},{"$f":"IF(AND(K237=0,L237=0),\"\",IF(OR(K237=0,L237=0),100%,(+M237/L237)))","v":1},null,null,0,0,{"$f":"+Q237-R237","v":0},{"$f":"IF(AND(Q237=0,R237=0),\"\",IF(OR(Q237=0,R237=0),100%,(+S237/R237)))","v":""},null,0,0,{"$f":"+V237-W237","v":0},{"$f":"IF(AND(V237=0,W237=0),\"\",IF(OR(V237=0,W237=0),100%,(+X237/W237)))","v":""}]
["%,V5311000","5311000","Maint of Computer Hardware",null,null,13.99,0,{"$f":"+F238-G238","v":13.99},{"$f":"IF(AND(F238=0,G238=0),\"\",IF(OR(F238=0,G238=0),100%,(+H238/G238)))","v":1},null,13.99,0,{"$f":"+K238-L238","v":13.99},{"$f":"IF(AND(K238=0,L238=0),\"\",IF(OR(K238=0,L238=0),100%,(+M238/L238)))","v":1},null,null,13.99,0,{"$f":"+Q238-R238","v":13.99},{"$f":"IF(AND(Q238=0,R238=0),\"\",IF(OR(Q238=0,R238=0),100%,(+S238/R238)))","v":1},null,13.99,0,{"$f":"+V238-W238","v":13.99},{"$f":"IF(AND(V238=0,W238=0),\"\",IF(OR(V238=0,W238=0),100%,(+X238/W238)))","v":1}]
["%,V5312000","5312000","Maint of Computer Software",null,null,0,0,{"$f":"+F239-G239","v":0},{"$f":"IF(AND(F239=0,G239=0),\"\",IF(OR(F239=0,G239=0),100%,(+H239/G239)))","v":""},null,0.19,0,{"$f":"+K239-L239","v":0.19},{"$f":"IF(AND(K239=0,L239=0),\"\",IF(OR(K239=0,L239=0),100%,(+M239/L239)))","v":1},null,null,0,0,{"$f":"+Q239-R239","v":0},{"$f":"IF(AND(Q239=0,R239=0),\"\",IF(OR(Q239=0,R239=0),100%,(+S239/R239)))","v":""},null,0.19,0,{"$f":"+V239-W239","v":0.19},{"$f":"IF(AND(V239=0,W239=0),\"\",IF(OR(V239=0,W239=0),100%,(+X239/W239)))","v":1}]
["%,V5490000","5490000","Misc Other Pwer Generation Exp",null,null,0,0,{"$f":"+F240-G240","v":0},{"$f":"IF(AND(F240=0,G240=0),\"\",IF(OR(F240=0,G240=0),100%,(+H240/G240)))","v":""},null,0.01,0,{"$f":"+K240-L240","v":0.01},{"$f":"IF(AND(K240=0,L240=0),\"\",IF(OR(K240=0,L240=0),100%,(+M240/L240)))","v":1},null,null,0.01,0,{"$f":"+Q240-R240","v":0.01},{"$f":"IF(AND(Q240=0,R240=0),\"\",IF(OR(Q240=0,R240=0),100%,(+S240/R240)))","v":1},null,0.01,0,{"$f":"+V240-W240","v":0.01},{"$f":"IF(AND(V240=0,W240=0),\"\",IF(OR(V240=0,W240=0),100%,(+X240/W240)))","v":1}]
["%,V5550001","5550001","Purch Pwr-NonTrading-Nonassoc",null,null,8213710.3700000001,8938031.0199999996,{"$f":"+F241-G241","v":-724320.64999999944},{"$f":"IF(AND(F241=0,G241=0),\"\",IF(OR(F241=0,G241=0),100%,(+H241/G241)))","v":-8.1038055068195489E-2},null,98834824.829999998,75101853.079999998,{"$f":"+K241-L241","v":23732971.75},{"$f":"IF(AND(K241=0,L241=0),\"\",IF(OR(K241=0,L241=0),100%,(+M241/L241)))","v":0.31601046814010253},null,null,22438980.91,26381437.350000001,{"$f":"+Q241-R241","v":-3942456.4400000013},{"$f":"IF(AND(Q241=0,R241=0),\"\",IF(OR(Q241=0,R241=0),100%,(+S241/R241)))","v":-0.14944054744613833},null,112740687.61,94803085.359999999,{"$f":"+V241-W241","v":17937602.25},{"$f":"IF(AND(V241=0,W241=0),\"\",IF(OR(V241=0,W241=0),100%,(+X241/W241)))","v":0.18920905561126772}]
["%,V5550004","5550004","Purchased Power-Pool Capacity",null,null,32587.75,0,{"$f":"+F242-G242","v":32587.75},{"$f":"IF(AND(F242=0,G242=0),\"\",IF(OR(F242=0,G242=0),100%,(+H242/G242)))","v":1},null,160836.33000000002,373078.23,{"$f":"+K242-L242","v":-212241.89999999997},{"$f":"IF(AND(K242=0,L242=0),\"\",IF(OR(K242=0,L242=0),100%,(+M242/L242)))","v":-0.56889382154514878},null,null,96712.040000000008,0,{"$f":"+Q242-R242","v":96712.040000000008},{"$f":"IF(AND(Q242=0,R242=0),\"\",IF(OR(Q242=0,R242=0),100%,(+S242/R242)))","v":1},null,160836.33000000002,522800.41,{"$f":"+V242-W242","v":-361964.07999999996},{"$f":"IF(AND(V242=0,W242=0),\"\",IF(OR(V242=0,W242=0),100%,(+X242/W242)))","v":-0.69235615174823595}]
["%,V5550023","5550023","Purch Power Capacity -NA",null,null,-32126.82,201548.44,{"$f":"+F243-G243","v":-233675.26},{"$f":"IF(AND(F243=0,G243=0),\"\",IF(OR(F243=0,G243=0),100%,(+H243/G243)))","v":-1.1593999933713206},null,1852152.69,1016160.01,{"$f":"+K243-L243","v":835992.67999999993},{"$f":"IF(AND(K243=0,L243=0),\"\",IF(OR(K243=0,L243=0),100%,(+M243/L243)))","v":0.8226978741271268},null,null,-480389.31,604645.32000000007,{"$f":"+Q243-R243","v":-1085034.6300000001},{"$f":"IF(AND(Q243=0,R243=0),\"\",IF(OR(Q243=0,R243=0),100%,(+S243/R243)))","v":-1.7944976899846012},null,2255249.5699999998,1016160.01,{"$f":"+V243-W243","v":1239089.5599999998},{"$f":"IF(AND(V243=0,W243=0),\"\",IF(OR(V243=0,W243=0),100%,(+X243/W243)))","v":1.2193842975576257}]
["%,V5550029","5550029","Purch Power-Assoc-Trnsfr Price",null,null,0,0,{"$f":"+F244-G244","v":0},{"$f":"IF(AND(F244=0,G244=0),\"\",IF(OR(F244=0,G244=0),100%,(+H244/G244)))","v":""},null,0,0,{"$f":"+K244-L244","v":0},{"$f":"IF(AND(K244=0,L244=0),\"\",IF(OR(K244=0,L244=0),100%,(+M244/L244)))","v":""},null,null,0,0,{"$f":"+Q244-R244","v":0},{"$f":"IF(AND(Q244=0,R244=0),\"\",IF(OR(Q244=0,R244=0),100%,(+S244/R244)))","v":""},null,0,0,{"$f":"+V244-W244","v":0},{"$f":"IF(AND(V244=0,W244=0),\"\",IF(OR(V244=0,W244=0),100%,(+X244/W244)))","v":""}]
["%,V5550039","5550039","PJM Inadvertent Mtr Res-OSS",null,null,-993.12,224.95000000000002,{"$f":"+F245-G245","v":-1218.07},{"$f":"IF(AND(F245=0,G245=0),\"\",IF(OR(F245=0,G245=0),100%,(+H245/G245)))","v":-5.4148477439430982},null,-2212.11,5604.8,{"$f":"+K245-L245","v":-7816.91},{"$f":"IF(AND(K245=0,L245=0),\"\",IF(OR(K245=0,L245=0),100%,(+M245/L245)))","v":-1.394681344561804},null,null,-605.4,1257.42,{"$f":"+Q245-R245","v":-1862.8200000000002},{"$f":"IF(AND(Q245=0,R245=0),\"\",IF(OR(Q245=0,R245=0),100%,(+S245/R245)))","v":-1.4814620413227084},null,-2904.62,5792.68,{"$f":"+V245-W245","v":-8697.2999999999993},{"$f":"IF(AND(V245=0,W245=0),\"\",IF(OR(V245=0,W245=0),100%,(+X245/W245)))","v":-1.5014293901959022}]
["%,V5550040","5550040","PJM Inadvertent Mtr Res-LSE",null,null,-8561.5,2240.5,{"$f":"+F246-G246","v":-10802},{"$f":"IF(AND(F246=0,G246=0),\"\",IF(OR(F246=0,G246=0),100%,(+H246/G246)))","v":-4.8212452577549652},null,-50600.93,59909.81,{"$f":"+K246-L246","v":-110510.73999999999},{"$f":"IF(AND(K246=0,L246=0),\"\",IF(OR(K246=0,L246=0),100%,(+M246/L246)))","v":-1.8446184356117969},null,null,-9898.0300000000007,16217.11,{"$f":"+Q246-R246","v":-26115.14},{"$f":"IF(AND(Q246=0,R246=0),\"\",IF(OR(Q246=0,R246=0),100%,(+S246/R246)))","v":-1.6103448764915573},null,-54444.74,68136.239999999991,{"$f":"+V246-W246","v":-122580.97999999998},{"$f":"IF(AND(V246=0,W246=0),\"\",IF(OR(V246=0,W246=0),100%,(+X246/W246)))","v":-1.7990570069613467}]
["%,V5550074","5550074","PJM Reactive-Charge",null,null,262768.59999999998,282186.28000000003,{"$f":"+F247-G247","v":-19417.680000000051},{"$f":"IF(AND(F247=0,G247=0),\"\",IF(OR(F247=0,G247=0),100%,(+H247/G247)))","v":-6.8811566600615909E-2},null,2713469.56,2990777.1,{"$f":"+K247-L247","v":-277307.54000000004},{"$f":"IF(AND(K247=0,L247=0),\"\",IF(OR(K247=0,L247=0),100%,(+M247/L247)))","v":-9.2720898525002093E-2},null,null,797563.63,865147.27,{"$f":"+Q247-R247","v":-67583.640000000014},{"$f":"IF(AND(Q247=0,R247=0),\"\",IF(OR(Q247=0,R247=0),100%,(+S247/R247)))","v":-7.811807578147939E-2},null,3310163.94,3423273.9,{"$f":"+V247-W247","v":-113109.95999999996},{"$f":"IF(AND(V247=0,W247=0),\"\",IF(OR(V247=0,W247=0),100%,(+X247/W247)))","v":-3.3041457769417741E-2}]
["%,V5550075","5550075","PJM Reactive-Credit",null,null,-119573,-119573,{"$f":"+F248-G248","v":0},{"$f":"IF(AND(F248=0,G248=0),\"\",IF(OR(F248=0,G248=0),100%,(+H248/G248)))","v":0},null,-1195730,-1195730,{"$f":"+K248-L248","v":0},{"$f":"IF(AND(K248=0,L248=0),\"\",IF(OR(K248=0,L248=0),100%,(+M248/L248)))","v":0},null,null,-358719,-358719,{"$f":"+Q248-R248","v":0},{"$f":"IF(AND(Q248=0,R248=0),\"\",IF(OR(Q248=0,R248=0),100%,(+S248/R248)))","v":0},null,-1434876,-1434876,{"$f":"+V248-W248","v":0},{"$f":"IF(AND(V248=0,W248=0),\"\",IF(OR(V248=0,W248=0),100%,(+X248/W248)))","v":0}]
["%,V5550076","5550076","PJM Black Start-Charge",null,null,46995.64,95438.39,{"$f":"+F249-G249","v":-48442.75},{"$f":"IF(AND(F249=0,G249=0),\"\",IF(OR(F249=0,G249=0),100%,(+H249/G249)))","v":-0.50758138313104406},null,378428.73,906888.32000000007,{"$f":"+K249-L249","v":-528459.59000000008},{"$f":"IF(AND(K249=0,L249=0),\"\",IF(OR(K249=0,L249=0),100%,(+M249/L249)))","v":-0.58271738464996448},null,null,142930,286640.57,{"$f":"+Q249-R249","v":-143710.57},{"$f":"IF(AND(Q249=0,R249=0),\"\",IF(OR(Q249=0,R249=0),100%,(+S249/R249)))","v":-0.50136158325389879},null,570355.67999999993,1051474.51,{"$f":"+V249-W249","v":-481118.83000000007},{"$f":"IF(AND(V249=0,W249=0),\"\",IF(OR(V249=0,W249=0),100%,(+X249/W249)))","v":-0.45756585197676364}]
["%,V5550078","5550078","PJM Regulation-Charge",null,null,395562.56,67924.42,{"$f":"+F250-G250","v":327638.14},{"$f":"IF(AND(F250=0,G250=0),\"\",IF(OR(F250=0,G250=0),100%,(+H250/G250)))","v":4.8235691964686636},null,1085202.1200000001,529653.51,{"$f":"+K250-L250","v":555548.6100000001},{"$f":"IF(AND(K250=0,L250=0),\"\",IF(OR(K250=0,L250=0),100%,(+M250/L250)))","v":1.0488906417329322},null,null,505209.06,160793.26,{"$f":"+Q250-R250","v":344415.8},{"$f":"IF(AND(Q250=0,R250=0),\"\",IF(OR(Q250=0,R250=0),100%,(+S250/R250)))","v":2.1419790854417653},null,1154071.7000000002,619995.80000000005,{"$f":"+V250-W250","v":534075.90000000014},{"$f":"IF(AND(V250=0,W250=0),\"\",IF(OR(V250=0,W250=0),100%,(+X250/W250)))","v":0.86141857735165317}]
["%,V5550079","5550079","PJM Regulation-Credit",null,null,-384669.63,-838.15,{"$f":"+F251-G251","v":-383831.48},{"$f":"IF(AND(F251=0,G251=0),\"\",IF(OR(F251=0,G251=0),100%,(+H251/G251)))","v":457.95082025890355},null,-180755.66,-13013.32,{"$f":"+K251-L251","v":-167742.34},{"$f":"IF(AND(K251=0,L251=0),\"\",IF(OR(K251=0,L251=0),100%,(+M251/L251)))","v":12.890049579968831},null,null,-388655.51,-2169.27,{"$f":"+Q251-R251","v":-386486.24},{"$f":"IF(AND(Q251=0,R251=0),\"\",IF(OR(Q251=0,R251=0),100%,(+S251/R251)))","v":178.16419348444407},null,-407381.33999999997,-14907.539999999999,{"$f":"+V251-W251","v":-392473.8},{"$f":"IF(AND(V251=0,W251=0),\"\",IF(OR(V251=0,W251=0),100%,(+X251/W251)))","v":26.327200866138881}]
["%,V5550080","5550080","PJM Hourly Net Purch.-FERC",null,null,2318897.42,892702.71999999997,{"$f":"+F252-G252","v":1426194.7},{"$f":"IF(AND(F252=0,G252=0),\"\",IF(OR(F252=0,G252=0),100%,(+H252/G252)))","v":1.5976143771579412},null,12893116.630000001,6720215.71,{"$f":"+K252-L252","v":6172900.9200000009},{"$f":"IF(AND(K252=0,L252=0),\"\",IF(OR(K252=0,L252=0),100%,(+M252/L252)))","v":0.9185569610235027},null,null,4555637.75,2366926.11,{"$f":"+Q252-R252","v":2188711.64},{"$f":"IF(AND(Q252=0,R252=0),\"\",IF(OR(Q252=0,R252=0),100%,(+S252/R252)))","v":0.92470636525277938},null,14785347.99,8187253.7000000002,{"$f":"+V252-W252","v":6598094.29},{"$f":"IF(AND(V252=0,W252=0),\"\",IF(OR(V252=0,W252=0),100%,(+X252/W252)))","v":0.80589835514685471}]
["%,V5550083","5550083","PJM Sync & Non Sync-Charge",null,null,77606.97,70002.990000000005,{"$f":"+F253-G253","v":7603.9799999999959},{"$f":"IF(AND(F253=0,G253=0),\"\",IF(OR(F253=0,G253=0),100%,(+H253/G253)))","v":0.10862364593283795},null,925206.03,428912.02,{"$f":"+K253-L253","v":496294.01},{"$f":"IF(AND(K253=0,L253=0),\"\",IF(OR(K253=0,L253=0),100%,(+M253/L253)))","v":1.157099794032352},null,null,239888,159653.35,{"$f":"+Q253-R253","v":80234.649999999994},{"$f":"IF(AND(Q253=0,R253=0),\"\",IF(OR(Q253=0,R253=0),100%,(+S253/R253)))","v":0.50255538014078627},null,966270.04,515794.24,{"$f":"+V253-W253","v":450475.80000000005},{"$f":"IF(AND(V253=0,W253=0),\"\",IF(OR(V253=0,W253=0),100%,(+X253/W253)))","v":0.87336337838902589}]
["%,V5550084","5550084","PJM Sync & Non Sync-Credit",null,null,-27942.9,-9647.17,{"$f":"+F254-G254","v":-18295.730000000003},{"$f":"IF(AND(F254=0,G254=0),\"\",IF(OR(F254=0,G254=0),100%,(+H254/G254)))","v":1.8964867417076721},null,-151551.01,-42496.69,{"$f":"+K254-L254","v":-109054.32},{"$f":"IF(AND(K254=0,L254=0),\"\",IF(OR(K254=0,L254=0),100%,(+M254/L254)))","v":2.5661838604371305},null,null,-39635.85,-14967.470000000001,{"$f":"+Q254-R254","v":-24668.379999999997},{"$f":"IF(AND(Q254=0,R254=0),\"\",IF(OR(Q254=0,R254=0),100%,(+S254/R254)))","v":1.6481329175872739},null,-144939.48000000001,-36186.870000000003,{"$f":"+V254-W254","v":-108752.61000000002},{"$f":"IF(AND(V254=0,W254=0),\"\",IF(OR(V254=0,W254=0),100%,(+X254/W254)))","v":3.0053057918521278}]
["%,V5550094","5550094","Purchased Power - Fuel",null,null,0,0,{"$f":"+F255-G255","v":0},{"$f":"IF(AND(F255=0,G255=0),\"\",IF(OR(F255=0,G255=0),100%,(+H255/G255)))","v":""},null,0,0,{"$f":"+K255-L255","v":0},{"$f":"IF(AND(K255=0,L255=0),\"\",IF(OR(K255=0,L255=0),100%,(+M255/L255)))","v":""},null,null,0,0,{"$f":"+Q255-R255","v":0},{"$f":"IF(AND(Q255=0,R255=0),\"\",IF(OR(Q255=0,R255=0),100%,(+S255/R255)))","v":""},null,0,0,{"$f":"+V255-W255","v":0},{"$f":"IF(AND(V255=0,W255=0),\"\",IF(OR(V255=0,W255=0),100%,(+X255/W255)))","v":""}]
["%,V5550123","5550123","PJM OpRes-LSE-Charge",null,null,229398.45,73840.56,{"$f":"+F256-G256","v":155557.89000000001},{"$f":"IF(AND(F256=0,G256=0),\"\",IF(OR(F256=0,G256=0),100%,(+H256/G256)))","v":2.1066726742050714},null,4270355.43,1096543.18,{"$f":"+K256-L256","v":3173812.25},{"$f":"IF(AND(K256=0,L256=0),\"\",IF(OR(K256=0,L256=0),100%,(+M256/L256)))","v":2.894379635829754},null,null,350060.95,203555.97,{"$f":"+Q256-R256","v":146504.98000000001},{"$f":"IF(AND(Q256=0,R256=0),\"\",IF(OR(Q256=0,R256=0),100%,(+S256/R256)))","v":0.71972823985462087},null,4464209.6399999997,1189743.22,{"$f":"+V256-W256","v":3274466.42},{"$f":"IF(AND(V256=0,W256=0),\"\",IF(OR(V256=0,W256=0),100%,(+X256/W256)))","v":2.7522463376593143}]
["%,V5550124","5550124","PJM Implicit Congestion-LSE",null,null,352130.73,853123.14,{"$f":"+F257-G257","v":-500992.41000000003},{"$f":"IF(AND(F257=0,G257=0),\"\",IF(OR(F257=0,G257=0),100%,(+H257/G257)))","v":-0.58724513087290076},null,3796126.06,5783557.2000000002,{"$f":"+K257-L257","v":-1987431.1400000001},{"$f":"IF(AND(K257=0,L257=0),\"\",IF(OR(K257=0,L257=0),100%,(+M257/L257)))","v":-0.34363473400072886},null,null,1035957.23,1641070.48,{"$f":"+Q257-R257","v":-605113.25},{"$f":"IF(AND(Q257=0,R257=0),\"\",IF(OR(Q257=0,R257=0),100%,(+S257/R257)))","v":-0.36873081161023624},null,4956312.22,6530244.1400000006,{"$f":"+V257-W257","v":-1573931.9200000009},{"$f":"IF(AND(V257=0,W257=0),\"\",IF(OR(V257=0,W257=0),100%,(+X257/W257)))","v":-0.24102191070608284}]
["%,V5550132","5550132","PJM FTR Revenue-LSE",null,null,-933982.99,-1162769.67,{"$f":"+F258-G258","v":228786.67999999993},{"$f":"IF(AND(F258=0,G258=0),\"\",IF(OR(F258=0,G258=0),100%,(+H258/G258)))","v":-0.19676010297035004},null,-7827862.0999999996,-6522722.2800000003,{"$f":"+K258-L258","v":-1305139.8199999994},{"$f":"IF(AND(K258=0,L258=0),\"\",IF(OR(K258=0,L258=0),100%,(+M258/L258)))","v":0.20009127538693849},null,null,-1478689.93,-2014194.79,{"$f":"+Q258-R258","v":535504.8600000001},{"$f":"IF(AND(Q258=0,R258=0),\"\",IF(OR(Q258=0,R258=0),100%,(+S258/R258)))","v":-0.26586547768798474},null,-8860266.1400000006,-7028387.3900000006,{"$f":"+V258-W258","v":-1831878.75},{"$f":"IF(AND(V258=0,W258=0),\"\",IF(OR(V258=0,W258=0),100%,(+X258/W258)))","v":0.26063998017616385}]
["%,V5550137","5550137","PJM OpRes-LSE-Credit",null,null,-53378.42,-5.95,{"$f":"+F259-G259","v":-53372.47},{"$f":"IF(AND(F259=0,G259=0),\"\",IF(OR(F259=0,G259=0),100%,(+H259/G259)))","v":8970.163025210084},null,-131714.01,-56271.56,{"$f":"+K259-L259","v":-75442.450000000012},{"$f":"IF(AND(K259=0,L259=0),\"\",IF(OR(K259=0,L259=0),100%,(+M259/L259)))","v":1.3406852413546029},null,null,-81857.48,-20202.52,{"$f":"+Q259-R259","v":-61654.959999999992},{"$f":"IF(AND(Q259=0,R259=0),\"\",IF(OR(Q259=0,R259=0),100%,(+S259/R259)))","v":3.0518450173542702},null,-139716.77000000002,-46376.909999999996,{"$f":"+V259-W259","v":-93339.860000000015},{"$f":"IF(AND(V259=0,W259=0),\"\",IF(OR(V259=0,W259=0),100%,(+X259/W259)))","v":2.0126364606870104}]
["%,V5550139","5550139","Generation Deactivation expens",null,null,48466.54,0,{"$f":"+F260-G260","v":48466.54},{"$f":"IF(AND(F260=0,G260=0),\"\",IF(OR(F260=0,G260=0),100%,(+H260/G260)))","v":1},null,63951.450000000004,0,{"$f":"+K260-L260","v":63951.450000000004},{"$f":"IF(AND(K260=0,L260=0),\"\",IF(OR(K260=0,L260=0),100%,(+M260/L260)))","v":1},null,null,64236.72,0,{"$f":"+Q260-R260","v":64236.72},{"$f":"IF(AND(Q260=0,R260=0),\"\",IF(OR(Q260=0,R260=0),100%,(+S260/R260)))","v":1},null,63951.450000000004,0,{"$f":"+V260-W260","v":63951.450000000004},{"$f":"IF(AND(V260=0,W260=0),\"\",IF(OR(V260=0,W260=0),100%,(+X260/W260)))","v":1}]
["%,V5550153","5550153","PurchPower-Rockport Def-NonAff",null,null,0,0,{"$f":"+F261-G261","v":0},{"$f":"IF(AND(F261=0,G261=0),\"\",IF(OR(F261=0,G261=0),100%,(+H261/G261)))","v":""},null,0,152679.92000000001,{"$f":"+K261-L261","v":-152679.92000000001},{"$f":"IF(AND(K261=0,L261=0),\"\",IF(OR(K261=0,L261=0),100%,(+M261/L261)))","v":1},null,null,0,0,{"$f":"+Q261-R261","v":0},{"$f":"IF(AND(Q261=0,R261=0),\"\",IF(OR(Q261=0,R261=0),100%,(+S261/R261)))","v":""},null,0,1631169.17,{"$f":"+V261-W261","v":-1631169.17},{"$f":"IF(AND(V261=0,W261=0),\"\",IF(OR(V261=0,W261=0),100%,(+X261/W261)))","v":1}]
["%,V5550326","5550326","PJM Transm Loss Charges - LSE",null,null,169132.19,399474.89,{"$f":"+F262-G262","v":-230342.7},{"$f":"IF(AND(F262=0,G262=0),\"\",IF(OR(F262=0,G262=0),100%,(+H262/G262)))","v":-0.57661371406848627},null,5909375.9000000004,4615130.0199999996,{"$f":"+K262-L262","v":1294245.8800000008},{"$f":"IF(AND(K262=0,L262=0),\"\",IF(OR(K262=0,L262=0),100%,(+M262/L262)))","v":0.28043541013823936},null,null,1278474.93,1162666.6400000001,{"$f":"+Q262-R262","v":115808.2899999998},{"$f":"IF(AND(Q262=0,R262=0),\"\",IF(OR(Q262=0,R262=0),100%,(+S262/R262)))","v":9.9605756298296988E-2},null,6945687.5300000003,5457284.0599999996,{"$f":"+V262-W262","v":1488403.4700000007},{"$f":"IF(AND(V262=0,W262=0),\"\",IF(OR(V262=0,W262=0),100%,(+X262/W262)))","v":0.27273703432619206}]
["%,V5550327","5550327","PJM Transm Loss Credits-LSE",null,null,-249617.73,-174055.51,{"$f":"+F263-G263","v":-75562.22},{"$f":"IF(AND(F263=0,G263=0),\"\",IF(OR(F263=0,G263=0),100%,(+H263/G263)))","v":0.43412713564770228},null,-3002185.32,-1924550.37,{"$f":"+K263-L263","v":-1077634.9499999997},{"$f":"IF(AND(K263=0,L263=0),\"\",IF(OR(K263=0,L263=0),100%,(+M263/L263)))","v":0.55994115134539169},null,null,-687187.37,-560385.93000000005,{"$f":"+Q263-R263","v":-126801.43999999994},{"$f":"IF(AND(Q263=0,R263=0),\"\",IF(OR(Q263=0,R263=0),100%,(+S263/R263)))","v":0.22627520287670308},null,-3412209.71,-2261254.8000000003,{"$f":"+V263-W263","v":-1150954.9099999997},{"$f":"IF(AND(V263=0,W263=0),\"\",IF(OR(V263=0,W263=0),100%,(+X263/W263)))","v":0.50898948229982732}]
["%,V5550328","5550328","PJM FC Penalty Credit",null,null,0,-5.0600000000000005,{"$f":"+F264-G264","v":5.0600000000000005},{"$f":"IF(AND(F264=0,G264=0),\"\",IF(OR(F264=0,G264=0),100%,(+H264/G264)))","v":1},null,-2584.2400000000002,-2883.27,{"$f":"+K264-L264","v":299.02999999999975},{"$f":"IF(AND(K264=0,L264=0),\"\",IF(OR(K264=0,L264=0),100%,(+M264/L264)))","v":-0.10371210465894617},null,null,-327.29000000000002,-430.18,{"$f":"+Q264-R264","v":102.88999999999999},{"$f":"IF(AND(Q264=0,R264=0),\"\",IF(OR(Q264=0,R264=0),100%,(+S264/R264)))","v":-0.23917894834720346},null,-2618.7500000000005,-3175.2799999999997,{"$f":"+V264-W264","v":556.52999999999929},{"$f":"IF(AND(V264=0,W264=0),\"\",IF(OR(V264=0,W264=0),100%,(+X264/W264)))","v":-0.17526958252500546}]
["%,V5560000","5560000","Sys Control & Load Dispatching",null,null,4293.59,7474.29,{"$f":"+F265-G265","v":-3180.7},{"$f":"IF(AND(F265=0,G265=0),\"\",IF(OR(F265=0,G265=0),100%,(+H265/G265)))","v":-0.42555212602133446},null,41875.47,56777.090000000004,{"$f":"+K265-L265","v":-14901.620000000003},{"$f":"IF(AND(K265=0,L265=0),\"\",IF(OR(K265=0,L265=0),100%,(+M265/L265)))","v":-0.26245832606074038},null,null,12555.59,20105.57,{"$f":"+Q265-R265","v":-7549.98},{"$f":"IF(AND(Q265=0,R265=0),\"\",IF(OR(Q265=0,R265=0),100%,(+S265/R265)))","v":-0.37551683438967409},null,54973.65,72468.81,{"$f":"+V265-W265","v":-17495.159999999996},{"$f":"IF(AND(V265=0,W265=0),\"\",IF(OR(V265=0,W265=0),100%,(+X265/W265)))","v":-0.24141641072897427}]
["%,V5570000","5570000","Other Expenses",null,null,68234.290000000008,58441.39,{"$f":"+F266-G266","v":9792.9000000000087},{"$f":"IF(AND(F266=0,G266=0),\"\",IF(OR(F266=0,G266=0),100%,(+H266/G266)))","v":0.16756788296787617},null,655694.9,693511.07000000007,{"$f":"+K266-L266","v":-37816.170000000042},{"$f":"IF(AND(K266=0,L266=0),\"\",IF(OR(K266=0,L266=0),100%,(+M266/L266)))","v":-5.452857443212844E-2},null,null,196407.32,179830.93,{"$f":"+Q266-R266","v":16576.390000000014},{"$f":"IF(AND(Q266=0,R266=0),\"\",IF(OR(Q266=0,R266=0),100%,(+S266/R266)))","v":9.2177635960621535E-2},null,760493.38,801151.79,{"$f":"+V266-W266","v":-40658.410000000033},{"$f":"IF(AND(V266=0,W266=0),\"\",IF(OR(V266=0,W266=0),100%,(+X266/W266)))","v":-5.0749945899765177E-2}]
["%,V5570007","5570007","Other Pwr Exp - Wholesale RECs",null,null,0,0,{"$f":"+F267-G267","v":0},{"$f":"IF(AND(F267=0,G267=0),\"\",IF(OR(F267=0,G267=0),100%,(+H267/G267)))","v":""},null,243.15,245.05,{"$f":"+K267-L267","v":-1.9000000000000057},{"$f":"IF(AND(K267=0,L267=0),\"\",IF(OR(K267=0,L267=0),100%,(+M267/L267)))","v":-7.7535196898592352E-3},null,null,0,0,{"$f":"+Q267-R267","v":0},{"$f":"IF(AND(Q267=0,R267=0),\"\",IF(OR(Q267=0,R267=0),100%,(+S267/R267)))","v":""},null,243.15,245.05,{"$f":"+V267-W267","v":-1.9000000000000057},{"$f":"IF(AND(V267=0,W267=0),\"\",IF(OR(V267=0,W267=0),100%,(+X267/W267)))","v":-7.7535196898592352E-3}]
["%,V5570009","5570009","Other Pwr Exp- REC's - RETAIL",null,null,0,0,{"$f":"+F268-G268","v":0},{"$f":"IF(AND(F268=0,G268=0),\"\",IF(OR(F268=0,G268=0),100%,(+H268/G268)))","v":""},null,0,446.40000000000003,{"$f":"+K268-L268","v":-446.40000000000003},{"$f":"IF(AND(K268=0,L268=0),\"\",IF(OR(K268=0,L268=0),100%,(+M268/L268)))","v":1},null,null,0,0,{"$f":"+Q268-R268","v":0},{"$f":"IF(AND(Q268=0,R268=0),\"\",IF(OR(Q268=0,R268=0),100%,(+S268/R268)))","v":""},null,0,446.40000000000003,{"$f":"+V268-W268","v":-446.40000000000003},{"$f":"IF(AND(V268=0,W268=0),\"\",IF(OR(V268=0,W268=0),100%,(+X268/W268)))","v":1}]
["%,V5570010","5570010","OH Auction Exp - Incremental",null,null,0,0,{"$f":"+F269-G269","v":0},{"$f":"IF(AND(F269=0,G269=0),\"\",IF(OR(F269=0,G269=0),100%,(+H269/G269)))","v":""},null,0,5.79,{"$f":"+K269-L269","v":-5.79},{"$f":"IF(AND(K269=0,L269=0),\"\",IF(OR(K269=0,L269=0),100%,(+M269/L269)))","v":1},null,null,0,0,{"$f":"+Q269-R269","v":0},{"$f":"IF(AND(Q269=0,R269=0),\"\",IF(OR(Q269=0,R269=0),100%,(+S269/R269)))","v":""},null,0,5.94,{"$f":"+V269-W269","v":-5.94},{"$f":"IF(AND(V269=0,W269=0),\"\",IF(OR(V269=0,W269=0),100%,(+X269/W269)))","v":1}]
["%,V5570025","5570025","MATL-SAFETY",null,null,0,0,{"$f":"+F270-G270","v":0},{"$f":"IF(AND(F270=0,G270=0),\"\",IF(OR(F270=0,G270=0),100%,(+H270/G270)))","v":""},null,0.93,0,{"$f":"+K270-L270","v":0.93},{"$f":"IF(AND(K270=0,L270=0),\"\",IF(OR(K270=0,L270=0),100%,(+M270/L270)))","v":1},null,null,0,0,{"$f":"+Q270-R270","v":0},{"$f":"IF(AND(Q270=0,R270=0),\"\",IF(OR(Q270=0,R270=0),100%,(+S270/R270)))","v":""},null,0.93,0,{"$f":"+V270-W270","v":0.93},{"$f":"IF(AND(V270=0,W270=0),\"\",IF(OR(V270=0,W270=0),100%,(+X270/W270)))","v":1}]
["%,V5581000","5581000","Oper Supervision & Engineering",null,null,122.28,0,{"$f":"+F271-G271","v":122.28},{"$f":"IF(AND(F271=0,G271=0),\"\",IF(OR(F271=0,G271=0),100%,(+H271/G271)))","v":1},null,993.55000000000007,0,{"$f":"+K271-L271","v":993.55000000000007},{"$f":"IF(AND(K271=0,L271=0),\"\",IF(OR(K271=0,L271=0),100%,(+M271/L271)))","v":1},null,null,525.54999999999995,0,{"$f":"+Q271-R271","v":525.54999999999995},{"$f":"IF(AND(Q271=0,R271=0),\"\",IF(OR(Q271=0,R271=0),100%,(+S271/R271)))","v":1},null,993.55000000000007,0,{"$f":"+V271-W271","v":993.55000000000007},{"$f":"IF(AND(V271=0,W271=0),\"\",IF(OR(V271=0,W271=0),100%,(+X271/W271)))","v":1}]
["%,V5581300","5581300","Oper Supervision & Engineering",null,null,751.76,0,{"$f":"+F272-G272","v":751.76},{"$f":"IF(AND(F272=0,G272=0),\"\",IF(OR(F272=0,G272=0),100%,(+H272/G272)))","v":1},null,6747.3,0,{"$f":"+K272-L272","v":6747.3},{"$f":"IF(AND(K272=0,L272=0),\"\",IF(OR(K272=0,L272=0),100%,(+M272/L272)))","v":1},null,null,2000.19,0,{"$f":"+Q272-R272","v":2000.19},{"$f":"IF(AND(Q272=0,R272=0),\"\",IF(OR(Q272=0,R272=0),100%,(+S272/R272)))","v":1},null,6747.3,0,{"$f":"+V272-W272","v":6747.3},{"$f":"IF(AND(V272=0,W272=0),\"\",IF(OR(V272=0,W272=0),100%,(+X272/W272)))","v":1}]
["%,V5581400","5581400","Wind Turb Gen&Oth Plnt Op-Mjr",null,null,-645.16,0,{"$f":"+F273-G273","v":-645.16},{"$f":"IF(AND(F273=0,G273=0),\"\",IF(OR(F273=0,G273=0),100%,(+H273/G273)))","v":1},null,429.28000000000003,0,{"$f":"+K273-L273","v":429.28000000000003},{"$f":"IF(AND(K273=0,L273=0),\"\",IF(OR(K273=0,L273=0),100%,(+M273/L273)))","v":1},null,null,-166.74,0,{"$f":"+Q273-R273","v":-166.74},{"$f":"IF(AND(Q273=0,R273=0),\"\",IF(OR(Q273=0,R273=0),100%,(+S273/R273)))","v":1},null,429.28000000000003,0,{"$f":"+V273-W273","v":429.28000000000003},{"$f":"IF(AND(V273=0,W273=0),\"\",IF(OR(V273=0,W273=0),100%,(+X273/W273)))","v":1}]
["%,V5581601","5581601","Wind - Variable Production Exp",null,null,-62.92,0,{"$f":"+F274-G274","v":-62.92},{"$f":"IF(AND(F274=0,G274=0),\"\",IF(OR(F274=0,G274=0),100%,(+H274/G274)))","v":1},null,46.27,0,{"$f":"+K274-L274","v":46.27},{"$f":"IF(AND(K274=0,L274=0),\"\",IF(OR(K274=0,L274=0),100%,(+M274/L274)))","v":1},null,null,-60.410000000000004,0,{"$f":"+Q274-R274","v":-60.410000000000004},{"$f":"IF(AND(Q274=0,R274=0),\"\",IF(OR(Q274=0,R274=0),100%,(+S274/R274)))","v":1},null,46.27,0,{"$f":"+V274-W274","v":46.27},{"$f":"IF(AND(V274=0,W274=0),\"\",IF(OR(V274=0,W274=0),100%,(+X274/W274)))","v":1}]
["%,V5581900","5581900","Maint Wind Turb Struct&Eq-Mjr",null,null,0,0,{"$f":"+F275-G275","v":0},{"$f":"IF(AND(F275=0,G275=0),\"\",IF(OR(F275=0,G275=0),100%,(+H275/G275)))","v":""},null,0,0,{"$f":"+K275-L275","v":0},{"$f":"IF(AND(K275=0,L275=0),\"\",IF(OR(K275=0,L275=0),100%,(+M275/L275)))","v":""},null,null,0,0,{"$f":"+Q275-R275","v":0},{"$f":"IF(AND(Q275=0,R275=0),\"\",IF(OR(Q275=0,R275=0),100%,(+S275/R275)))","v":""},null,0,0,{"$f":"+V275-W275","v":0},{"$f":"IF(AND(V275=0,W275=0),\"\",IF(OR(V275=0,W275=0),100%,(+X275/W275)))","v":""}]
["%,V5582000","5582000","Solar Panel Gen&Oth Plt Op-Mjr",null,null,0,0,{"$f":"+F276-G276","v":0},{"$f":"IF(AND(F276=0,G276=0),\"\",IF(OR(F276=0,G276=0),100%,(+H276/G276)))","v":""},null,2.0699999999999998,0,{"$f":"+K276-L276","v":2.0699999999999998},{"$f":"IF(AND(K276=0,L276=0),\"\",IF(OR(K276=0,L276=0),100%,(+M276/L276)))","v":1},null,null,0,0,{"$f":"+Q276-R276","v":0},{"$f":"IF(AND(Q276=0,R276=0),\"\",IF(OR(Q276=0,R276=0),100%,(+S276/R276)))","v":""},null,2.0699999999999998,0,{"$f":"+V276-W276","v":2.0699999999999998},{"$f":"IF(AND(V276=0,W276=0),\"\",IF(OR(V276=0,W276=0),100%,(+X276/W276)))","v":1}]
["%,V5587000","5587000","Maint Solar Pnl Strct & Eq-Mjr",null,null,2.63,0,{"$f":"+F277-G277","v":2.63},{"$f":"IF(AND(F277=0,G277=0),\"\",IF(OR(F277=0,G277=0),100%,(+H277/G277)))","v":1},null,2.63,0,{"$f":"+K277-L277","v":2.63},{"$f":"IF(AND(K277=0,L277=0),\"\",IF(OR(K277=0,L277=0),100%,(+M277/L277)))","v":1},null,null,2.1,0,{"$f":"+Q277-R277","v":2.1},{"$f":"IF(AND(Q277=0,R277=0),\"\",IF(OR(Q277=0,R277=0),100%,(+S277/R277)))","v":1},null,2.63,0,{"$f":"+V277-W277","v":2.63},{"$f":"IF(AND(V277=0,W277=0),\"\",IF(OR(V277=0,W277=0),100%,(+X277/W277)))","v":1}]
["%,V8140000","8140000","Underground Storage Expenses",null,null,0,0,{"$f":"+F278-G278","v":0},{"$f":"IF(AND(F278=0,G278=0),\"\",IF(OR(F278=0,G278=0),100%,(+H278/G278)))","v":""},null,0,1637.46,{"$f":"+K278-L278","v":-1637.46},{"$f":"IF(AND(K278=0,L278=0),\"\",IF(OR(K278=0,L278=0),100%,(+M278/L278)))","v":1},null,null,0,0,{"$f":"+Q278-R278","v":0},{"$f":"IF(AND(Q278=0,R278=0),\"\",IF(OR(Q278=0,R278=0),100%,(+S278/R278)))","v":""},null,-1637.46,1637.46,{"$f":"+V278-W278","v":-3274.92},{"$f":"IF(AND(V278=0,W278=0),\"\",IF(OR(V278=0,W278=0),100%,(+X278/W278)))","v":-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N500-559",19,"Total Power Production Expenses (Total of lines 4, 7, 10,10.3, 10.6, 10.9, 13 and 18)",null,null,22557017.991,23639056.951999996,{"$f":"+F279-G279","v":-1082038.9609999955},{"$f":"IF(AND(F279=0,G279=0),\"\",IF(OR(F279=0,G279=0),100%,(+H279/G279)))","v":-4.5773355646002156E-2},null,268132291.02599999,234779859.61000001,{"$f":"+K279-L279","v":33352431.415999979},{"$f":"IF(AND(K279=0,L279=0),\"\",IF(OR(K279=0,L279=0),100%,(+M279/L279)))","v":0.14205831569795943},null,null,71232422.75999999,70794155.769999996,{"$f":"+Q279-R279","v":438266.98999999464},{"$f":"IF(AND(Q279=0,R279=0),\"\",IF(OR(Q279=0,R279=0),100%,(+S279/R279)))","v":6.1907227402196998E-3},null,315508632.51599991,276487850.91999996,{"$f":"+V279-W279","v":39020781.595999956},{"$f":"IF(AND(V279=0,W279=0),\"\",IF(OR(V279=0,W279=0),100%,(+X279/W279)))","v":0.14113018516423123}]
[null,20,"2. TRANSMISSION EXPENSES",null,null,null,null,{"$f":"+F280-G280","v":0},{"$f":"IF(AND(F280=0,G280=0),\"\",IF(OR(F280=0,G280=0),100%,(+H280/G280)))","v":""},null,null,null,{"$f":"+K280-L280","v":0},{"$f":"IF(AND(K280=0,L280=0),\"\",IF(OR(K280=0,L280=0),100%,(+M280/L280)))","v":""},null,null,null,null,{"$f":"+Q280-R280","v":0},{"$f":"IF(AND(Q280=0,R280=0),\"\",IF(OR(Q280=0,R280=0),100%,(+S280/R280)))","v":""},null,null,null,{"$f":"+V280-W280","v":0},{"$f":"IF(AND(V280=0,W280=0),\"\",IF(OR(V280=0,W280=0),100%,(+X280/W280)))","v":""}]
[null,21,"Transmissiom Operation Expenses",null,null,null,null,{"$f":"+F281-G281","v":0},{"$f":"IF(AND(F281=0,G281=0),\"\",IF(OR(F281=0,G281=0),100%,(+H281/G281)))","v":""},null,null,null,{"$f":"+K281-L281","v":0},{"$f":"IF(AND(K281=0,L281=0),\"\",IF(OR(K281=0,L281=0),100%,(+M281/L281)))","v":""},null,null,null,null,{"$f":"+Q281-R281","v":0},{"$f":"IF(AND(Q281=0,R281=0),\"\",IF(OR(Q281=0,R281=0),100%,(+S281/R281)))","v":""},null,null,null,{"$f":"+V281-W281","v":0},{"$f":"IF(AND(V281=0,W281=0),\"\",IF(OR(V281=0,W281=0),100%,(+X281/W281)))","v":""}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,201931.02000000002,147084.64000000001,{"$f":"+F282-G282","v":54846.380000000005},{"$f":"IF(AND(F282=0,G282=0),\"\",IF(OR(F282=0,G282=0),100%,(+H282/G282)))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K282-L282","v":152154.20999999996},{"$f":"IF(AND(K282=0,L282=0),\"\",IF(OR(K282=0,L282=0),100%,(+M282/L282)))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q282-R282","v":43988.280000000028},{"$f":"IF(AND(Q282=0,R282=0),\"\",IF(OR(Q282=0,R282=0),100%,(+S282/R282)))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V282-W282","v":74760.80999999959},{"$f":"IF(AND(V282=0,W282=0),\"\",IF(OR(V282=0,W282=0),100%,(+X282/W282)))","v":3.4899641952505688E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5600",22,"(560) Operation Supervision and Engineering  ",null,null,201931.02000000002,147084.64000000001,{"$f":"+F283-G283","v":54846.380000000005},{"$f":"IF(AND(F283=0,G283=0),\"\",IF(OR(F283=0,G283=0),100%,(+H283/G283)))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K283-L283","v":152154.20999999996},{"$f":"IF(AND(K283=0,L283=0),\"\",IF(OR(K283=0,L283=0),100%,(+M283/L283)))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q283-R283","v":43988.280000000028},{"$f":"IF(AND(Q283=0,R283=0),\"\",IF(OR(Q283=0,R283=0),100%,(+S283/R283)))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V283-W283","v":74760.80999999959},{"$f":"IF(AND(V283=0,W283=0),\"\",IF(OR(V283=0,W283=0),100%,(+X283/W283)))","v":3.4899641952505688E-2}]
[null,23,"(561) Load Dispatching",null,null,null,null,{"$f":"+F284-G284","v":0},{"$f":"IF(AND(F284=0,G284=0),\"\",IF(OR(F284=0,G284=0),100%,(+H284/G284)))","v":""},null,null,null,{"$f":"+K284-L284","v":0},{"$f":"IF(AND(K284=0,L284=0),\"\",IF(OR(K284=0,L284=0),100%,(+M284/L284)))","v":""},null,null,null,null,{"$f":"+Q284-R284","v":0},{"$f":"IF(AND(Q284=0,R284=0),\"\",IF(OR(Q284=0,R284=0),100%,(+S284/R284)))","v":""},null,null,null,{"$f":"+V284-W284","v":0},{"$f":"IF(AND(V284=0,W284=0),\"\",IF(OR(V284=0,W284=0),100%,(+X284/W284)))","v":""}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5611",24,"(561.1) Load Dispatch-Reliability",null,null,0,0,{"$f":"+F285-G285","v":0},{"$f":"IF(AND(F285=0,G285=0),\"\",IF(OR(F285=0,G285=0),100%,(+H285/G285)))","v":""},null,0,0,{"$f":"+K285-L285","v":0},{"$f":"IF(AND(K285=0,L285=0),\"\",IF(OR(K285=0,L285=0),100%,(+M285/L285)))","v":""},null,null,0,0,{"$f":"+Q285-R285","v":0},{"$f":"IF(AND(Q285=0,R285=0),\"\",IF(OR(Q285=0,R285=0),100%,(+S285/R285)))","v":""},null,0,0,{"$f":"+V285-W285","v":0},{"$f":"IF(AND(V285=0,W285=0),\"\",IF(OR(V285=0,W285=0),100%,(+X285/W285)))","v":""}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,63095.82,32035.74,{"$f":"+F286-G286","v":31060.079999999998},{"$f":"IF(AND(F286=0,G286=0),\"\",IF(OR(F286=0,G286=0),100%,(+H286/G286)))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K286-L286","v":233157.13},{"$f":"IF(AND(K286=0,L286=0),\"\",IF(OR(K286=0,L286=0),100%,(+M286/L286)))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q286-R286","v":77267.61},{"$f":"IF(AND(Q286=0,R286=0),\"\",IF(OR(Q286=0,R286=0),100%,(+S286/R286)))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V286-W286","v":252397.37},{"$f":"IF(AND(V286=0,W286=0),\"\",IF(OR(V286=0,W286=0),100%,(+X286/W286)))","v":0.6880218160797662}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5612,N5610",25,"(561.2) Load Dispatch-Monitor and Operate Transmission System",null,null,63095.82,32035.74,{"$f":"+F287-G287","v":31060.079999999998},{"$f":"IF(AND(F287=0,G287=0),\"\",IF(OR(F287=0,G287=0),100%,(+H287/G287)))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K287-L287","v":233157.13},{"$f":"IF(AND(K287=0,L287=0),\"\",IF(OR(K287=0,L287=0),100%,(+M287/L287)))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q287-R287","v":77267.61},{"$f":"IF(AND(Q287=0,R287=0),\"\",IF(OR(Q287=0,R287=0),100%,(+S287/R287)))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V287-W287","v":252397.37},{"$f":"IF(AND(V287=0,W287=0),\"\",IF(OR(V287=0,W287=0),100%,(+X287/W287)))","v":0.6880218160797662}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-105.54,0,{"$f":"+F288-G288","v":-105.54},{"$f":"IF(AND(F288=0,G288=0),\"\",IF(OR(F288=0,G288=0),100%,(+H288/G288)))","v":1},null,141.44,0,{"$f":"+K288-L288","v":141.44},{"$f":"IF(AND(K288=0,L288=0),\"\",IF(OR(K288=0,L288=0),100%,(+M288/L288)))","v":1},null,null,36.75,0,{"$f":"+Q288-R288","v":36.75},{"$f":"IF(AND(Q288=0,R288=0),\"\",IF(OR(Q288=0,R288=0),100%,(+S288/R288)))","v":1},null,271.49,0,{"$f":"+V288-W288","v":271.49},{"$f":"IF(AND(V288=0,W288=0),\"\",IF(OR(V288=0,W288=0),100%,(+X288/W288)))","v":1}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5613",26,"(561.3) Load Dispatch-Transmission Service and Scheduling",null,null,-105.54,0,{"$f":"+F289-G289","v":-105.54},{"$f":"IF(AND(F289=0,G289=0),\"\",IF(OR(F289=0,G289=0),100%,(+H289/G289)))","v":1},null,141.44,0,{"$f":"+K289-L289","v":141.44},{"$f":"IF(AND(K289=0,L289=0),\"\",IF(OR(K289=0,L289=0),100%,(+M289/L289)))","v":1},null,null,36.75,0,{"$f":"+Q289-R289","v":36.75},{"$f":"IF(AND(Q289=0,R289=0),\"\",IF(OR(Q289=0,R289=0),100%,(+S289/R289)))","v":1},null,271.49,0,{"$f":"+V289-W289","v":271.49},{"$f":"IF(AND(V289=0,W289=0),\"\",IF(OR(V289=0,W289=0),100%,(+X289/W289)))","v":1}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,9864.81,4624.46,{"$f":"+F290-G290","v":5240.3499999999995},{"$f":"IF(AND(F290=0,G290=0),\"\",IF(OR(F290=0,G290=0),100%,(+H290/G290)))","v":1.1331809551817942},null,80783.650000000009,62968.959999999999,{"$f":"+K290-L290","v":17814.69000000001},{"$f":"IF(AND(K290=0,L290=0),\"\",IF(OR(K290=0,L290=0),100%,(+M290/L290)))","v":0.28291224755816213},null,null,27956.170000000002,16973.48,{"$f":"+Q290-R290","v":10982.690000000002},{"$f":"IF(AND(Q290=0,R290=0),\"\",IF(OR(Q290=0,R290=0),100%,(+S290/R290)))","v":0.64704998621378773},null,95075.19,71107.81,{"$f":"+V290-W290","v":23967.380000000005},{"$f":"IF(AND(V290=0,W290=0),\"\",IF(OR(V290=0,W290=0),100%,(+X290/W290)))","v":0.33705692806458259}]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86514.87,105296.06,{"$f":"+F291-G291","v":-18781.190000000002},{"$f":"IF(AND(F291=0,G291=0),\"\",IF(OR(F291=0,G291=0),100%,(+H291/G291)))","v":-0.1783655532790116},null,1080768.29,1087969.74,{"$f":"+K291-L291","v":-7201.4499999999534},{"$f":"IF(AND(K291=0,L291=0),\"\",IF(OR(K291=0,L291=0),100%,(+M291/L291)))","v":-6.6191638749069932E-3},null,null,274396.72000000003,291040.96000000002,{"$f":"+Q291-R291","v":-16644.239999999991},{"$f":"IF(AND(Q291=0,R291=0),\"\",IF(OR(Q291=0,R291=0),100%,(+S291/R291)))","v":-5.7188651384327445E-2},null,1308900.4100000001,1278642.8500000001,{"$f":"+V291-W291","v":30257.560000000056},{"$f":"IF(AND(V291=0,W291=0),\"\",IF(OR(V291=0,W291=0),100%,(+X291/W291)))","v":2.3663808857962217E-2}]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,{"$f":"+F292-G292","v":0},{"$f":"IF(AND(F292=0,G292=0),\"\",IF(OR(F292=0,G292=0),100%,(+H292/G292)))","v":""},null,0,0,{"$f":"+K292-L292","v":0},{"$f":"IF(AND(K292=0,L292=0),\"\",IF(OR(K292=0,L292=0),100%,(+M292/L292)))","v":""},null,null,0,0,{"$f":"+Q292-R292","v":0},{"$f":"IF(AND(Q292=0,R292=0),\"\",IF(OR(Q292=0,R292=0),100%,(+S292/R292)))","v":""},null,0,4112.75,{"$f":"+V292-W292","v":-4112.75},{"$f":"IF(AND(V292=0,W292=0),\"\",IF(OR(V292=0,W292=0),100%,(+X292/W292)))","v":1}]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,{"$f":"+F293-G293","v":0},{"$f":"IF(AND(F293=0,G293=0),\"\",IF(OR(F293=0,G293=0),100%,(+H293/G293)))","v":""},null,0,3534.9700000000003,{"$f":"+K293-L293","v":-3534.9700000000003},{"$f":"IF(AND(K293=0,L293=0),\"\",IF(OR(K293=0,L293=0),100%,(+M293/L293)))","v":1},null,null,0,0,{"$f":"+Q293-R293","v":0},{"$f":"IF(AND(Q293=0,R293=0),\"\",IF(OR(Q293=0,R293=0),100%,(+S293/R293)))","v":""},null,0,20393.730000000003,{"$f":"+V293-W293","v":-20393.730000000003},{"$f":"IF(AND(V293=0,W293=0),\"\",IF(OR(V293=0,W293=0),100%,(+X293/W293)))","v":1}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5614",27,"(561.4) Scheduling, System Control and Dispatch Services",null,null,96379.68,109920.52,{"$f":"+F294-G294","v":-13540.840000000011},{"$f":"IF(AND(F294=0,G294=0),\"\",IF(OR(F294=0,G294=0),100%,(+H294/G294)))","v":-0.12318755406178947},null,1161551.94,1154473.67,{"$f":"+K294-L294","v":7078.2700000000186},{"$f":"IF(AND(K294=0,L294=0),\"\",IF(OR(K294=0,L294=0),100%,(+M294/L294)))","v":6.1311662482523479E-3},null,null,302352.89,308014.44,{"$f":"+Q294-R294","v":-5661.5499999999884},{"$f":"IF(AND(Q294=0,R294=0),\"\",IF(OR(Q294=0,R294=0),100%,(+S294/R294)))","v":-1.8380794095237834E-2},null,1403975.6,1374257.14,{"$f":"+V294-W294","v":29718.460000000196},{"$f":"IF(AND(V294=0,W294=0),\"\",IF(OR(V294=0,W294=0),100%,(+X294/W294)))","v":2.1625108675076776E-2}]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,20632.64,13046.32,{"$f":"+F295-G295","v":7586.32},{"$f":"IF(AND(F295=0,G295=0),\"\",IF(OR(F295=0,G295=0),100%,(+H295/G295)))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K295-L295","v":15191.580000000002},{"$f":"IF(AND(K295=0,L295=0),\"\",IF(OR(K295=0,L295=0),100%,(+M295/L295)))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q295-R295","v":565.38000000000102},{"$f":"IF(AND(Q295=0,R295=0),\"\",IF(OR(Q295=0,R295=0),100%,(+S295/R295)))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V295-W295","v":18038.049999999988},{"$f":"IF(AND(V295=0,W295=0),\"\",IF(OR(V295=0,W295=0),100%,(+X295/W295)))","v":0.23975657557634511}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5615",28,"(561.5) Reliability, Planning and Standards Development",null,null,20632.64,13046.32,{"$f":"+F296-G296","v":7586.32},{"$f":"IF(AND(F296=0,G296=0),\"\",IF(OR(F296=0,G296=0),100%,(+H296/G296)))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K296-L296","v":15191.580000000002},{"$f":"IF(AND(K296=0,L296=0),\"\",IF(OR(K296=0,L296=0),100%,(+M296/L296)))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q296-R296","v":565.38000000000102},{"$f":"IF(AND(Q296=0,R296=0),\"\",IF(OR(Q296=0,R296=0),100%,(+S296/R296)))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V296-W296","v":18038.049999999988},{"$f":"IF(AND(V296=0,W296=0),\"\",IF(OR(V296=0,W296=0),100%,(+X296/W296)))","v":0.23975657557634511}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5616",29,"(561.6) Transmission Service Studies",null,null,0,0,{"$f":"+F297-G297","v":0},{"$f":"IF(AND(F297=0,G297=0),\"\",IF(OR(F297=0,G297=0),100%,(+H297/G297)))","v":""},null,0,0,{"$f":"+K297-L297","v":0},{"$f":"IF(AND(K297=0,L297=0),\"\",IF(OR(K297=0,L297=0),100%,(+M297/L297)))","v":""},null,null,0,0,{"$f":"+Q297-R297","v":0},{"$f":"IF(AND(Q297=0,R297=0),\"\",IF(OR(Q297=0,R297=0),100%,(+S297/R297)))","v":""},null,0,0,{"$f":"+V297-W297","v":0},{"$f":"IF(AND(V297=0,W297=0),\"\",IF(OR(V297=0,W297=0),100%,(+X297/W297)))","v":""}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5617",30,"(561.7) Generation Interconnection Studies",null,null,0,0,{"$f":"+F298-G298","v":0},{"$f":"IF(AND(F298=0,G298=0),\"\",IF(OR(F298=0,G298=0),100%,(+H298/G298)))","v":""},null,0,0,{"$f":"+K298-L298","v":0},{"$f":"IF(AND(K298=0,L298=0),\"\",IF(OR(K298=0,L298=0),100%,(+M298/L298)))","v":""},null,null,0,0,{"$f":"+Q298-R298","v":0},{"$f":"IF(AND(Q298=0,R298=0),\"\",IF(OR(Q298=0,R298=0),100%,(+S298/R298)))","v":""},null,0,0,{"$f":"+V298-W298","v":0},{"$f":"IF(AND(V298=0,W298=0),\"\",IF(OR(V298=0,W298=0),100%,(+X298/W298)))","v":""}]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2987.9700000000003,1328.13,{"$f":"+F299-G299","v":1659.8400000000001},{"$f":"IF(AND(F299=0,G299=0),\"\",IF(OR(F299=0,G299=0),100%,(+H299/G299)))","v":1.249757177384744},null,24774.68,20310.580000000002,{"$f":"+K299-L299","v":4464.0999999999985},{"$f":"IF(AND(K299=0,L299=0),\"\",IF(OR(K299=0,L299=0),100%,(+M299/L299)))","v":0.21979185232524123},null,null,10992.81,5610.09,{"$f":"+Q299-R299","v":5382.7199999999993},{"$f":"IF(AND(Q299=0,R299=0),\"\",IF(OR(Q299=0,R299=0),100%,(+S299/R299)))","v":0.95947123842932991},null,28792.27,22297.58,{"$f":"+V299-W299","v":6494.6899999999987},{"$f":"IF(AND(V299=0,W299=0),\"\",IF(OR(V299=0,W299=0),100%,(+X299/W299)))","v":0.29127331306805482}]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26155.4,30039.13,{"$f":"+F300-G300","v":-3883.7299999999996},{"$f":"IF(AND(F300=0,G300=0),\"\",IF(OR(F300=0,G300=0),100%,(+H300/G300)))","v":-0.12928903067432376},null,321101.45,364193.48,{"$f":"+K300-L300","v":-43092.02999999997},{"$f":"IF(AND(K300=0,L300=0),\"\",IF(OR(K300=0,L300=0),100%,(+M300/L300)))","v":-0.11832180521188894},null,null,105461.87,94224.98,{"$f":"+Q300-R300","v":11236.89},{"$f":"IF(AND(Q300=0,R300=0),\"\",IF(OR(Q300=0,R300=0),100%,(+S300/R300)))","v":0.11925595526791304},null,384790.42000000004,438370.02999999997,{"$f":"+V300-W300","v":-53579.609999999928},{"$f":"IF(AND(V300=0,W300=0),\"\",IF(OR(V300=0,W300=0),100%,(+X300/W300)))","v":-0.12222461923320792}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5618",31,"(561.8) Reliability, Planning and Standards Development Services",null,null,29143.370000000003,31367.260000000002,{"$f":"+F301-G301","v":-2223.8899999999994},{"$f":"IF(AND(F301=0,G301=0),\"\",IF(OR(F301=0,G301=0),100%,(+H301/G301)))","v":-7.089844634182263E-2},null,345876.13,384504.06,{"$f":"+K301-L301","v":-38627.929999999993},{"$f":"IF(AND(K301=0,L301=0),\"\",IF(OR(K301=0,L301=0),100%,(+M301/L301)))","v":-0.10046169603514718},null,null,116454.68,99835.069999999992,{"$f":"+Q301-R301","v":16619.61},{"$f":"IF(AND(Q301=0,R301=0),\"\",IF(OR(Q301=0,R301=0),100%,(+S301/R301)))","v":0.16647066005963637},null,413582.69,460667.61,{"$f":"+V301-W301","v":-47084.919999999984},{"$f":"IF(AND(V301=0,W301=0),\"\",IF(OR(V301=0,W301=0),100%,(+X301/W301)))","v":-0.10221018143645912}]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,29046.670000000002,861.30000000000007,{"$f":"+F302-G302","v":28185.370000000003},{"$f":"IF(AND(F302=0,G302=0),\"\",IF(OR(F302=0,G302=0),100%,(+H302/G302)))","v":32.72421920352955},null,262126.43,174657.52,{"$f":"+K302-L302","v":87468.91},{"$f":"IF(AND(K302=0,L302=0),\"\",IF(OR(K302=0,L302=0),100%,(+M302/L302)))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q302-R302","v":26863.459999999992},{"$f":"IF(AND(Q302=0,R302=0),\"\",IF(OR(Q302=0,R302=0),100%,(+S302/R302)))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V302-W302","v":85617.099999999977},{"$f":"IF(AND(V302=0,W302=0),\"\",IF(OR(V302=0,W302=0),100%,(+X302/W302)))","v":0.41693574185105764}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5620",32,"(562) Station Expenses",null,null,29046.670000000002,861.30000000000007,{"$f":"+F303-G303","v":28185.370000000003},{"$f":"IF(AND(F303=0,G303=0),\"\",IF(OR(F303=0,G303=0),100%,(+H303/G303)))","v":32.72421920352955},null,262126.43,174657.52,{"$f":"+K303-L303","v":87468.91},{"$f":"IF(AND(K303=0,L303=0),\"\",IF(OR(K303=0,L303=0),100%,(+M303/L303)))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q303-R303","v":26863.459999999992},{"$f":"IF(AND(Q303=0,R303=0),\"\",IF(OR(Q303=0,R303=0),100%,(+S303/R303)))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V303-W303","v":85617.099999999977},{"$f":"IF(AND(V303=0,W303=0),\"\",IF(OR(V303=0,W303=0),100%,(+X303/W303)))","v":0.41693574185105764}]
["%,V5630000","5630000","Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F304-G304","v":3533.1},{"$f":"IF(AND(F304=0,G304=0),\"\",IF(OR(F304=0,G304=0),100%,(+H304/G304)))","v":-1.3322096785140607},null,19070.91,25779.43,{"$f":"+K304-L304","v":-6708.52},{"$f":"IF(AND(K304=0,L304=0),\"\",IF(OR(K304=0,L304=0),100%,(+M304/L304)))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q304-R304","v":-5514.0599999999995},{"$f":"IF(AND(Q304=0,R304=0),\"\",IF(OR(Q304=0,R304=0),100%,(+S304/R304)))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V304-W304","v":-7168.3900000000031},{"$f":"IF(AND(V304=0,W304=0),\"\",IF(OR(V304=0,W304=0),100%,(+X304/W304)))","v":-0.25932016810036251}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5630",33,"(563) Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F305-G305","v":3533.1},{"$f":"IF(AND(F305=0,G305=0),\"\",IF(OR(F305=0,G305=0),100%,(+H305/G305)))","v":-1.3322096785140607},null,19070.91,25779.43,{"$f":"+K305-L305","v":-6708.52},{"$f":"IF(AND(K305=0,L305=0),\"\",IF(OR(K305=0,L305=0),100%,(+M305/L305)))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q305-R305","v":-5514.0599999999995},{"$f":"IF(AND(Q305=0,R305=0),\"\",IF(OR(Q305=0,R305=0),100%,(+S305/R305)))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V305-W305","v":-7168.3900000000031},{"$f":"IF(AND(V305=0,W305=0),\"\",IF(OR(V305=0,W305=0),100%,(+X305/W305)))","v":-0.25932016810036251}]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,{"$f":"+F306-G306","v":0},{"$f":"IF(AND(F306=0,G306=0),\"\",IF(OR(F306=0,G306=0),100%,(+H306/G306)))","v":""},null,0,15.85,{"$f":"+K306-L306","v":-15.85},{"$f":"IF(AND(K306=0,L306=0),\"\",IF(OR(K306=0,L306=0),100%,(+M306/L306)))","v":1},null,null,0,0,{"$f":"+Q306-R306","v":0},{"$f":"IF(AND(Q306=0,R306=0),\"\",IF(OR(Q306=0,R306=0),100%,(+S306/R306)))","v":""},null,0,15.85,{"$f":"+V306-W306","v":-15.85},{"$f":"IF(AND(V306=0,W306=0),\"\",IF(OR(V306=0,W306=0),100%,(+X306/W306)))","v":1}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5640",34,"(564) Underground Line Expenses",null,null,0,0,{"$f":"+F307-G307","v":0},{"$f":"IF(AND(F307=0,G307=0),\"\",IF(OR(F307=0,G307=0),100%,(+H307/G307)))","v":""},null,0,15.85,{"$f":"+K307-L307","v":-15.85},{"$f":"IF(AND(K307=0,L307=0),\"\",IF(OR(K307=0,L307=0),100%,(+M307/L307)))","v":1},null,null,0,0,{"$f":"+Q307-R307","v":0},{"$f":"IF(AND(Q307=0,R307=0),\"\",IF(OR(Q307=0,R307=0),100%,(+S307/R307)))","v":""},null,0,15.85,{"$f":"+V307-W307","v":-15.85},{"$f":"IF(AND(V307=0,W307=0),\"\",IF(OR(V307=0,W307=0),100%,(+X307/W307)))","v":1}]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6253.5,6175.5,{"$f":"+F308-G308","v":78},{"$f":"IF(AND(F308=0,G308=0),\"\",IF(OR(F308=0,G308=0),100%,(+H308/G308)))","v":1.2630556230264756E-2},null,83793,77710.5,{"$f":"+K308-L308","v":6082.5},{"$f":"IF(AND(K308=0,L308=0),\"\",IF(OR(K308=0,L308=0),100%,(+M308/L308)))","v":7.8271276082382685E-2},null,null,21783,21390,{"$f":"+Q308-R308","v":393},{"$f":"IF(AND(Q308=0,R308=0),\"\",IF(OR(Q308=0,R308=0),100%,(+S308/R308)))","v":1.8373071528751752E-2},null,99372,97296,{"$f":"+V308-W308","v":2076},{"$f":"IF(AND(V308=0,W308=0),\"\",IF(OR(V308=0,W308=0),100%,(+X308/W308)))","v":2.1336951159348791E-2}]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,{"$f":"+F309-G309","v":0},{"$f":"IF(AND(F309=0,G309=0),\"\",IF(OR(F309=0,G309=0),100%,(+H309/G309)))","v":""},null,0,0,{"$f":"+K309-L309","v":0},{"$f":"IF(AND(K309=0,L309=0),\"\",IF(OR(K309=0,L309=0),100%,(+M309/L309)))","v":""},null,null,0,0,{"$f":"+Q309-R309","v":0},{"$f":"IF(AND(Q309=0,R309=0),\"\",IF(OR(Q309=0,R309=0),100%,(+S309/R309)))","v":""},null,0,0,{"$f":"+V309-W309","v":0},{"$f":"IF(AND(V309=0,W309=0),\"\",IF(OR(V309=0,W309=0),100%,(+X309/W309)))","v":""}]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.55000000002,170512.23,{"$f":"+F310-G310","v":2002.320000000007},{"$f":"IF(AND(F310=0,G310=0),\"\",IF(OR(F310=0,G310=0),100%,(+H310/G310)))","v":1.1742969991067543E-2},null,1722531.26,1720423.58,{"$f":"+K310-L310","v":2107.6799999999348},{"$f":"IF(AND(K310=0,L310=0),\"\",IF(OR(K310=0,L310=0),100%,(+M310/L310)))","v":1.2250936481583998E-3},null,null,513456.93,511624.59,{"$f":"+Q310-R310","v":1832.3399999999674},{"$f":"IF(AND(Q310=0,R310=0),\"\",IF(OR(Q310=0,R310=0),100%,(+S310/R310)))","v":3.5814150371466067E-3},null,2063636.62,1977924.96,{"$f":"+V310-W310","v":85711.660000000149},{"$f":"IF(AND(V310=0,W310=0),\"\",IF(OR(V310=0,W310=0),100%,(+X310/W310)))","v":4.3334131341362998E-2}]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11322.4,12289.300000000001,{"$f":"+F311-G311","v":-966.90000000000146},{"$f":"IF(AND(F311=0,G311=0),\"\",IF(OR(F311=0,G311=0),100%,(+H311/G311)))","v":-7.8678199734728699E-2},null,136845.85,137745.76,{"$f":"+K311-L311","v":-899.91000000000349},{"$f":"IF(AND(K311=0,L311=0),\"\",IF(OR(K311=0,L311=0),100%,(+M311/L311)))","v":-6.5331230522086741E-3},null,null,36606.129999999997,39022.200000000004,{"$f":"+Q311-R311","v":-2416.070000000007},{"$f":"IF(AND(Q311=0,R311=0),\"\",IF(OR(Q311=0,R311=0),100%,(+S311/R311)))","v":-6.1915268744458456E-2},null,165147.12,129229.73000000001,{"$f":"+V311-W311","v":35917.389999999985},{"$f":"IF(AND(V311=0,W311=0),\"\",IF(OR(V311=0,W311=0),100%,(+X311/W311)))","v":0.27793441957976683}]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,{"$f":"+F312-G312","v":178270.09999999963},{"$f":"IF(AND(F312=0,G312=0),\"\",IF(OR(F312=0,G312=0),100%,(+H312/G312)))","v":2.8192737973859135E-2},null,63751108.869999997,62208002.609999999,{"$f":"+K312-L312","v":1543106.2599999979},{"$f":"IF(AND(K312=0,L312=0),\"\",IF(OR(K312=0,L312=0),100%,(+M312/L312)))","v":2.4805590844544204E-2},null,null,19293895.760000002,18764863.629999999,{"$f":"+Q312-R312","v":529032.13000000268},{"$f":"IF(AND(Q312=0,R312=0),\"\",IF(OR(Q312=0,R312=0),100%,(+S312/R312)))","v":2.8192697822446298E-2},null,76192709.390000001,73944223.549999997,{"$f":"+V312-W312","v":2248485.8400000036},{"$f":"IF(AND(V312=0,W312=0),\"\",IF(OR(V312=0,W312=0),100%,(+X312/W312)))","v":3.0407863279267658E-2}]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.14,{"$f":"+F313-G313","v":-59398.489999999991},{"$f":"IF(AND(F313=0,G313=0),\"\",IF(OR(F313=0,G313=0),100%,(+H313/G313)))","v":-0.1296205160363203},null,3988506.5,4582491.16,{"$f":"+K313-L313","v":-593984.66000000015},{"$f":"IF(AND(K313=0,L313=0),\"\",IF(OR(K313=0,L313=0),100%,(+M313/L313)))","v":-0.12962047045170952},null,null,1196551.95,1374747.35,{"$f":"+Q313-R313","v":-178195.40000000014},{"$f":"IF(AND(Q313=0,R313=0),\"\",IF(OR(Q313=0,R313=0),100%,(+S313/R313)))","v":-0.12962047171794885},null,4905004.7300000004,5487813.3600000003,{"$f":"+V313-W313","v":-582808.62999999989},{"$f":"IF(AND(V313=0,W313=0),\"\",IF(OR(V313=0,W313=0),100%,(+X313/W313)))","v":-0.10620051954536586}]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,240243,-150865,{"$f":"+F314-G314","v":391108},{"$f":"IF(AND(F314=0,G314=0),\"\",IF(OR(F314=0,G314=0),100%,(+H314/G314)))","v":-2.5924369469393165},null,8536005,-3511573,{"$f":"+K314-L314","v":12047578},{"$f":"IF(AND(K314=0,L314=0),\"\",IF(OR(K314=0,L314=0),100%,(+M314/L314)))","v":-3.4308208885305818},null,null,782198,-446475,{"$f":"+Q314-R314","v":1228673},{"$f":"IF(AND(Q314=0,R314=0),\"\",IF(OR(Q314=0,R314=0),100%,(+S314/R314)))","v":-2.7519413181029173},null,7224148,-13507156,{"$f":"+V314-W314","v":20731304},{"$f":"IF(AND(V314=0,W314=0),\"\",IF(OR(V314=0,W314=0),100%,(+X314/W314)))","v":-1.5348385700142946}]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91200.320000000007,72347.680000000008,{"$f":"+F315-G315","v":18852.64},{"$f":"IF(AND(F315=0,G315=0),\"\",IF(OR(F315=0,G315=0),100%,(+H315/G315)))","v":0.26058389156362716},null,923402.52,722600.65,{"$f":"+K315-L315","v":200801.87},{"$f":"IF(AND(K315=0,L315=0),\"\",IF(OR(K315=0,L315=0),100%,(+M315/L315)))","v":0.27788775169244589},null,null,273101.02,217023.19,{"$f":"+Q315-R315","v":56077.830000000016},{"$f":"IF(AND(Q315=0,R315=0),\"\",IF(OR(Q315=0,R315=0),100%,(+S315/R315)))","v":0.25839556593007418},null,1074600.3900000001,843763.43,{"$f":"+V315-W315","v":230836.96000000008},{"$f":"IF(AND(V315=0,W315=0),\"\",IF(OR(V315=0,W315=0),100%,(+X315/W315)))","v":0.27358019059915889}]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F316-G316","v":581947.49},{"$f":"IF(AND(F316=0,G316=0),\"\",IF(OR(F316=0,G316=0),100%,(+H316/G316)))","v":127.41022789222136},null,7109772,45675.1,{"$f":"+K316-L316","v":7064096.9000000004},{"$f":"IF(AND(K316=0,L316=0),\"\",IF(OR(K316=0,L316=0),100%,(+M316/L316)))","v":154.6596920422725},null,null,1759545,13702.53,{"$f":"+Q316-R316","v":1745842.47},{"$f":"IF(AND(Q316=0,R316=0),\"\",IF(OR(Q316=0,R316=0),100%,(+S316/R316)))","v":127.41022789222136},null,7118905.0199999996,-722656.60000000009,{"$f":"+V316-W316","v":7841561.6199999992},{"$f":"IF(AND(V316=0,W316=0),\"\",IF(OR(V316=0,W316=0),100%,(+X316/W316)))","v":-10.851020553884096}]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,0,0,{"$f":"+F317-G317","v":0},{"$f":"IF(AND(F317=0,G317=0),\"\",IF(OR(F317=0,G317=0),100%,(+H317/G317)))","v":""},null,-15726307,0,{"$f":"+K317-L317","v":-15726307},{"$f":"IF(AND(K317=0,L317=0),\"\",IF(OR(K317=0,L317=0),100%,(+M317/L317)))","v":1},null,null,-15726307,0,{"$f":"+Q317-R317","v":-15726307},{"$f":"IF(AND(Q317=0,R317=0),\"\",IF(OR(Q317=0,R317=0),100%,(+S317/R317)))","v":1},null,-15726307,0,{"$f":"+V317-W317","v":-15726307},{"$f":"IF(AND(V317=0,W317=0),\"\",IF(OR(V317=0,W317=0),100%,(+X317/W317)))","v":1}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5650",35,"(565) Transmission of Electricity by Others",null,null,8008432.6300000008,6896539.4699999997,{"$f":"+F318-G318","v":1111893.1600000011},{"$f":"IF(AND(F318=0,G318=0),\"\",IF(OR(F318=0,G318=0),100%,(+H318/G318)))","v":0.16122479467227657},null,70525657.999999985,65983076.359999999,{"$f":"+K318-L318","v":4542581.6399999857},{"$f":"IF(AND(K318=0,L318=0),\"\",IF(OR(K318=0,L318=0),100%,(+M318/L318)))","v":6.8844647606545545E-2},null,null,8150830.7899999991,20495898.490000002,{"$f":"+Q318-R318","v":-12345067.700000003},{"$f":"IF(AND(Q318=0,R318=0),\"\",IF(OR(Q318=0,R318=0),100%,(+S318/R318)))","v":-0.60231893254268365},null,83117216.269999996,68250438.429999992,{"$f":"+V318-W318","v":14866777.840000004},{"$f":"IF(AND(V318=0,W318=0),\"\",IF(OR(V318=0,W318=0),100%,(+X318/W318)))","v":0.21782684744579164}]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,93127.41,65165.32,{"$f":"+F319-G319","v":27962.090000000004},{"$f":"IF(AND(F319=0,G319=0),\"\",IF(OR(F319=0,G319=0),100%,(+H319/G319)))","v":0.42909464727557545},null,774800.92,1035582.87,{"$f":"+K319-L319","v":-260781.94999999995},{"$f":"IF(AND(K319=0,L319=0),\"\",IF(OR(K319=0,L319=0),100%,(+M319/L319)))","v":-0.25182142110944722},null,null,285104.05,185078.32,{"$f":"+Q319-R319","v":100025.72999999998},{"$f":"IF(AND(Q319=0,R319=0),\"\",IF(OR(Q319=0,R319=0),100%,(+S319/R319)))","v":0.5404508210361969},null,934272.35000000009,1041591.82,{"$f":"+V319-W319","v":-107319.46999999986},{"$f":"IF(AND(V319=0,W319=0),\"\",IF(OR(V319=0,W319=0),100%,(+X319/W319)))","v":-0.10303409448818431}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F320-G320","v":0},{"$f":"IF(AND(F320=0,G320=0),\"\",IF(OR(F320=0,G320=0),100%,(+H320/G320)))","v":""},null,0,1248885.1499999999,{"$f":"+K320-L320","v":-1248885.1499999999},{"$f":"IF(AND(K320=0,L320=0),\"\",IF(OR(K320=0,L320=0),100%,(+M320/L320)))","v":1},null,null,0,0,{"$f":"+Q320-R320","v":0},{"$f":"IF(AND(Q320=0,R320=0),\"\",IF(OR(Q320=0,R320=0),100%,(+S320/R320)))","v":""},null,0,493607.84999999986,{"$f":"+V320-W320","v":-493607.84999999986},{"$f":"IF(AND(V320=0,W320=0),\"\",IF(OR(V320=0,W320=0),100%,(+X320/W320)))","v":1}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,264.04000000000002,258.13,{"$f":"+F321-G321","v":5.910000000000025},{"$f":"IF(AND(F321=0,G321=0),\"\",IF(OR(F321=0,G321=0),100%,(+H321/G321)))","v":2.2895440282028532E-2},null,2844.43,2875.28,{"$f":"+K321-L321","v":-30.850000000000364},{"$f":"IF(AND(K321=0,L321=0),\"\",IF(OR(K321=0,L321=0),100%,(+M321/L321)))","v":-1.0729389833338097E-2},null,null,772.41,765.88,{"$f":"+Q321-R321","v":6.5299999999999727},{"$f":"IF(AND(Q321=0,R321=0),\"\",IF(OR(Q321=0,R321=0),100%,(+S321/R321)))","v":8.5261398652530067E-3},null,3505.8599999999997,3569.3500000000004,{"$f":"+V321-W321","v":-63.490000000000691},{"$f":"IF(AND(V321=0,W321=0),\"\",IF(OR(V321=0,W321=0),100%,(+X321/W321)))","v":-1.7787552355471074E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5660",36,"(566) Miscellaneous Transmission Expenses",null,null,93391.45,65423.45,{"$f":"+F322-G322","v":27968},{"$f":"IF(AND(F322=0,G322=0),\"\",IF(OR(F322=0,G322=0),100%,(+H322/G322)))","v":0.42749197726503269},null,777645.35000000009,2287343.2999999998,{"$f":"+K322-L322","v":-1509697.9499999997},{"$f":"IF(AND(K322=0,L322=0),\"\",IF(OR(K322=0,L322=0),100%,(+M322/L322)))","v":-0.6600224592434375},null,null,285876.45999999996,185844.2,{"$f":"+Q322-R322","v":100032.25999999995},{"$f":"IF(AND(Q322=0,R322=0),\"\",IF(OR(Q322=0,R322=0),100%,(+S322/R322)))","v":0.53825871348150733},null,937778.21000000008,1538769.0199999998,{"$f":"+V322-W322","v":-600990.80999999971},{"$f":"IF(AND(V322=0,W322=0),\"\",IF(OR(V322=0,W322=0),100%,(+X322/W322)))","v":-0.39056596681417449}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F323-G323","v":0},{"$f":"IF(AND(F323=0,G323=0),\"\",IF(OR(F323=0,G323=0),100%,(+H323/G323)))","v":""},null,1880.19,0,{"$f":"+K323-L323","v":1880.19},{"$f":"IF(AND(K323=0,L323=0),\"\",IF(OR(K323=0,L323=0),100%,(+M323/L323)))","v":1},null,null,1630.19,0,{"$f":"+Q323-R323","v":1630.19},{"$f":"IF(AND(Q323=0,R323=0),\"\",IF(OR(Q323=0,R323=0),100%,(+S323/R323)))","v":1},null,1880.19,0,{"$f":"+V323-W323","v":1880.19},{"$f":"IF(AND(V323=0,W323=0),\"\",IF(OR(V323=0,W323=0),100%,(+X323/W323)))","v":1}]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F324-G324","v":0},{"$f":"IF(AND(F324=0,G324=0),\"\",IF(OR(F324=0,G324=0),100%,(+H324/G324)))","v":""},null,0,0,{"$f":"+K324-L324","v":0},{"$f":"IF(AND(K324=0,L324=0),\"\",IF(OR(K324=0,L324=0),100%,(+M324/L324)))","v":""},null,null,0,0,{"$f":"+Q324-R324","v":0},{"$f":"IF(AND(Q324=0,R324=0),\"\",IF(OR(Q324=0,R324=0),100%,(+S324/R324)))","v":""},null,0,0,{"$f":"+V324-W324","v":0},{"$f":"IF(AND(V324=0,W324=0),\"\",IF(OR(V324=0,W324=0),100%,(+X324/W324)))","v":""}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5670",37,"(567) Rents",null,null,0,0,{"$f":"+F325-G325","v":0},{"$f":"IF(AND(F325=0,G325=0),\"\",IF(OR(F325=0,G325=0),100%,(+H325/G325)))","v":""},null,1880.19,0,{"$f":"+K325-L325","v":1880.19},{"$f":"IF(AND(K325=0,L325=0),\"\",IF(OR(K325=0,L325=0),100%,(+M325/L325)))","v":1},null,null,1630.19,0,{"$f":"+Q325-R325","v":1630.19},{"$f":"IF(AND(Q325=0,R325=0),\"\",IF(OR(Q325=0,R325=0),100%,(+S325/R325)))","v":1},null,1880.19,0,{"$f":"+V325-W325","v":1880.19},{"$f":"IF(AND(V325=0,W325=0),\"\",IF(OR(V325=0,W325=0),100%,(+X325/W325)))","v":1}]
[null,38,"(567.1) Operation Supplies and Expenses (Non-Major)",null,null,null,null,{"$f":"+F326-G326","v":0},{"$f":"IF(AND(F326=0,G326=0),\"\",IF(OR(F326=0,G326=0),100%,(+H326/G326)))","v":""},null,null,null,{"$f":"+K326-L326","v":0},{"$f":"IF(AND(K326=0,L326=0),\"\",IF(OR(K326=0,L326=0),100%,(+M326/L326)))","v":""},null,null,null,null,{"$f":"+Q326-R326","v":0},{"$f":"IF(AND(Q326=0,R326=0),\"\",IF(OR(Q326=0,R326=0),100%,(+S326/R326)))","v":""},null,null,null,{"$f":"+V326-W326","v":0},{"$f":"IF(AND(V326=0,W326=0),\"\",IF(OR(V326=0,W326=0),100%,(+X326/W326)))","v":""}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,201931.02000000002,147084.64000000001,{"$f":"+F327-G327","v":54846.380000000005},{"$f":"IF(AND(F327=0,G327=0),\"\",IF(OR(F327=0,G327=0),100%,(+H327/G327)))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K327-L327","v":152154.20999999996},{"$f":"IF(AND(K327=0,L327=0),\"\",IF(OR(K327=0,L327=0),100%,(+M327/L327)))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q327-R327","v":43988.280000000028},{"$f":"IF(AND(Q327=0,R327=0),\"\",IF(OR(Q327=0,R327=0),100%,(+S327/R327)))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V327-W327","v":74760.80999999959},{"$f":"IF(AND(V327=0,W327=0),\"\",IF(OR(V327=0,W327=0),100%,(+X327/W327)))","v":3.4899641952505688E-2}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,63095.82,32035.74,{"$f":"+F328-G328","v":31060.079999999998},{"$f":"IF(AND(F328=0,G328=0),\"\",IF(OR(F328=0,G328=0),100%,(+H328/G328)))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K328-L328","v":233157.13},{"$f":"IF(AND(K328=0,L328=0),\"\",IF(OR(K328=0,L328=0),100%,(+M328/L328)))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q328-R328","v":77267.61},{"$f":"IF(AND(Q328=0,R328=0),\"\",IF(OR(Q328=0,R328=0),100%,(+S328/R328)))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V328-W328","v":252397.37},{"$f":"IF(AND(V328=0,W328=0),\"\",IF(OR(V328=0,W328=0),100%,(+X328/W328)))","v":0.6880218160797662}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-105.54,0,{"$f":"+F329-G329","v":-105.54},{"$f":"IF(AND(F329=0,G329=0),\"\",IF(OR(F329=0,G329=0),100%,(+H329/G329)))","v":1},null,141.44,0,{"$f":"+K329-L329","v":141.44},{"$f":"IF(AND(K329=0,L329=0),\"\",IF(OR(K329=0,L329=0),100%,(+M329/L329)))","v":1},null,null,36.75,0,{"$f":"+Q329-R329","v":36.75},{"$f":"IF(AND(Q329=0,R329=0),\"\",IF(OR(Q329=0,R329=0),100%,(+S329/R329)))","v":1},null,271.49,0,{"$f":"+V329-W329","v":271.49},{"$f":"IF(AND(V329=0,W329=0),\"\",IF(OR(V329=0,W329=0),100%,(+X329/W329)))","v":1}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,9864.81,4624.46,{"$f":"+F330-G330","v":5240.3499999999995},{"$f":"IF(AND(F330=0,G330=0),\"\",IF(OR(F330=0,G330=0),100%,(+H330/G330)))","v":1.1331809551817942},null,80783.650000000009,62968.959999999999,{"$f":"+K330-L330","v":17814.69000000001},{"$f":"IF(AND(K330=0,L330=0),\"\",IF(OR(K330=0,L330=0),100%,(+M330/L330)))","v":0.28291224755816213},null,null,27956.170000000002,16973.48,{"$f":"+Q330-R330","v":10982.690000000002},{"$f":"IF(AND(Q330=0,R330=0),\"\",IF(OR(Q330=0,R330=0),100%,(+S330/R330)))","v":0.64704998621378773},null,95075.19,71107.81,{"$f":"+V330-W330","v":23967.380000000005},{"$f":"IF(AND(V330=0,W330=0),\"\",IF(OR(V330=0,W330=0),100%,(+X330/W330)))","v":0.33705692806458259}]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86514.87,105296.06,{"$f":"+F331-G331","v":-18781.190000000002},{"$f":"IF(AND(F331=0,G331=0),\"\",IF(OR(F331=0,G331=0),100%,(+H331/G331)))","v":-0.1783655532790116},null,1080768.29,1087969.74,{"$f":"+K331-L331","v":-7201.4499999999534},{"$f":"IF(AND(K331=0,L331=0),\"\",IF(OR(K331=0,L331=0),100%,(+M331/L331)))","v":-6.6191638749069932E-3},null,null,274396.72000000003,291040.96000000002,{"$f":"+Q331-R331","v":-16644.239999999991},{"$f":"IF(AND(Q331=0,R331=0),\"\",IF(OR(Q331=0,R331=0),100%,(+S331/R331)))","v":-5.7188651384327445E-2},null,1308900.4100000001,1278642.8500000001,{"$f":"+V331-W331","v":30257.560000000056},{"$f":"IF(AND(V331=0,W331=0),\"\",IF(OR(V331=0,W331=0),100%,(+X331/W331)))","v":2.3663808857962217E-2}]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,{"$f":"+F332-G332","v":0},{"$f":"IF(AND(F332=0,G332=0),\"\",IF(OR(F332=0,G332=0),100%,(+H332/G332)))","v":""},null,0,0,{"$f":"+K332-L332","v":0},{"$f":"IF(AND(K332=0,L332=0),\"\",IF(OR(K332=0,L332=0),100%,(+M332/L332)))","v":""},null,null,0,0,{"$f":"+Q332-R332","v":0},{"$f":"IF(AND(Q332=0,R332=0),\"\",IF(OR(Q332=0,R332=0),100%,(+S332/R332)))","v":""},null,0,4112.75,{"$f":"+V332-W332","v":-4112.75},{"$f":"IF(AND(V332=0,W332=0),\"\",IF(OR(V332=0,W332=0),100%,(+X332/W332)))","v":1}]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,{"$f":"+F333-G333","v":0},{"$f":"IF(AND(F333=0,G333=0),\"\",IF(OR(F333=0,G333=0),100%,(+H333/G333)))","v":""},null,0,3534.9700000000003,{"$f":"+K333-L333","v":-3534.9700000000003},{"$f":"IF(AND(K333=0,L333=0),\"\",IF(OR(K333=0,L333=0),100%,(+M333/L333)))","v":1},null,null,0,0,{"$f":"+Q333-R333","v":0},{"$f":"IF(AND(Q333=0,R333=0),\"\",IF(OR(Q333=0,R333=0),100%,(+S333/R333)))","v":""},null,0,20393.730000000003,{"$f":"+V333-W333","v":-20393.730000000003},{"$f":"IF(AND(V333=0,W333=0),\"\",IF(OR(V333=0,W333=0),100%,(+X333/W333)))","v":1}]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,20632.64,13046.32,{"$f":"+F334-G334","v":7586.32},{"$f":"IF(AND(F334=0,G334=0),\"\",IF(OR(F334=0,G334=0),100%,(+H334/G334)))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K334-L334","v":15191.580000000002},{"$f":"IF(AND(K334=0,L334=0),\"\",IF(OR(K334=0,L334=0),100%,(+M334/L334)))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q334-R334","v":565.38000000000102},{"$f":"IF(AND(Q334=0,R334=0),\"\",IF(OR(Q334=0,R334=0),100%,(+S334/R334)))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V334-W334","v":18038.049999999988},{"$f":"IF(AND(V334=0,W334=0),\"\",IF(OR(V334=0,W334=0),100%,(+X334/W334)))","v":0.23975657557634511}]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2987.9700000000003,1328.13,{"$f":"+F335-G335","v":1659.8400000000001},{"$f":"IF(AND(F335=0,G335=0),\"\",IF(OR(F335=0,G335=0),100%,(+H335/G335)))","v":1.249757177384744},null,24774.68,20310.580000000002,{"$f":"+K335-L335","v":4464.0999999999985},{"$f":"IF(AND(K335=0,L335=0),\"\",IF(OR(K335=0,L335=0),100%,(+M335/L335)))","v":0.21979185232524123},null,null,10992.81,5610.09,{"$f":"+Q335-R335","v":5382.7199999999993},{"$f":"IF(AND(Q335=0,R335=0),\"\",IF(OR(Q335=0,R335=0),100%,(+S335/R335)))","v":0.95947123842932991},null,28792.27,22297.58,{"$f":"+V335-W335","v":6494.6899999999987},{"$f":"IF(AND(V335=0,W335=0),\"\",IF(OR(V335=0,W335=0),100%,(+X335/W335)))","v":0.29127331306805482}]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26155.4,30039.13,{"$f":"+F336-G336","v":-3883.7299999999996},{"$f":"IF(AND(F336=0,G336=0),\"\",IF(OR(F336=0,G336=0),100%,(+H336/G336)))","v":-0.12928903067432376},null,321101.45,364193.48,{"$f":"+K336-L336","v":-43092.02999999997},{"$f":"IF(AND(K336=0,L336=0),\"\",IF(OR(K336=0,L336=0),100%,(+M336/L336)))","v":-0.11832180521188894},null,null,105461.87,94224.98,{"$f":"+Q336-R336","v":11236.89},{"$f":"IF(AND(Q336=0,R336=0),\"\",IF(OR(Q336=0,R336=0),100%,(+S336/R336)))","v":0.11925595526791304},null,384790.42000000004,438370.02999999997,{"$f":"+V336-W336","v":-53579.609999999928},{"$f":"IF(AND(V336=0,W336=0),\"\",IF(OR(V336=0,W336=0),100%,(+X336/W336)))","v":-0.12222461923320792}]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,29046.670000000002,861.30000000000007,{"$f":"+F337-G337","v":28185.370000000003},{"$f":"IF(AND(F337=0,G337=0),\"\",IF(OR(F337=0,G337=0),100%,(+H337/G337)))","v":32.72421920352955},null,262126.43,174657.52,{"$f":"+K337-L337","v":87468.91},{"$f":"IF(AND(K337=0,L337=0),\"\",IF(OR(K337=0,L337=0),100%,(+M337/L337)))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q337-R337","v":26863.459999999992},{"$f":"IF(AND(Q337=0,R337=0),\"\",IF(OR(Q337=0,R337=0),100%,(+S337/R337)))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V337-W337","v":85617.099999999977},{"$f":"IF(AND(V337=0,W337=0),\"\",IF(OR(V337=0,W337=0),100%,(+X337/W337)))","v":0.41693574185105764}]
["%,V5630000","5630000","Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F338-G338","v":3533.1},{"$f":"IF(AND(F338=0,G338=0),\"\",IF(OR(F338=0,G338=0),100%,(+H338/G338)))","v":-1.3322096785140607},null,19070.91,25779.43,{"$f":"+K338-L338","v":-6708.52},{"$f":"IF(AND(K338=0,L338=0),\"\",IF(OR(K338=0,L338=0),100%,(+M338/L338)))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q338-R338","v":-5514.0599999999995},{"$f":"IF(AND(Q338=0,R338=0),\"\",IF(OR(Q338=0,R338=0),100%,(+S338/R338)))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V338-W338","v":-7168.3900000000031},{"$f":"IF(AND(V338=0,W338=0),\"\",IF(OR(V338=0,W338=0),100%,(+X338/W338)))","v":-0.25932016810036251}]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,{"$f":"+F339-G339","v":0},{"$f":"IF(AND(F339=0,G339=0),\"\",IF(OR(F339=0,G339=0),100%,(+H339/G339)))","v":""},null,0,15.85,{"$f":"+K339-L339","v":-15.85},{"$f":"IF(AND(K339=0,L339=0),\"\",IF(OR(K339=0,L339=0),100%,(+M339/L339)))","v":1},null,null,0,0,{"$f":"+Q339-R339","v":0},{"$f":"IF(AND(Q339=0,R339=0),\"\",IF(OR(Q339=0,R339=0),100%,(+S339/R339)))","v":""},null,0,15.85,{"$f":"+V339-W339","v":-15.85},{"$f":"IF(AND(V339=0,W339=0),\"\",IF(OR(V339=0,W339=0),100%,(+X339/W339)))","v":1}]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6253.5,6175.5,{"$f":"+F340-G340","v":78},{"$f":"IF(AND(F340=0,G340=0),\"\",IF(OR(F340=0,G340=0),100%,(+H340/G340)))","v":1.2630556230264756E-2},null,83793,77710.5,{"$f":"+K340-L340","v":6082.5},{"$f":"IF(AND(K340=0,L340=0),\"\",IF(OR(K340=0,L340=0),100%,(+M340/L340)))","v":7.8271276082382685E-2},null,null,21783,21390,{"$f":"+Q340-R340","v":393},{"$f":"IF(AND(Q340=0,R340=0),\"\",IF(OR(Q340=0,R340=0),100%,(+S340/R340)))","v":1.8373071528751752E-2},null,99372,97296,{"$f":"+V340-W340","v":2076},{"$f":"IF(AND(V340=0,W340=0),\"\",IF(OR(V340=0,W340=0),100%,(+X340/W340)))","v":2.1336951159348791E-2}]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,{"$f":"+F341-G341","v":0},{"$f":"IF(AND(F341=0,G341=0),\"\",IF(OR(F341=0,G341=0),100%,(+H341/G341)))","v":""},null,0,0,{"$f":"+K341-L341","v":0},{"$f":"IF(AND(K341=0,L341=0),\"\",IF(OR(K341=0,L341=0),100%,(+M341/L341)))","v":""},null,null,0,0,{"$f":"+Q341-R341","v":0},{"$f":"IF(AND(Q341=0,R341=0),\"\",IF(OR(Q341=0,R341=0),100%,(+S341/R341)))","v":""},null,0,0,{"$f":"+V341-W341","v":0},{"$f":"IF(AND(V341=0,W341=0),\"\",IF(OR(V341=0,W341=0),100%,(+X341/W341)))","v":""}]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.55000000002,170512.23,{"$f":"+F342-G342","v":2002.320000000007},{"$f":"IF(AND(F342=0,G342=0),\"\",IF(OR(F342=0,G342=0),100%,(+H342/G342)))","v":1.1742969991067543E-2},null,1722531.26,1720423.58,{"$f":"+K342-L342","v":2107.6799999999348},{"$f":"IF(AND(K342=0,L342=0),\"\",IF(OR(K342=0,L342=0),100%,(+M342/L342)))","v":1.2250936481583998E-3},null,null,513456.93,511624.59,{"$f":"+Q342-R342","v":1832.3399999999674},{"$f":"IF(AND(Q342=0,R342=0),\"\",IF(OR(Q342=0,R342=0),100%,(+S342/R342)))","v":3.5814150371466067E-3},null,2063636.62,1977924.96,{"$f":"+V342-W342","v":85711.660000000149},{"$f":"IF(AND(V342=0,W342=0),\"\",IF(OR(V342=0,W342=0),100%,(+X342/W342)))","v":4.3334131341362998E-2}]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11322.4,12289.300000000001,{"$f":"+F343-G343","v":-966.90000000000146},{"$f":"IF(AND(F343=0,G343=0),\"\",IF(OR(F343=0,G343=0),100%,(+H343/G343)))","v":-7.8678199734728699E-2},null,136845.85,137745.76,{"$f":"+K343-L343","v":-899.91000000000349},{"$f":"IF(AND(K343=0,L343=0),\"\",IF(OR(K343=0,L343=0),100%,(+M343/L343)))","v":-6.5331230522086741E-3},null,null,36606.129999999997,39022.200000000004,{"$f":"+Q343-R343","v":-2416.070000000007},{"$f":"IF(AND(Q343=0,R343=0),\"\",IF(OR(Q343=0,R343=0),100%,(+S343/R343)))","v":-6.1915268744458456E-2},null,165147.12,129229.73000000001,{"$f":"+V343-W343","v":35917.389999999985},{"$f":"IF(AND(V343=0,W343=0),\"\",IF(OR(V343=0,W343=0),100%,(+X343/W343)))","v":0.27793441957976683}]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,{"$f":"+F344-G344","v":178270.09999999963},{"$f":"IF(AND(F344=0,G344=0),\"\",IF(OR(F344=0,G344=0),100%,(+H344/G344)))","v":2.8192737973859135E-2},null,63751108.869999997,62208002.609999999,{"$f":"+K344-L344","v":1543106.2599999979},{"$f":"IF(AND(K344=0,L344=0),\"\",IF(OR(K344=0,L344=0),100%,(+M344/L344)))","v":2.4805590844544204E-2},null,null,19293895.760000002,18764863.629999999,{"$f":"+Q344-R344","v":529032.13000000268},{"$f":"IF(AND(Q344=0,R344=0),\"\",IF(OR(Q344=0,R344=0),100%,(+S344/R344)))","v":2.8192697822446298E-2},null,76192709.390000001,73944223.549999997,{"$f":"+V344-W344","v":2248485.8400000036},{"$f":"IF(AND(V344=0,W344=0),\"\",IF(OR(V344=0,W344=0),100%,(+X344/W344)))","v":3.0407863279267658E-2}]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.14,{"$f":"+F345-G345","v":-59398.489999999991},{"$f":"IF(AND(F345=0,G345=0),\"\",IF(OR(F345=0,G345=0),100%,(+H345/G345)))","v":-0.1296205160363203},null,3988506.5,4582491.16,{"$f":"+K345-L345","v":-593984.66000000015},{"$f":"IF(AND(K345=0,L345=0),\"\",IF(OR(K345=0,L345=0),100%,(+M345/L345)))","v":-0.12962047045170952},null,null,1196551.95,1374747.35,{"$f":"+Q345-R345","v":-178195.40000000014},{"$f":"IF(AND(Q345=0,R345=0),\"\",IF(OR(Q345=0,R345=0),100%,(+S345/R345)))","v":-0.12962047171794885},null,4905004.7300000004,5487813.3600000003,{"$f":"+V345-W345","v":-582808.62999999989},{"$f":"IF(AND(V345=0,W345=0),\"\",IF(OR(V345=0,W345=0),100%,(+X345/W345)))","v":-0.10620051954536586}]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,240243,-150865,{"$f":"+F346-G346","v":391108},{"$f":"IF(AND(F346=0,G346=0),\"\",IF(OR(F346=0,G346=0),100%,(+H346/G346)))","v":-2.5924369469393165},null,8536005,-3511573,{"$f":"+K346-L346","v":12047578},{"$f":"IF(AND(K346=0,L346=0),\"\",IF(OR(K346=0,L346=0),100%,(+M346/L346)))","v":-3.4308208885305818},null,null,782198,-446475,{"$f":"+Q346-R346","v":1228673},{"$f":"IF(AND(Q346=0,R346=0),\"\",IF(OR(Q346=0,R346=0),100%,(+S346/R346)))","v":-2.7519413181029173},null,7224148,-13507156,{"$f":"+V346-W346","v":20731304},{"$f":"IF(AND(V346=0,W346=0),\"\",IF(OR(V346=0,W346=0),100%,(+X346/W346)))","v":-1.5348385700142946}]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91200.320000000007,72347.680000000008,{"$f":"+F347-G347","v":18852.64},{"$f":"IF(AND(F347=0,G347=0),\"\",IF(OR(F347=0,G347=0),100%,(+H347/G347)))","v":0.26058389156362716},null,923402.52,722600.65,{"$f":"+K347-L347","v":200801.87},{"$f":"IF(AND(K347=0,L347=0),\"\",IF(OR(K347=0,L347=0),100%,(+M347/L347)))","v":0.27788775169244589},null,null,273101.02,217023.19,{"$f":"+Q347-R347","v":56077.830000000016},{"$f":"IF(AND(Q347=0,R347=0),\"\",IF(OR(Q347=0,R347=0),100%,(+S347/R347)))","v":0.25839556593007418},null,1074600.3900000001,843763.43,{"$f":"+V347-W347","v":230836.96000000008},{"$f":"IF(AND(V347=0,W347=0),\"\",IF(OR(V347=0,W347=0),100%,(+X347/W347)))","v":0.27358019059915889}]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F348-G348","v":581947.49},{"$f":"IF(AND(F348=0,G348=0),\"\",IF(OR(F348=0,G348=0),100%,(+H348/G348)))","v":127.41022789222136},null,7109772,45675.1,{"$f":"+K348-L348","v":7064096.9000000004},{"$f":"IF(AND(K348=0,L348=0),\"\",IF(OR(K348=0,L348=0),100%,(+M348/L348)))","v":154.6596920422725},null,null,1759545,13702.53,{"$f":"+Q348-R348","v":1745842.47},{"$f":"IF(AND(Q348=0,R348=0),\"\",IF(OR(Q348=0,R348=0),100%,(+S348/R348)))","v":127.41022789222136},null,7118905.0199999996,-722656.60000000009,{"$f":"+V348-W348","v":7841561.6199999992},{"$f":"IF(AND(V348=0,W348=0),\"\",IF(OR(V348=0,W348=0),100%,(+X348/W348)))","v":-10.851020553884096}]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,0,0,{"$f":"+F349-G349","v":0},{"$f":"IF(AND(F349=0,G349=0),\"\",IF(OR(F349=0,G349=0),100%,(+H349/G349)))","v":""},null,-15726307,0,{"$f":"+K349-L349","v":-15726307},{"$f":"IF(AND(K349=0,L349=0),\"\",IF(OR(K349=0,L349=0),100%,(+M349/L349)))","v":1},null,null,-15726307,0,{"$f":"+Q349-R349","v":-15726307},{"$f":"IF(AND(Q349=0,R349=0),\"\",IF(OR(Q349=0,R349=0),100%,(+S349/R349)))","v":1},null,-15726307,0,{"$f":"+V349-W349","v":-15726307},{"$f":"IF(AND(V349=0,W349=0),\"\",IF(OR(V349=0,W349=0),100%,(+X349/W349)))","v":1}]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,93127.41,65165.32,{"$f":"+F350-G350","v":27962.090000000004},{"$f":"IF(AND(F350=0,G350=0),\"\",IF(OR(F350=0,G350=0),100%,(+H350/G350)))","v":0.42909464727557545},null,774800.92,1035582.87,{"$f":"+K350-L350","v":-260781.94999999995},{"$f":"IF(AND(K350=0,L350=0),\"\",IF(OR(K350=0,L350=0),100%,(+M350/L350)))","v":-0.25182142110944722},null,null,285104.05,185078.32,{"$f":"+Q350-R350","v":100025.72999999998},{"$f":"IF(AND(Q350=0,R350=0),\"\",IF(OR(Q350=0,R350=0),100%,(+S350/R350)))","v":0.5404508210361969},null,934272.35000000009,1041591.82,{"$f":"+V350-W350","v":-107319.46999999986},{"$f":"IF(AND(V350=0,W350=0),\"\",IF(OR(V350=0,W350=0),100%,(+X350/W350)))","v":-0.10303409448818431}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F351-G351","v":0},{"$f":"IF(AND(F351=0,G351=0),\"\",IF(OR(F351=0,G351=0),100%,(+H351/G351)))","v":""},null,0,1248885.1499999999,{"$f":"+K351-L351","v":-1248885.1499999999},{"$f":"IF(AND(K351=0,L351=0),\"\",IF(OR(K351=0,L351=0),100%,(+M351/L351)))","v":1},null,null,0,0,{"$f":"+Q351-R351","v":0},{"$f":"IF(AND(Q351=0,R351=0),\"\",IF(OR(Q351=0,R351=0),100%,(+S351/R351)))","v":""},null,0,493607.84999999986,{"$f":"+V351-W351","v":-493607.84999999986},{"$f":"IF(AND(V351=0,W351=0),\"\",IF(OR(V351=0,W351=0),100%,(+X351/W351)))","v":1}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,264.04000000000002,258.13,{"$f":"+F352-G352","v":5.910000000000025},{"$f":"IF(AND(F352=0,G352=0),\"\",IF(OR(F352=0,G352=0),100%,(+H352/G352)))","v":2.2895440282028532E-2},null,2844.43,2875.28,{"$f":"+K352-L352","v":-30.850000000000364},{"$f":"IF(AND(K352=0,L352=0),\"\",IF(OR(K352=0,L352=0),100%,(+M352/L352)))","v":-1.0729389833338097E-2},null,null,772.41,765.88,{"$f":"+Q352-R352","v":6.5299999999999727},{"$f":"IF(AND(Q352=0,R352=0),\"\",IF(OR(Q352=0,R352=0),100%,(+S352/R352)))","v":8.5261398652530067E-3},null,3505.8599999999997,3569.3500000000004,{"$f":"+V352-W352","v":-63.490000000000691},{"$f":"IF(AND(V352=0,W352=0),\"\",IF(OR(V352=0,W352=0),100%,(+X352/W352)))","v":-1.7787552355471074E-2}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F353-G353","v":0},{"$f":"IF(AND(F353=0,G353=0),\"\",IF(OR(F353=0,G353=0),100%,(+H353/G353)))","v":""},null,1880.19,0,{"$f":"+K353-L353","v":1880.19},{"$f":"IF(AND(K353=0,L353=0),\"\",IF(OR(K353=0,L353=0),100%,(+M353/L353)))","v":1},null,null,1630.19,0,{"$f":"+Q353-R353","v":1630.19},{"$f":"IF(AND(Q353=0,R353=0),\"\",IF(OR(Q353=0,R353=0),100%,(+S353/R353)))","v":1},null,1880.19,0,{"$f":"+V353-W353","v":1880.19},{"$f":"IF(AND(V353=0,W353=0),\"\",IF(OR(V353=0,W353=0),100%,(+X353/W353)))","v":1}]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F354-G354","v":0},{"$f":"IF(AND(F354=0,G354=0),\"\",IF(OR(F354=0,G354=0),100%,(+H354/G354)))","v":""},null,0,0,{"$f":"+K354-L354","v":0},{"$f":"IF(AND(K354=0,L354=0),\"\",IF(OR(K354=0,L354=0),100%,(+M354/L354)))","v":""},null,null,0,0,{"$f":"+Q354-R354","v":0},{"$f":"IF(AND(Q354=0,R354=0),\"\",IF(OR(Q354=0,R354=0),100%,(+S354/R354)))","v":""},null,0,0,{"$f":"+V354-W354","v":0},{"$f":"IF(AND(V354=0,W354=0),\"\",IF(OR(V354=0,W354=0),100%,(+X354/W354)))","v":""}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-567",39,"TOTAL Transmissiom Operation Expenses (Lines 22-38)","o",null,8542828.7800000012,7293626.6399999997,{"$f":"+F355-G355","v":1249202.1400000015},{"$f":"IF(AND(F355=0,G355=0),\"\",IF(OR(F355=0,G355=0),100%,(+H355/G355)))","v":0.17127311304215614},null,75728897.819999993,72244294.700000003,{"$f":"+K355-L355","v":3484603.1199999899},{"$f":"IF(AND(K355=0,L355=0),\"\",IF(OR(K355=0,L355=0),100%,(+M355/L355)))","v":4.8233609788427896E-2},null,null,9760124.8900000025,21849364.660000004,{"$f":"+Q355-R355","v":-12089239.770000001},{"$f":"IF(AND(Q355=0,R355=0),\"\",IF(OR(Q355=0,R355=0),100%,(+S355/R355)))","v":-0.55329937314525091},null,89115586.219999999,74441384.88000001,{"$f":"+V355-W355","v":14674201.339999989},{"$f":"IF(AND(V355=0,W355=0),\"\",IF(OR(V355=0,W355=0),100%,(+X355/W355)))","v":0.19712423893852721}]
[null,40,"Transmission Maintenance Expenses"]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,239.13,1004.15,{"$f":"+F357-G357","v":-765.02},{"$f":"IF(AND(F357=0,G357=0),\"\",IF(OR(F357=0,G357=0),100%,(+H357/G357)))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K357-L357","v":-16970.55},{"$f":"IF(AND(K357=0,L357=0),\"\",IF(OR(K357=0,L357=0),100%,(+M357/L357)))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q357-R357","v":-2489.94},{"$f":"IF(AND(Q357=0,R357=0),\"\",IF(OR(Q357=0,R357=0),100%,(+S357/R357)))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V357-W357","v":-16693.18},{"$f":"IF(AND(V357=0,W357=0),\"\",IF(OR(V357=0,W357=0),100%,(+X357/W357)))","v":-0.76063513009212913}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5680",41,"(568) Maintenance Supervision and Engineering",null,null,239.13,1004.15,{"$f":"+F358-G358","v":-765.02},{"$f":"IF(AND(F358=0,G358=0),\"\",IF(OR(F358=0,G358=0),100%,(+H358/G358)))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K358-L358","v":-16970.55},{"$f":"IF(AND(K358=0,L358=0),\"\",IF(OR(K358=0,L358=0),100%,(+M358/L358)))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q358-R358","v":-2489.94},{"$f":"IF(AND(Q358=0,R358=0),\"\",IF(OR(Q358=0,R358=0),100%,(+S358/R358)))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V358-W358","v":-16693.18},{"$f":"IF(AND(V358=0,W358=0),\"\",IF(OR(V358=0,W358=0),100%,(+X358/W358)))","v":-0.76063513009212913}]
["%,V5690000","5690000","Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F359-G359","v":1044.2900000000002},{"$f":"IF(AND(F359=0,G359=0),\"\",IF(OR(F359=0,G359=0),100%,(+H359/G359)))","v":128.76572133168929},null,29937.09,32354.68,{"$f":"+K359-L359","v":-2417.59},{"$f":"IF(AND(K359=0,L359=0),\"\",IF(OR(K359=0,L359=0),100%,(+M359/L359)))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q359-R359","v":4924.5200000000004},{"$f":"IF(AND(Q359=0,R359=0),\"\",IF(OR(Q359=0,R359=0),100%,(+S359/R359)))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V359-W359","v":-5008.66},{"$f":"IF(AND(V359=0,W359=0),\"\",IF(OR(V359=0,W359=0),100%,(+X359/W359)))","v":-0.14360806129145928}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5690",42,"(569) Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F360-G360","v":1044.2900000000002},{"$f":"IF(AND(F360=0,G360=0),\"\",IF(OR(F360=0,G360=0),100%,(+H360/G360)))","v":128.76572133168929},null,29937.09,32354.68,{"$f":"+K360-L360","v":-2417.59},{"$f":"IF(AND(K360=0,L360=0),\"\",IF(OR(K360=0,L360=0),100%,(+M360/L360)))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q360-R360","v":4924.5200000000004},{"$f":"IF(AND(Q360=0,R360=0),\"\",IF(OR(Q360=0,R360=0),100%,(+S360/R360)))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V360-W360","v":-5008.66},{"$f":"IF(AND(V360=0,W360=0),\"\",IF(OR(V360=0,W360=0),100%,(+X360/W360)))","v":-0.14360806129145928}]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F361-G361","v":-1151.75},{"$f":"IF(AND(F361=0,G361=0),\"\",IF(OR(F361=0,G361=0),100%,(+H361/G361)))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K361-L361","v":-4708.3099999999995},{"$f":"IF(AND(K361=0,L361=0),\"\",IF(OR(K361=0,L361=0),100%,(+M361/L361)))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q361-R361","v":-2833.34},{"$f":"IF(AND(Q361=0,R361=0),\"\",IF(OR(Q361=0,R361=0),100%,(+S361/R361)))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V361-W361","v":-4205.4399999999987},{"$f":"IF(AND(V361=0,W361=0),\"\",IF(OR(V361=0,W361=0),100%,(+X361/W361)))","v":-0.56847785533921247}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5691",43,"(569.1) Maintenance of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F362-G362","v":-1151.75},{"$f":"IF(AND(F362=0,G362=0),\"\",IF(OR(F362=0,G362=0),100%,(+H362/G362)))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K362-L362","v":-4708.3099999999995},{"$f":"IF(AND(K362=0,L362=0),\"\",IF(OR(K362=0,L362=0),100%,(+M362/L362)))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q362-R362","v":-2833.34},{"$f":"IF(AND(Q362=0,R362=0),\"\",IF(OR(Q362=0,R362=0),100%,(+S362/R362)))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V362-W362","v":-4205.4399999999987},{"$f":"IF(AND(V362=0,W362=0),\"\",IF(OR(V362=0,W362=0),100%,(+X362/W362)))","v":-0.56847785533921247}]
["%,V5692000","5692000","Maint of Computer Software",null,null,9343.16,23068.71,{"$f":"+F363-G363","v":-13725.55},{"$f":"IF(AND(F363=0,G363=0),\"\",IF(OR(F363=0,G363=0),100%,(+H363/G363)))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K363-L363","v":-87819.310000000012},{"$f":"IF(AND(K363=0,L363=0),\"\",IF(OR(K363=0,L363=0),100%,(+M363/L363)))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q363-R363","v":-32406.43},{"$f":"IF(AND(Q363=0,R363=0),\"\",IF(OR(Q363=0,R363=0),100%,(+S363/R363)))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V363-W363","v":-79401.600000000006},{"$f":"IF(AND(V363=0,W363=0),\"\",IF(OR(V363=0,W363=0),100%,(+X363/W363)))","v":-0.36843860720762761}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5692",44,"(569.2) Maintenance of Computer Software",null,null,9343.16,23068.71,{"$f":"+F364-G364","v":-13725.55},{"$f":"IF(AND(F364=0,G364=0),\"\",IF(OR(F364=0,G364=0),100%,(+H364/G364)))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K364-L364","v":-87819.310000000012},{"$f":"IF(AND(K364=0,L364=0),\"\",IF(OR(K364=0,L364=0),100%,(+M364/L364)))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q364-R364","v":-32406.43},{"$f":"IF(AND(Q364=0,R364=0),\"\",IF(OR(Q364=0,R364=0),100%,(+S364/R364)))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V364-W364","v":-79401.600000000006},{"$f":"IF(AND(V364=0,W364=0),\"\",IF(OR(V364=0,W364=0),100%,(+X364/W364)))","v":-0.36843860720762761}]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-2668.87,1698.77,{"$f":"+F365-G365","v":-4367.6399999999994},{"$f":"IF(AND(F365=0,G365=0),\"\",IF(OR(F365=0,G365=0),100%,(+H365/G365)))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K365-L365","v":-8747.67},{"$f":"IF(AND(K365=0,L365=0),\"\",IF(OR(K365=0,L365=0),100%,(+M365/L365)))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q365-R365","v":-5016.03},{"$f":"IF(AND(Q365=0,R365=0),\"\",IF(OR(Q365=0,R365=0),100%,(+S365/R365)))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V365-W365","v":-6684.3200000000006},{"$f":"IF(AND(V365=0,W365=0),\"\",IF(OR(V365=0,W365=0),100%,(+X365/W365)))","v":-1.1777333770293079}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5693",45,"(569.3) Maintenance of Communication Equipment",null,null,-2668.87,1698.77,{"$f":"+F366-G366","v":-4367.6399999999994},{"$f":"IF(AND(F366=0,G366=0),\"\",IF(OR(F366=0,G366=0),100%,(+H366/G366)))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K366-L366","v":-8747.67},{"$f":"IF(AND(K366=0,L366=0),\"\",IF(OR(K366=0,L366=0),100%,(+M366/L366)))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q366-R366","v":-5016.03},{"$f":"IF(AND(Q366=0,R366=0),\"\",IF(OR(Q366=0,R366=0),100%,(+S366/R366)))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V366-W366","v":-6684.3200000000006},{"$f":"IF(AND(V366=0,W366=0),\"\",IF(OR(V366=0,W366=0),100%,(+X366/W366)))","v":-1.1777333770293079}]
[null,46,"(569.4) Maintenance of Miscellaneous Regional Transmission Plant",null,null,null,null,{"$f":"+F367-G367","v":0},{"$f":"IF(AND(F367=0,G367=0),\"\",IF(OR(F367=0,G367=0),100%,(+H367/G367)))","v":""},null,null,null,{"$f":"+K367-L367","v":0},{"$f":"IF(AND(K367=0,L367=0),\"\",IF(OR(K367=0,L367=0),100%,(+M367/L367)))","v":""},null,null,null,null,{"$f":"+Q367-R367","v":0},{"$f":"IF(AND(Q367=0,R367=0),\"\",IF(OR(Q367=0,R367=0),100%,(+S367/R367)))","v":""},null,null,null,{"$f":"+V367-W367","v":0},{"$f":"IF(AND(V367=0,W367=0),\"\",IF(OR(V367=0,W367=0),100%,(+X367/W367)))","v":""}]
["%,V5700000","5700000","Maint of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F368-G368","v":-9819.8899999999958},{"$f":"IF(AND(F368=0,G368=0),\"\",IF(OR(F368=0,G368=0),100%,(+H368/G368)))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K368-L368","v":111982.65999999997},{"$f":"IF(AND(K368=0,L368=0),\"\",IF(OR(K368=0,L368=0),100%,(+M368/L368)))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q368-R368","v":29568.67},{"$f":"IF(AND(Q368=0,R368=0),\"\",IF(OR(Q368=0,R368=0),100%,(+S368/R368)))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V368-W368","v":111796.67999999993},{"$f":"IF(AND(V368=0,W368=0),\"\",IF(OR(V368=0,W368=0),100%,(+X368/W368)))","v":0.24220235815045305}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5700",47,"(570) Maintenance of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F369-G369","v":-9819.8899999999958},{"$f":"IF(AND(F369=0,G369=0),\"\",IF(OR(F369=0,G369=0),100%,(+H369/G369)))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K369-L369","v":111982.65999999997},{"$f":"IF(AND(K369=0,L369=0),\"\",IF(OR(K369=0,L369=0),100%,(+M369/L369)))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q369-R369","v":29568.67},{"$f":"IF(AND(Q369=0,R369=0),\"\",IF(OR(Q369=0,R369=0),100%,(+S369/R369)))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V369-W369","v":111796.67999999993},{"$f":"IF(AND(V369=0,W369=0),\"\",IF(OR(V369=0,W369=0),100%,(+X369/W369)))","v":0.24220235815045305}]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F370-G370","v":-169333.90000000002},{"$f":"IF(AND(F370=0,G370=0),\"\",IF(OR(F370=0,G370=0),100%,(+H370/G370)))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K370-L370","v":515807.28200000059},{"$f":"IF(AND(K370=0,L370=0),\"\",IF(OR(K370=0,L370=0),100%,(+M370/L370)))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q370-R370","v":84912.622000000207},{"$f":"IF(AND(Q370=0,R370=0),\"\",IF(OR(Q370=0,R370=0),100%,(+S370/R370)))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V370-W370","v":-335891.46799999941},{"$f":"IF(AND(V370=0,W370=0),\"\",IF(OR(V370=0,W370=0),100%,(+X370/W370)))","v":-5.7347000283873913E-2}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5710",48,"(571) Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F371-G371","v":-169333.90000000002},{"$f":"IF(AND(F371=0,G371=0),\"\",IF(OR(F371=0,G371=0),100%,(+H371/G371)))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K371-L371","v":515807.28200000059},{"$f":"IF(AND(K371=0,L371=0),\"\",IF(OR(K371=0,L371=0),100%,(+M371/L371)))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q371-R371","v":84912.622000000207},{"$f":"IF(AND(Q371=0,R371=0),\"\",IF(OR(Q371=0,R371=0),100%,(+S371/R371)))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V371-W371","v":-335891.46799999941},{"$f":"IF(AND(V371=0,W371=0),\"\",IF(OR(V371=0,W371=0),100%,(+X371/W371)))","v":-5.7347000283873913E-2}]
["%,V5720000","5720000","Maint of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F372-G372","v":38.58},{"$f":"IF(AND(F372=0,G372=0),\"\",IF(OR(F372=0,G372=0),100%,(+H372/G372)))","v":-1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K372-L372","v":-565.59},{"$f":"IF(AND(K372=0,L372=0),\"\",IF(OR(K372=0,L372=0),100%,(+M372/L372)))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q372-R372","v":-438.46},{"$f":"IF(AND(Q372=0,R372=0),\"\",IF(OR(Q372=0,R372=0),100%,(+S372/R372)))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V372-W372","v":-617.36000000000013},{"$f":"IF(AND(V372=0,W372=0),\"\",IF(OR(V372=0,W372=0),100%,(+X372/W372)))","v":-1.6767429859583369}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5720",49,"(572) Maintenance of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F373-G373","v":38.58},{"$f":"IF(AND(F373=0,G373=0),\"\",IF(OR(F373=0,G373=0),100%,(+H373/G373)))","v":-1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K373-L373","v":-565.59},{"$f":"IF(AND(K373=0,L373=0),\"\",IF(OR(K373=0,L373=0),100%,(+M373/L373)))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q373-R373","v":-438.46},{"$f":"IF(AND(Q373=0,R373=0),\"\",IF(OR(Q373=0,R373=0),100%,(+S373/R373)))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V373-W373","v":-617.36000000000013},{"$f":"IF(AND(V373=0,W373=0),\"\",IF(OR(V373=0,W373=0),100%,(+X373/W373)))","v":-1.6767429859583369}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,952.14,422.33,{"$f":"+F374-G374","v":529.80999999999995},{"$f":"IF(AND(F374=0,G374=0),\"\",IF(OR(F374=0,G374=0),100%,(+H374/G374)))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K374-L374","v":14081.63},{"$f":"IF(AND(K374=0,L374=0),\"\",IF(OR(K374=0,L374=0),100%,(+M374/L374)))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q374-R374","v":1171.56},{"$f":"IF(AND(Q374=0,R374=0),\"\",IF(OR(Q374=0,R374=0),100%,(+S374/R374)))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V374-W374","v":13835.660000000002},{"$f":"IF(AND(V374=0,W374=0),\"\",IF(OR(V374=0,W374=0),100%,(+X374/W374)))","v":4.3725065102520668}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5730",50,"(573) Maintenance of Miscellaneous Transmission Plant",null,null,952.14,422.33,{"$f":"+F375-G375","v":529.80999999999995},{"$f":"IF(AND(F375=0,G375=0),\"\",IF(OR(F375=0,G375=0),100%,(+H375/G375)))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K375-L375","v":14081.63},{"$f":"IF(AND(K375=0,L375=0),\"\",IF(OR(K375=0,L375=0),100%,(+M375/L375)))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q375-R375","v":1171.56},{"$f":"IF(AND(Q375=0,R375=0),\"\",IF(OR(Q375=0,R375=0),100%,(+S375/R375)))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V375-W375","v":13835.660000000002},{"$f":"IF(AND(V375=0,W375=0),\"\",IF(OR(V375=0,W375=0),100%,(+X375/W375)))","v":4.3725065102520668}]
[null,51,"(574) Maintenance of Transmission Plant",null,null,null,null,{"$f":"+F376-G376","v":0},{"$f":"IF(AND(F376=0,G376=0),\"\",IF(OR(F376=0,G376=0),100%,(+H376/G376)))","v":""},null,null,null,{"$f":"+K376-L376","v":0},{"$f":"IF(AND(K376=0,L376=0),\"\",IF(OR(K376=0,L376=0),100%,(+M376/L376)))","v":""},null,null,null,null,{"$f":"+Q376-R376","v":0},{"$f":"IF(AND(Q376=0,R376=0),\"\",IF(OR(Q376=0,R376=0),100%,(+S376/R376)))","v":""},null,null,null,{"$f":"+V376-W376","v":0},{"$f":"IF(AND(V376=0,W376=0),\"\",IF(OR(V376=0,W376=0),100%,(+X376/W376)))","v":""}]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,239.13,1004.15,{"$f":"+F377-G377","v":-765.02},{"$f":"IF(AND(F377=0,G377=0),\"\",IF(OR(F377=0,G377=0),100%,(+H377/G377)))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K377-L377","v":-16970.55},{"$f":"IF(AND(K377=0,L377=0),\"\",IF(OR(K377=0,L377=0),100%,(+M377/L377)))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q377-R377","v":-2489.94},{"$f":"IF(AND(Q377=0,R377=0),\"\",IF(OR(Q377=0,R377=0),100%,(+S377/R377)))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V377-W377","v":-16693.18},{"$f":"IF(AND(V377=0,W377=0),\"\",IF(OR(V377=0,W377=0),100%,(+X377/W377)))","v":-0.76063513009212913}]
["%,V5690000","5690000","Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F378-G378","v":1044.2900000000002},{"$f":"IF(AND(F378=0,G378=0),\"\",IF(OR(F378=0,G378=0),100%,(+H378/G378)))","v":128.76572133168929},null,29937.09,32354.68,{"$f":"+K378-L378","v":-2417.59},{"$f":"IF(AND(K378=0,L378=0),\"\",IF(OR(K378=0,L378=0),100%,(+M378/L378)))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q378-R378","v":4924.5200000000004},{"$f":"IF(AND(Q378=0,R378=0),\"\",IF(OR(Q378=0,R378=0),100%,(+S378/R378)))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V378-W378","v":-5008.66},{"$f":"IF(AND(V378=0,W378=0),\"\",IF(OR(V378=0,W378=0),100%,(+X378/W378)))","v":-0.14360806129145928}]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F379-G379","v":-1151.75},{"$f":"IF(AND(F379=0,G379=0),\"\",IF(OR(F379=0,G379=0),100%,(+H379/G379)))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K379-L379","v":-4708.3099999999995},{"$f":"IF(AND(K379=0,L379=0),\"\",IF(OR(K379=0,L379=0),100%,(+M379/L379)))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q379-R379","v":-2833.34},{"$f":"IF(AND(Q379=0,R379=0),\"\",IF(OR(Q379=0,R379=0),100%,(+S379/R379)))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V379-W379","v":-4205.4399999999987},{"$f":"IF(AND(V379=0,W379=0),\"\",IF(OR(V379=0,W379=0),100%,(+X379/W379)))","v":-0.56847785533921247}]
["%,V5692000","5692000","Maint of Computer Software",null,null,9343.16,23068.71,{"$f":"+F380-G380","v":-13725.55},{"$f":"IF(AND(F380=0,G380=0),\"\",IF(OR(F380=0,G380=0),100%,(+H380/G380)))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K380-L380","v":-87819.310000000012},{"$f":"IF(AND(K380=0,L380=0),\"\",IF(OR(K380=0,L380=0),100%,(+M380/L380)))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q380-R380","v":-32406.43},{"$f":"IF(AND(Q380=0,R380=0),\"\",IF(OR(Q380=0,R380=0),100%,(+S380/R380)))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V380-W380","v":-79401.600000000006},{"$f":"IF(AND(V380=0,W380=0),\"\",IF(OR(V380=0,W380=0),100%,(+X380/W380)))","v":-0.36843860720762761}]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-2668.87,1698.77,{"$f":"+F381-G381","v":-4367.6399999999994},{"$f":"IF(AND(F381=0,G381=0),\"\",IF(OR(F381=0,G381=0),100%,(+H381/G381)))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K381-L381","v":-8747.67},{"$f":"IF(AND(K381=0,L381=0),\"\",IF(OR(K381=0,L381=0),100%,(+M381/L381)))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q381-R381","v":-5016.03},{"$f":"IF(AND(Q381=0,R381=0),\"\",IF(OR(Q381=0,R381=0),100%,(+S381/R381)))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V381-W381","v":-6684.3200000000006},{"$f":"IF(AND(V381=0,W381=0),\"\",IF(OR(V381=0,W381=0),100%,(+X381/W381)))","v":-1.1777333770293079}]
["%,V5700000","5700000","Maint of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F382-G382","v":-9819.8899999999958},{"$f":"IF(AND(F382=0,G382=0),\"\",IF(OR(F382=0,G382=0),100%,(+H382/G382)))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K382-L382","v":111982.65999999997},{"$f":"IF(AND(K382=0,L382=0),\"\",IF(OR(K382=0,L382=0),100%,(+M382/L382)))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q382-R382","v":29568.67},{"$f":"IF(AND(Q382=0,R382=0),\"\",IF(OR(Q382=0,R382=0),100%,(+S382/R382)))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V382-W382","v":111796.67999999993},{"$f":"IF(AND(V382=0,W382=0),\"\",IF(OR(V382=0,W382=0),100%,(+X382/W382)))","v":0.24220235815045305}]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F383-G383","v":-169333.90000000002},{"$f":"IF(AND(F383=0,G383=0),\"\",IF(OR(F383=0,G383=0),100%,(+H383/G383)))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K383-L383","v":515807.28200000059},{"$f":"IF(AND(K383=0,L383=0),\"\",IF(OR(K383=0,L383=0),100%,(+M383/L383)))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q383-R383","v":84912.622000000207},{"$f":"IF(AND(Q383=0,R383=0),\"\",IF(OR(Q383=0,R383=0),100%,(+S383/R383)))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V383-W383","v":-335891.46799999941},{"$f":"IF(AND(V383=0,W383=0),\"\",IF(OR(V383=0,W383=0),100%,(+X383/W383)))","v":-5.7347000283873913E-2}]
["%,V5720000","5720000","Maint of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F384-G384","v":38.58},{"$f":"IF(AND(F384=0,G384=0),\"\",IF(OR(F384=0,G384=0),100%,(+H384/G384)))","v":-1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K384-L384","v":-565.59},{"$f":"IF(AND(K384=0,L384=0),\"\",IF(OR(K384=0,L384=0),100%,(+M384/L384)))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q384-R384","v":-438.46},{"$f":"IF(AND(Q384=0,R384=0),\"\",IF(OR(Q384=0,R384=0),100%,(+S384/R384)))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V384-W384","v":-617.36000000000013},{"$f":"IF(AND(V384=0,W384=0),\"\",IF(OR(V384=0,W384=0),100%,(+X384/W384)))","v":-1.6767429859583369}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,952.14,422.33,{"$f":"+F385-G385","v":529.80999999999995},{"$f":"IF(AND(F385=0,G385=0),\"\",IF(OR(F385=0,G385=0),100%,(+H385/G385)))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K385-L385","v":14081.63},{"$f":"IF(AND(K385=0,L385=0),\"\",IF(OR(K385=0,L385=0),100%,(+M385/L385)))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q385-R385","v":1171.56},{"$f":"IF(AND(Q385=0,R385=0),\"\",IF(OR(Q385=0,R385=0),100%,(+S385/R385)))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V385-W385","v":13835.660000000002},{"$f":"IF(AND(V385=0,W385=0),\"\",IF(OR(V385=0,W385=0),100%,(+X385/W385)))","v":4.3725065102520668}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N568-574",52,"TOTAL Transmission Maintenance Expenses (Lines 41-51)","m",null,196073.51000000004,393624.58000000007,{"$f":"+F386-G386","v":-197551.07000000004},{"$f":"IF(AND(F386=0,G386=0),\"\",IF(OR(F386=0,G386=0),100%,(+H386/G386)))","v":-0.50187686449865498},null,6066300.7620000001,5545658.2100000009,{"$f":"+K386-L386","v":520642.55199999921},{"$f":"IF(AND(K386=0,L386=0),\"\",IF(OR(K386=0,L386=0),100%,(+M386/L386)))","v":9.3882913855233632E-2},null,null,1829666.1320000002,1752272.96,{"$f":"+Q386-R386","v":77393.172000000253},{"$f":"IF(AND(Q386=0,R386=0),\"\",IF(OR(Q386=0,R386=0),100%,(+S386/R386)))","v":4.4167303705925046E-2},null,6284827.7420000006,6607697.4300000006,{"$f":"+V386-W386","v":-322869.68800000008},{"$f":"IF(AND(V386=0,W386=0),\"\",IF(OR(V386=0,W386=0),100%,(+X386/W386)))","v":-4.8862662284462385E-2}]
["%,V5600000","5600000","Oper Supervision & Engineering",null,null,201931.02000000002,147084.64000000001,{"$f":"+F387-G387","v":54846.380000000005},{"$f":"IF(AND(F387=0,G387=0),\"\",IF(OR(F387=0,G387=0),100%,(+H387/G387)))","v":0.37288992242833785},null,1995612.31,1843458.1,{"$f":"+K387-L387","v":152154.20999999996},{"$f":"IF(AND(K387=0,L387=0),\"\",IF(OR(K387=0,L387=0),100%,(+M387/L387)))","v":8.253738449493371E-2},null,null,618167.07000000007,574178.79,{"$f":"+Q387-R387","v":43988.280000000028},{"$f":"IF(AND(Q387=0,R387=0),\"\",IF(OR(Q387=0,R387=0),100%,(+S387/R387)))","v":7.6610771359213778E-2},null,2216926.34,2142165.5300000003,{"$f":"+V387-W387","v":74760.80999999959},{"$f":"IF(AND(V387=0,W387=0),\"\",IF(OR(V387=0,W387=0),100%,(+X387/W387)))","v":3.4899641952505688E-2}]
["%,V5612000","5612000","Load Dispatch-Mntr&Op TransSys",null,null,63095.82,32035.74,{"$f":"+F388-G388","v":31060.079999999998},{"$f":"IF(AND(F388=0,G388=0),\"\",IF(OR(F388=0,G388=0),100%,(+H388/G388)))","v":0.9695446398303893},null,558261.01,325103.88,{"$f":"+K388-L388","v":233157.13},{"$f":"IF(AND(K388=0,L388=0),\"\",IF(OR(K388=0,L388=0),100%,(+M388/L388)))","v":0.71717732190707784},null,null,179326.78,102059.17,{"$f":"+Q388-R388","v":77267.61},{"$f":"IF(AND(Q388=0,R388=0),\"\",IF(OR(Q388=0,R388=0),100%,(+S388/R388)))","v":0.75708640389687676},null,619242.38,366845.01,{"$f":"+V388-W388","v":252397.37},{"$f":"IF(AND(V388=0,W388=0),\"\",IF(OR(V388=0,W388=0),100%,(+X388/W388)))","v":0.6880218160797662}]
["%,V5613000","5613000","Load Dispatch-Trans Srvc&Sched",null,null,-105.54,0,{"$f":"+F389-G389","v":-105.54},{"$f":"IF(AND(F389=0,G389=0),\"\",IF(OR(F389=0,G389=0),100%,(+H389/G389)))","v":1},null,141.44,0,{"$f":"+K389-L389","v":141.44},{"$f":"IF(AND(K389=0,L389=0),\"\",IF(OR(K389=0,L389=0),100%,(+M389/L389)))","v":1},null,null,36.75,0,{"$f":"+Q389-R389","v":36.75},{"$f":"IF(AND(Q389=0,R389=0),\"\",IF(OR(Q389=0,R389=0),100%,(+S389/R389)))","v":1},null,271.49,0,{"$f":"+V389-W389","v":271.49},{"$f":"IF(AND(V389=0,W389=0),\"\",IF(OR(V389=0,W389=0),100%,(+X389/W389)))","v":1}]
["%,V5614000","5614000","PJM Admin-SSC&DS-OSS",null,null,9864.81,4624.46,{"$f":"+F390-G390","v":5240.3499999999995},{"$f":"IF(AND(F390=0,G390=0),\"\",IF(OR(F390=0,G390=0),100%,(+H390/G390)))","v":1.1331809551817942},null,80783.650000000009,62968.959999999999,{"$f":"+K390-L390","v":17814.69000000001},{"$f":"IF(AND(K390=0,L390=0),\"\",IF(OR(K390=0,L390=0),100%,(+M390/L390)))","v":0.28291224755816213},null,null,27956.170000000002,16973.48,{"$f":"+Q390-R390","v":10982.690000000002},{"$f":"IF(AND(Q390=0,R390=0),\"\",IF(OR(Q390=0,R390=0),100%,(+S390/R390)))","v":0.64704998621378773},null,95075.19,71107.81,{"$f":"+V390-W390","v":23967.380000000005},{"$f":"IF(AND(V390=0,W390=0),\"\",IF(OR(V390=0,W390=0),100%,(+X390/W390)))","v":0.33705692806458259}]
["%,V5614001","5614001","PJM Admin-SSC&DS-Internal",null,null,86514.87,105296.06,{"$f":"+F391-G391","v":-18781.190000000002},{"$f":"IF(AND(F391=0,G391=0),\"\",IF(OR(F391=0,G391=0),100%,(+H391/G391)))","v":-0.1783655532790116},null,1080768.29,1087969.74,{"$f":"+K391-L391","v":-7201.4499999999534},{"$f":"IF(AND(K391=0,L391=0),\"\",IF(OR(K391=0,L391=0),100%,(+M391/L391)))","v":-6.6191638749069932E-3},null,null,274396.72000000003,291040.96000000002,{"$f":"+Q391-R391","v":-16644.239999999991},{"$f":"IF(AND(Q391=0,R391=0),\"\",IF(OR(Q391=0,R391=0),100%,(+S391/R391)))","v":-5.7188651384327445E-2},null,1308900.4100000001,1278642.8500000001,{"$f":"+V391-W391","v":30257.560000000056},{"$f":"IF(AND(V391=0,W391=0),\"\",IF(OR(V391=0,W391=0),100%,(+X391/W391)))","v":2.3663808857962217E-2}]
["%,V5614008","5614008","PJM Admin Defaults OSS",null,null,0,0,{"$f":"+F392-G392","v":0},{"$f":"IF(AND(F392=0,G392=0),\"\",IF(OR(F392=0,G392=0),100%,(+H392/G392)))","v":""},null,0,0,{"$f":"+K392-L392","v":0},{"$f":"IF(AND(K392=0,L392=0),\"\",IF(OR(K392=0,L392=0),100%,(+M392/L392)))","v":""},null,null,0,0,{"$f":"+Q392-R392","v":0},{"$f":"IF(AND(Q392=0,R392=0),\"\",IF(OR(Q392=0,R392=0),100%,(+S392/R392)))","v":""},null,0,4112.75,{"$f":"+V392-W392","v":-4112.75},{"$f":"IF(AND(V392=0,W392=0),\"\",IF(OR(V392=0,W392=0),100%,(+X392/W392)))","v":1}]
["%,V5614009","5614009","GreenHat Settlement",null,null,0,0,{"$f":"+F393-G393","v":0},{"$f":"IF(AND(F393=0,G393=0),\"\",IF(OR(F393=0,G393=0),100%,(+H393/G393)))","v":""},null,0,3534.9700000000003,{"$f":"+K393-L393","v":-3534.9700000000003},{"$f":"IF(AND(K393=0,L393=0),\"\",IF(OR(K393=0,L393=0),100%,(+M393/L393)))","v":1},null,null,0,0,{"$f":"+Q393-R393","v":0},{"$f":"IF(AND(Q393=0,R393=0),\"\",IF(OR(Q393=0,R393=0),100%,(+S393/R393)))","v":""},null,0,20393.730000000003,{"$f":"+V393-W393","v":-20393.730000000003},{"$f":"IF(AND(V393=0,W393=0),\"\",IF(OR(V393=0,W393=0),100%,(+X393/W393)))","v":1}]
["%,V5615000","5615000","Reliability,Plng&Stds Develop",null,null,20632.64,13046.32,{"$f":"+F394-G394","v":7586.32},{"$f":"IF(AND(F394=0,G394=0),\"\",IF(OR(F394=0,G394=0),100%,(+H394/G394)))","v":0.58149117912177528},null,81074.11,65882.53,{"$f":"+K394-L394","v":15191.580000000002},{"$f":"IF(AND(K394=0,L394=0),\"\",IF(OR(K394=0,L394=0),100%,(+M394/L394)))","v":0.23058586244335186},null,null,26726.47,26161.09,{"$f":"+Q394-R394","v":565.38000000000102},{"$f":"IF(AND(Q394=0,R394=0),\"\",IF(OR(Q394=0,R394=0),100%,(+S394/R394)))","v":2.1611484842565851E-2},null,93272.9,75234.850000000006,{"$f":"+V394-W394","v":18038.049999999988},{"$f":"IF(AND(V394=0,W394=0),\"\",IF(OR(V394=0,W394=0),100%,(+X394/W394)))","v":0.23975657557634511}]
["%,V5618000","5618000","PJM Admin-RP&SDS-OSS",null,null,2987.9700000000003,1328.13,{"$f":"+F395-G395","v":1659.8400000000001},{"$f":"IF(AND(F395=0,G395=0),\"\",IF(OR(F395=0,G395=0),100%,(+H395/G395)))","v":1.249757177384744},null,24774.68,20310.580000000002,{"$f":"+K395-L395","v":4464.0999999999985},{"$f":"IF(AND(K395=0,L395=0),\"\",IF(OR(K395=0,L395=0),100%,(+M395/L395)))","v":0.21979185232524123},null,null,10992.81,5610.09,{"$f":"+Q395-R395","v":5382.7199999999993},{"$f":"IF(AND(Q395=0,R395=0),\"\",IF(OR(Q395=0,R395=0),100%,(+S395/R395)))","v":0.95947123842932991},null,28792.27,22297.58,{"$f":"+V395-W395","v":6494.6899999999987},{"$f":"IF(AND(V395=0,W395=0),\"\",IF(OR(V395=0,W395=0),100%,(+X395/W395)))","v":0.29127331306805482}]
["%,V5618001","5618001","PJM Admin-RP&SDS- Internal",null,null,26155.4,30039.13,{"$f":"+F396-G396","v":-3883.7299999999996},{"$f":"IF(AND(F396=0,G396=0),\"\",IF(OR(F396=0,G396=0),100%,(+H396/G396)))","v":-0.12928903067432376},null,321101.45,364193.48,{"$f":"+K396-L396","v":-43092.02999999997},{"$f":"IF(AND(K396=0,L396=0),\"\",IF(OR(K396=0,L396=0),100%,(+M396/L396)))","v":-0.11832180521188894},null,null,105461.87,94224.98,{"$f":"+Q396-R396","v":11236.89},{"$f":"IF(AND(Q396=0,R396=0),\"\",IF(OR(Q396=0,R396=0),100%,(+S396/R396)))","v":0.11925595526791304},null,384790.42000000004,438370.02999999997,{"$f":"+V396-W396","v":-53579.609999999928},{"$f":"IF(AND(V396=0,W396=0),\"\",IF(OR(V396=0,W396=0),100%,(+X396/W396)))","v":-0.12222461923320792}]
["%,V5620001","5620001","Station Expenses - Nonassoc",null,null,29046.670000000002,861.30000000000007,{"$f":"+F397-G397","v":28185.370000000003},{"$f":"IF(AND(F397=0,G397=0),\"\",IF(OR(F397=0,G397=0),100%,(+H397/G397)))","v":32.72421920352955},null,262126.43,174657.52,{"$f":"+K397-L397","v":87468.91},{"$f":"IF(AND(K397=0,L397=0),\"\",IF(OR(K397=0,L397=0),100%,(+M397/L397)))","v":0.50080242751643333},null,null,72702.98,45839.520000000004,{"$f":"+Q397-R397","v":26863.459999999992},{"$f":"IF(AND(Q397=0,R397=0),\"\",IF(OR(Q397=0,R397=0),100%,(+S397/R397)))","v":0.58603275077924},null,290965.52999999997,205348.43,{"$f":"+V397-W397","v":85617.099999999977},{"$f":"IF(AND(V397=0,W397=0),\"\",IF(OR(V397=0,W397=0),100%,(+X397/W397)))","v":0.41693574185105764}]
["%,V5630000","5630000","Overhead Line Expenses",null,null,881.04,-2652.06,{"$f":"+F398-G398","v":3533.1},{"$f":"IF(AND(F398=0,G398=0),\"\",IF(OR(F398=0,G398=0),100%,(+H398/G398)))","v":-1.3322096785140607},null,19070.91,25779.43,{"$f":"+K398-L398","v":-6708.52},{"$f":"IF(AND(K398=0,L398=0),\"\",IF(OR(K398=0,L398=0),100%,(+M398/L398)))","v":-0.26022763109967911},null,null,6019.83,11533.89,{"$f":"+Q398-R398","v":-5514.0599999999995},{"$f":"IF(AND(Q398=0,R398=0),\"\",IF(OR(Q398=0,R398=0),100%,(+S398/R398)))","v":-0.47807461316173466},null,20474.62,27643.010000000002,{"$f":"+V398-W398","v":-7168.3900000000031},{"$f":"IF(AND(V398=0,W398=0),\"\",IF(OR(V398=0,W398=0),100%,(+X398/W398)))","v":-0.25932016810036251}]
["%,V5640000","5640000","Underground Line Expenses",null,null,0,0,{"$f":"+F399-G399","v":0},{"$f":"IF(AND(F399=0,G399=0),\"\",IF(OR(F399=0,G399=0),100%,(+H399/G399)))","v":""},null,0,15.85,{"$f":"+K399-L399","v":-15.85},{"$f":"IF(AND(K399=0,L399=0),\"\",IF(OR(K399=0,L399=0),100%,(+M399/L399)))","v":1},null,null,0,0,{"$f":"+Q399-R399","v":0},{"$f":"IF(AND(Q399=0,R399=0),\"\",IF(OR(Q399=0,R399=0),100%,(+S399/R399)))","v":""},null,0,15.85,{"$f":"+V399-W399","v":-15.85},{"$f":"IF(AND(V399=0,W399=0),\"\",IF(OR(V399=0,W399=0),100%,(+X399/W399)))","v":1}]
["%,V5650002","5650002","Transmssn Elec by Others-NAC",null,null,6253.5,6175.5,{"$f":"+F400-G400","v":78},{"$f":"IF(AND(F400=0,G400=0),\"\",IF(OR(F400=0,G400=0),100%,(+H400/G400)))","v":1.2630556230264756E-2},null,83793,77710.5,{"$f":"+K400-L400","v":6082.5},{"$f":"IF(AND(K400=0,L400=0),\"\",IF(OR(K400=0,L400=0),100%,(+M400/L400)))","v":7.8271276082382685E-2},null,null,21783,21390,{"$f":"+Q400-R400","v":393},{"$f":"IF(AND(Q400=0,R400=0),\"\",IF(OR(Q400=0,R400=0),100%,(+S400/R400)))","v":1.8373071528751752E-2},null,99372,97296,{"$f":"+V400-W400","v":2076},{"$f":"IF(AND(V400=0,W400=0),\"\",IF(OR(V400=0,W400=0),100%,(+X400/W400)))","v":2.1336951159348791E-2}]
["%,V5650007","5650007","Tran Elec by Oth-Aff-Trn Price",null,null,0,0,{"$f":"+F401-G401","v":0},{"$f":"IF(AND(F401=0,G401=0),\"\",IF(OR(F401=0,G401=0),100%,(+H401/G401)))","v":""},null,0,0,{"$f":"+K401-L401","v":0},{"$f":"IF(AND(K401=0,L401=0),\"\",IF(OR(K401=0,L401=0),100%,(+M401/L401)))","v":""},null,null,0,0,{"$f":"+Q401-R401","v":0},{"$f":"IF(AND(Q401=0,R401=0),\"\",IF(OR(Q401=0,R401=0),100%,(+S401/R401)))","v":""},null,0,0,{"$f":"+V401-W401","v":0},{"$f":"IF(AND(V401=0,W401=0),\"\",IF(OR(V401=0,W401=0),100%,(+X401/W401)))","v":""}]
["%,V5650012","5650012","PJM Trans Enhancement Charge",null,null,172514.55000000002,170512.23,{"$f":"+F402-G402","v":2002.320000000007},{"$f":"IF(AND(F402=0,G402=0),\"\",IF(OR(F402=0,G402=0),100%,(+H402/G402)))","v":1.1742969991067543E-2},null,1722531.26,1720423.58,{"$f":"+K402-L402","v":2107.6799999999348},{"$f":"IF(AND(K402=0,L402=0),\"\",IF(OR(K402=0,L402=0),100%,(+M402/L402)))","v":1.2250936481583998E-3},null,null,513456.93,511624.59,{"$f":"+Q402-R402","v":1832.3399999999674},{"$f":"IF(AND(Q402=0,R402=0),\"\",IF(OR(Q402=0,R402=0),100%,(+S402/R402)))","v":3.5814150371466067E-3},null,2063636.62,1977924.96,{"$f":"+V402-W402","v":85711.660000000149},{"$f":"IF(AND(V402=0,W402=0),\"\",IF(OR(V402=0,W402=0),100%,(+X402/W402)))","v":4.3334131341362998E-2}]
["%,V5650015","5650015","PJM TO Serv Exp - Aff",null,null,11322.4,12289.300000000001,{"$f":"+F403-G403","v":-966.90000000000146},{"$f":"IF(AND(F403=0,G403=0),\"\",IF(OR(F403=0,G403=0),100%,(+H403/G403)))","v":-7.8678199734728699E-2},null,136845.85,137745.76,{"$f":"+K403-L403","v":-899.91000000000349},{"$f":"IF(AND(K403=0,L403=0),\"\",IF(OR(K403=0,L403=0),100%,(+M403/L403)))","v":-6.5331230522086741E-3},null,null,36606.129999999997,39022.200000000004,{"$f":"+Q403-R403","v":-2416.070000000007},{"$f":"IF(AND(Q403=0,R403=0),\"\",IF(OR(Q403=0,R403=0),100%,(+S403/R403)))","v":-6.1915268744458456E-2},null,165147.12,129229.73000000001,{"$f":"+V403-W403","v":35917.389999999985},{"$f":"IF(AND(V403=0,W403=0),\"\",IF(OR(V403=0,W403=0),100%,(+X403/W403)))","v":0.27793441957976683}]
["%,V5650016","5650016","PJM NITS Expense - Affiliated",null,null,6501533.21,6323263.1100000003,{"$f":"+F404-G404","v":178270.09999999963},{"$f":"IF(AND(F404=0,G404=0),\"\",IF(OR(F404=0,G404=0),100%,(+H404/G404)))","v":2.8192737973859135E-2},null,63751108.869999997,62208002.609999999,{"$f":"+K404-L404","v":1543106.2599999979},{"$f":"IF(AND(K404=0,L404=0),\"\",IF(OR(K404=0,L404=0),100%,(+M404/L404)))","v":2.4805590844544204E-2},null,null,19293895.760000002,18764863.629999999,{"$f":"+Q404-R404","v":529032.13000000268},{"$f":"IF(AND(Q404=0,R404=0),\"\",IF(OR(Q404=0,R404=0),100%,(+S404/R404)))","v":2.8192697822446298E-2},null,76192709.390000001,73944223.549999997,{"$f":"+V404-W404","v":2248485.8400000036},{"$f":"IF(AND(V404=0,W404=0),\"\",IF(OR(V404=0,W404=0),100%,(+X404/W404)))","v":3.0407863279267658E-2}]
["%,V5650019","5650019","Affil PJM Trans Enhncement Exp",null,null,398850.65,458249.14,{"$f":"+F405-G405","v":-59398.489999999991},{"$f":"IF(AND(F405=0,G405=0),\"\",IF(OR(F405=0,G405=0),100%,(+H405/G405)))","v":-0.1296205160363203},null,3988506.5,4582491.16,{"$f":"+K405-L405","v":-593984.66000000015},{"$f":"IF(AND(K405=0,L405=0),\"\",IF(OR(K405=0,L405=0),100%,(+M405/L405)))","v":-0.12962047045170952},null,null,1196551.95,1374747.35,{"$f":"+Q405-R405","v":-178195.40000000014},{"$f":"IF(AND(Q405=0,R405=0),\"\",IF(OR(Q405=0,R405=0),100%,(+S405/R405)))","v":-0.12962047171794885},null,4905004.7300000004,5487813.3600000003,{"$f":"+V405-W405","v":-582808.62999999989},{"$f":"IF(AND(V405=0,W405=0),\"\",IF(OR(V405=0,W405=0),100%,(+X405/W405)))","v":-0.10620051954536586}]
["%,V5650020","5650020","PROVISION RTO Affl Tran Expnse",null,null,240243,-150865,{"$f":"+F406-G406","v":391108},{"$f":"IF(AND(F406=0,G406=0),\"\",IF(OR(F406=0,G406=0),100%,(+H406/G406)))","v":-2.5924369469393165},null,8536005,-3511573,{"$f":"+K406-L406","v":12047578},{"$f":"IF(AND(K406=0,L406=0),\"\",IF(OR(K406=0,L406=0),100%,(+M406/L406)))","v":-3.4308208885305818},null,null,782198,-446475,{"$f":"+Q406-R406","v":1228673},{"$f":"IF(AND(Q406=0,R406=0),\"\",IF(OR(Q406=0,R406=0),100%,(+S406/R406)))","v":-2.7519413181029173},null,7224148,-13507156,{"$f":"+V406-W406","v":20731304},{"$f":"IF(AND(V406=0,W406=0),\"\",IF(OR(V406=0,W406=0),100%,(+X406/W406)))","v":-1.5348385700142946}]
["%,V5650021","5650021","PJM NITS Expense - Non-Affilia",null,null,91200.320000000007,72347.680000000008,{"$f":"+F407-G407","v":18852.64},{"$f":"IF(AND(F407=0,G407=0),\"\",IF(OR(F407=0,G407=0),100%,(+H407/G407)))","v":0.26058389156362716},null,923402.52,722600.65,{"$f":"+K407-L407","v":200801.87},{"$f":"IF(AND(K407=0,L407=0),\"\",IF(OR(K407=0,L407=0),100%,(+M407/L407)))","v":0.27788775169244589},null,null,273101.02,217023.19,{"$f":"+Q407-R407","v":56077.830000000016},{"$f":"IF(AND(Q407=0,R407=0),\"\",IF(OR(Q407=0,R407=0),100%,(+S407/R407)))","v":0.25839556593007418},null,1074600.3900000001,843763.43,{"$f":"+V407-W407","v":230836.96000000008},{"$f":"IF(AND(V407=0,W407=0),\"\",IF(OR(V407=0,W407=0),100%,(+X407/W407)))","v":0.27358019059915889}]
["%,V5650023","5650023","Amort of PROVISION RTO Expense",null,null,586515,4567.51,{"$f":"+F408-G408","v":581947.49},{"$f":"IF(AND(F408=0,G408=0),\"\",IF(OR(F408=0,G408=0),100%,(+H408/G408)))","v":127.41022789222136},null,7109772,45675.1,{"$f":"+K408-L408","v":7064096.9000000004},{"$f":"IF(AND(K408=0,L408=0),\"\",IF(OR(K408=0,L408=0),100%,(+M408/L408)))","v":154.6596920422725},null,null,1759545,13702.53,{"$f":"+Q408-R408","v":1745842.47},{"$f":"IF(AND(Q408=0,R408=0),\"\",IF(OR(Q408=0,R408=0),100%,(+S408/R408)))","v":127.41022789222136},null,7118905.0199999996,-722656.60000000009,{"$f":"+V408-W408","v":7841561.6199999992},{"$f":"IF(AND(V408=0,W408=0),\"\",IF(OR(V408=0,W408=0),100%,(+X408/W408)))","v":-10.851020553884096}]
["%,V5650062","5650062","Deferral of Provision RTO Exp",null,null,0,0,{"$f":"+F409-G409","v":0},{"$f":"IF(AND(F409=0,G409=0),\"\",IF(OR(F409=0,G409=0),100%,(+H409/G409)))","v":""},null,-15726307,0,{"$f":"+K409-L409","v":-15726307},{"$f":"IF(AND(K409=0,L409=0),\"\",IF(OR(K409=0,L409=0),100%,(+M409/L409)))","v":1},null,null,-15726307,0,{"$f":"+Q409-R409","v":-15726307},{"$f":"IF(AND(Q409=0,R409=0),\"\",IF(OR(Q409=0,R409=0),100%,(+S409/R409)))","v":1},null,-15726307,0,{"$f":"+V409-W409","v":-15726307},{"$f":"IF(AND(V409=0,W409=0),\"\",IF(OR(V409=0,W409=0),100%,(+X409/W409)))","v":1}]
["%,V5660000","5660000","Misc Transmission Expenses",null,null,93127.41,65165.32,{"$f":"+F410-G410","v":27962.090000000004},{"$f":"IF(AND(F410=0,G410=0),\"\",IF(OR(F410=0,G410=0),100%,(+H410/G410)))","v":0.42909464727557545},null,774800.92,1035582.87,{"$f":"+K410-L410","v":-260781.94999999995},{"$f":"IF(AND(K410=0,L410=0),\"\",IF(OR(K410=0,L410=0),100%,(+M410/L410)))","v":-0.25182142110944722},null,null,285104.05,185078.32,{"$f":"+Q410-R410","v":100025.72999999998},{"$f":"IF(AND(Q410=0,R410=0),\"\",IF(OR(Q410=0,R410=0),100%,(+S410/R410)))","v":0.5404508210361969},null,934272.35000000009,1041591.82,{"$f":"+V410-W410","v":-107319.46999999986},{"$f":"IF(AND(V410=0,W410=0),\"\",IF(OR(V410=0,W410=0),100%,(+X410/W410)))","v":-0.10303409448818431}]
["%,V5660009","5660009","PJM OATT LSE Over-Under Adjust",null,null,0,0,{"$f":"+F411-G411","v":0},{"$f":"IF(AND(F411=0,G411=0),\"\",IF(OR(F411=0,G411=0),100%,(+H411/G411)))","v":""},null,0,1248885.1499999999,{"$f":"+K411-L411","v":-1248885.1499999999},{"$f":"IF(AND(K411=0,L411=0),\"\",IF(OR(K411=0,L411=0),100%,(+M411/L411)))","v":1},null,null,0,0,{"$f":"+Q411-R411","v":0},{"$f":"IF(AND(Q411=0,R411=0),\"\",IF(OR(Q411=0,R411=0),100%,(+S411/R411)))","v":""},null,0,493607.84999999986,{"$f":"+V411-W411","v":-493607.84999999986},{"$f":"IF(AND(V411=0,W411=0),\"\",IF(OR(V411=0,W411=0),100%,(+X411/W411)))","v":1}]
["%,V5660011","5660011","Misc Transm Exp - Affiliate",null,null,264.04000000000002,258.13,{"$f":"+F412-G412","v":5.910000000000025},{"$f":"IF(AND(F412=0,G412=0),\"\",IF(OR(F412=0,G412=0),100%,(+H412/G412)))","v":2.2895440282028532E-2},null,2844.43,2875.28,{"$f":"+K412-L412","v":-30.850000000000364},{"$f":"IF(AND(K412=0,L412=0),\"\",IF(OR(K412=0,L412=0),100%,(+M412/L412)))","v":-1.0729389833338097E-2},null,null,772.41,765.88,{"$f":"+Q412-R412","v":6.5299999999999727},{"$f":"IF(AND(Q412=0,R412=0),\"\",IF(OR(Q412=0,R412=0),100%,(+S412/R412)))","v":8.5261398652530067E-3},null,3505.8599999999997,3569.3500000000004,{"$f":"+V412-W412","v":-63.490000000000691},{"$f":"IF(AND(V412=0,W412=0),\"\",IF(OR(V412=0,W412=0),100%,(+X412/W412)))","v":-1.7787552355471074E-2}]
["%,V5670001","5670001","Rents - Nonassociated",null,null,0,0,{"$f":"+F413-G413","v":0},{"$f":"IF(AND(F413=0,G413=0),\"\",IF(OR(F413=0,G413=0),100%,(+H413/G413)))","v":""},null,1880.19,0,{"$f":"+K413-L413","v":1880.19},{"$f":"IF(AND(K413=0,L413=0),\"\",IF(OR(K413=0,L413=0),100%,(+M413/L413)))","v":1},null,null,1630.19,0,{"$f":"+Q413-R413","v":1630.19},{"$f":"IF(AND(Q413=0,R413=0),\"\",IF(OR(Q413=0,R413=0),100%,(+S413/R413)))","v":1},null,1880.19,0,{"$f":"+V413-W413","v":1880.19},{"$f":"IF(AND(V413=0,W413=0),\"\",IF(OR(V413=0,W413=0),100%,(+X413/W413)))","v":1}]
["%,V5670002","5670002","Rents - Associated",null,null,0,0,{"$f":"+F414-G414","v":0},{"$f":"IF(AND(F414=0,G414=0),\"\",IF(OR(F414=0,G414=0),100%,(+H414/G414)))","v":""},null,0,0,{"$f":"+K414-L414","v":0},{"$f":"IF(AND(K414=0,L414=0),\"\",IF(OR(K414=0,L414=0),100%,(+M414/L414)))","v":""},null,null,0,0,{"$f":"+Q414-R414","v":0},{"$f":"IF(AND(Q414=0,R414=0),\"\",IF(OR(Q414=0,R414=0),100%,(+S414/R414)))","v":""},null,0,0,{"$f":"+V414-W414","v":0},{"$f":"IF(AND(V414=0,W414=0),\"\",IF(OR(V414=0,W414=0),100%,(+X414/W414)))","v":""}]
["%,V5680000","5680000","Maint Supv & Engineering",null,null,239.13,1004.15,{"$f":"+F415-G415","v":-765.02},{"$f":"IF(AND(F415=0,G415=0),\"\",IF(OR(F415=0,G415=0),100%,(+H415/G415)))","v":-0.76185828810436684},null,3732.98,20703.53,{"$f":"+K415-L415","v":-16970.55},{"$f":"IF(AND(K415=0,L415=0),\"\",IF(OR(K415=0,L415=0),100%,(+M415/L415)))","v":-0.81969354984391551},null,null,256.56,2746.5,{"$f":"+Q415-R415","v":-2489.94},{"$f":"IF(AND(Q415=0,R415=0),\"\",IF(OR(Q415=0,R415=0),100%,(+S415/R415)))","v":-0.906586564718733},null,5253.1900000000005,21946.37,{"$f":"+V415-W415","v":-16693.18},{"$f":"IF(AND(V415=0,W415=0),\"\",IF(OR(V415=0,W415=0),100%,(+X415/W415)))","v":-0.76063513009212913}]
["%,V5690000","5690000","Maintenance of Structures",null,null,1052.4000000000001,8.11,{"$f":"+F416-G416","v":1044.2900000000002},{"$f":"IF(AND(F416=0,G416=0),\"\",IF(OR(F416=0,G416=0),100%,(+H416/G416)))","v":128.76572133168929},null,29937.09,32354.68,{"$f":"+K416-L416","v":-2417.59},{"$f":"IF(AND(K416=0,L416=0),\"\",IF(OR(K416=0,L416=0),100%,(+M416/L416)))","v":-7.4721493150295415E-2},null,null,7256.42,2331.9,{"$f":"+Q416-R416","v":4924.5200000000004},{"$f":"IF(AND(Q416=0,R416=0),\"\",IF(OR(Q416=0,R416=0),100%,(+S416/R416)))","v":2.1118058235773405},null,29868.63,34877.29,{"$f":"+V416-W416","v":-5008.66},{"$f":"IF(AND(V416=0,W416=0),\"\",IF(OR(V416=0,W416=0),100%,(+X416/W416)))","v":-0.14360806129145928}]
["%,V5691000","5691000","Maint of Computer Hardware",null,null,-15.84,1135.9100000000001,{"$f":"+F417-G417","v":-1151.75},{"$f":"IF(AND(F417=0,G417=0),\"\",IF(OR(F417=0,G417=0),100%,(+H417/G417)))","v":-1.013944766750887},null,1815.68,6523.99,{"$f":"+K417-L417","v":-4708.3099999999995},{"$f":"IF(AND(K417=0,L417=0),\"\",IF(OR(K417=0,L417=0),100%,(+M417/L417)))","v":-0.72169178677465784},null,null,286.02,3119.36,{"$f":"+Q417-R417","v":-2833.34},{"$f":"IF(AND(Q417=0,R417=0),\"\",IF(OR(Q417=0,R417=0),100%,(+S417/R417)))","v":-0.90830811448502258},null,3192.28,7397.7199999999993,{"$f":"+V417-W417","v":-4205.4399999999987},{"$f":"IF(AND(V417=0,W417=0),\"\",IF(OR(V417=0,W417=0),100%,(+X417/W417)))","v":-0.56847785533921247}]
["%,V5692000","5692000","Maint of Computer Software",null,null,9343.16,23068.71,{"$f":"+F418-G418","v":-13725.55},{"$f":"IF(AND(F418=0,G418=0),\"\",IF(OR(F418=0,G418=0),100%,(+H418/G418)))","v":-0.59498558870435325},null,96462.74,184282.05000000002,{"$f":"+K418-L418","v":-87819.310000000012},{"$f":"IF(AND(K418=0,L418=0),\"\",IF(OR(K418=0,L418=0),100%,(+M418/L418)))","v":-0.476548367027608},null,null,26856.9,59263.33,{"$f":"+Q418-R418","v":-32406.43},{"$f":"IF(AND(Q418=0,R418=0),\"\",IF(OR(Q418=0,R418=0),100%,(+S418/R418)))","v":-0.5468209430688421},null,136106.76,215508.36000000002,{"$f":"+V418-W418","v":-79401.600000000006},{"$f":"IF(AND(V418=0,W418=0),\"\",IF(OR(V418=0,W418=0),100%,(+X418/W418)))","v":-0.36843860720762761}]
["%,V5693000","5693000","Maint of Communication Equip",null,null,-2668.87,1698.77,{"$f":"+F419-G419","v":-4367.6399999999994},{"$f":"IF(AND(F419=0,G419=0),\"\",IF(OR(F419=0,G419=0),100%,(+H419/G419)))","v":-2.5710602377013956},null,1513.1100000000001,10260.780000000001,{"$f":"+K419-L419","v":-8747.67},{"$f":"IF(AND(K419=0,L419=0),\"\",IF(OR(K419=0,L419=0),100%,(+M419/L419)))","v":-0.85253460263254832},null,null,-1152.95,3863.08,{"$f":"+Q419-R419","v":-5016.03},{"$f":"IF(AND(Q419=0,R419=0),\"\",IF(OR(Q419=0,R419=0),100%,(+S419/R419)))","v":-1.298453565548733},null,-1008.7399999999998,5675.5800000000008,{"$f":"+V419-W419","v":-6684.3200000000006},{"$f":"IF(AND(V419=0,W419=0),\"\",IF(OR(V419=0,W419=0),100%,(+X419/W419)))","v":-1.1777333770293079}]
["%,V5700000","5700000","Maint of Station Equipment",null,null,24610.99,34430.879999999997,{"$f":"+F420-G420","v":-9819.8899999999958},{"$f":"IF(AND(F420=0,G420=0),\"\",IF(OR(F420=0,G420=0),100%,(+H420/G420)))","v":-0.28520589656726741},null,528972.49,416989.83,{"$f":"+K420-L420","v":111982.65999999997},{"$f":"IF(AND(K420=0,L420=0),\"\",IF(OR(K420=0,L420=0),100%,(+M420/L420)))","v":0.26855009869185531},null,null,94164.14,64595.47,{"$f":"+Q420-R420","v":29568.67},{"$f":"IF(AND(Q420=0,R420=0),\"\",IF(OR(Q420=0,R420=0),100%,(+S420/R420)))","v":0.45775144913412658},null,573380.46,461583.78,{"$f":"+V420-W420","v":111796.67999999993},{"$f":"IF(AND(V420=0,W420=0),\"\",IF(OR(V420=0,W420=0),100%,(+X420/W420)))","v":0.24220235815045305}]
["%,V5710000","5710000","Maintenance of Overhead Lines",null,null,162553.51,331887.41000000003,{"$f":"+F421-G421","v":-169333.90000000002},{"$f":"IF(AND(F421=0,G421=0),\"\",IF(OR(F421=0,G421=0),100%,(+H421/G421)))","v":-0.51021489486449634},null,5387272.2520000003,4871464.97,{"$f":"+K421-L421","v":515807.28200000059},{"$f":"IF(AND(K421=0,L421=0),\"\",IF(OR(K421=0,L421=0),100%,(+M421/L421)))","v":0.10588340164129326},null,null,1699097.5220000001,1614184.9,{"$f":"+Q421-R421","v":84912.622000000207},{"$f":"IF(AND(Q421=0,R421=0),\"\",IF(OR(Q421=0,R421=0),100%,(+S421/R421)))","v":5.2604024483192853E-2},null,5521284.432,5857175.8999999994,{"$f":"+V421-W421","v":-335891.46799999941},{"$f":"IF(AND(V421=0,W421=0),\"\",IF(OR(V421=0,W421=0),100%,(+X421/W421)))","v":-5.7347000283873913E-2}]
["%,V5720000","5720000","Maint of Underground Lines",null,null,6.8900000000000006,-31.69,{"$f":"+F422-G422","v":38.58},{"$f":"IF(AND(F422=0,G422=0),\"\",IF(OR(F422=0,G422=0),100%,(+H422/G422)))","v":-1.2174187440833069},null,-18.150000000000002,547.44000000000005,{"$f":"+K422-L422","v":-565.59},{"$f":"IF(AND(K422=0,L422=0),\"\",IF(OR(K422=0,L422=0),100%,(+M422/L422)))","v":-1.0331543182814555},null,null,-77.08,361.38,{"$f":"+Q422-R422","v":-438.46},{"$f":"IF(AND(Q422=0,R422=0),\"\",IF(OR(Q422=0,R422=0),100%,(+S422/R422)))","v":-1.2132934860811333},null,-249.17000000000002,368.19000000000005,{"$f":"+V422-W422","v":-617.36000000000013},{"$f":"IF(AND(V422=0,W422=0),\"\",IF(OR(V422=0,W422=0),100%,(+X422/W422)))","v":-1.6767429859583369}]
["%,V5730000","5730000","Maint of Misc Trnsmssion Plt",null,null,952.14,422.33,{"$f":"+F423-G423","v":529.80999999999995},{"$f":"IF(AND(F423=0,G423=0),\"\",IF(OR(F423=0,G423=0),100%,(+H423/G423)))","v":1.2544929320673406},null,16612.57,2530.94,{"$f":"+K423-L423","v":14081.63},{"$f":"IF(AND(K423=0,L423=0),\"\",IF(OR(K423=0,L423=0),100%,(+M423/L423)))","v":5.5637944795214418},null,null,2978.6,1807.04,{"$f":"+Q423-R423","v":1171.56},{"$f":"IF(AND(Q423=0,R423=0),\"\",IF(OR(Q423=0,R423=0),100%,(+S423/R423)))","v":0.64833097219762703},null,16999.900000000001,3164.2400000000002,{"$f":"+V423-W423","v":13835.660000000002},{"$f":"IF(AND(V423=0,W423=0),\"\",IF(OR(V423=0,W423=0),100%,(+X423/W423)))","v":4.3725065102520668}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N560-573",53,"TOTAL Transmission Expenses (Lines 39 and 52)",null,null,8738902.2900000047,7687251.2199999997,{"$f":"+F424-G424","v":1051651.070000005},{"$f":"IF(AND(F424=0,G424=0),\"\",IF(OR(F424=0,G424=0),100%,(+H424/G424)))","v":0.13680456640520783},null,81795198.581999987,77789952.909999996,{"$f":"+K424-L424","v":4005245.6719999909},{"$f":"IF(AND(K424=0,L424=0),\"\",IF(OR(K424=0,L424=0),100%,(+M424/L424)))","v":5.1487955991359281E-2},null,null,11589791.022000004,23601637.619999994,{"$f":"+Q424-R424","v":-12011846.59799999},{"$f":"IF(AND(Q424=0,R424=0),\"\",IF(OR(Q424=0,R424=0),100%,(+S424/R424)))","v":-0.50894123498537103},null,95400413.961999997,81049082.310000002,{"$f":"+V424-W424","v":14351331.651999995},{"$f":"IF(AND(V424=0,W424=0),\"\",IF(OR(V424=0,W424=0),100%,(+X424/W424)))","v":0.17706963784128249}]
[null,54,"3. REGIONAL MARKET EXPENSES"]
[null,55,"Regional Market Operation Expenses"]
[null,56,"(575.1) Operation Supervision",null,null,null,null,{"$f":"+F427-G427","v":0},{"$f":"IF(AND(F427=0,G427=0),\"\",IF(OR(F427=0,G427=0),100%,(+H427/G427)))","v":""},null,null,null,{"$f":"+K427-L427","v":0},{"$f":"IF(AND(K427=0,L427=0),\"\",IF(OR(K427=0,L427=0),100%,(+M427/L427)))","v":""},null,null,null,null,{"$f":"+Q427-R427","v":0},{"$f":"IF(AND(Q427=0,R427=0),\"\",IF(OR(Q427=0,R427=0),100%,(+S427/R427)))","v":""},null,null,null,{"$f":"+V427-W427","v":0},{"$f":"IF(AND(V427=0,W427=0),\"\",IF(OR(V427=0,W427=0),100%,(+X427/W427)))","v":""}]
[null,57,"(575.2) Day-Ahead and Real-Time Market Facilitation",null,null,null,null,{"$f":"+F428-G428","v":0},{"$f":"IF(AND(F428=0,G428=0),\"\",IF(OR(F428=0,G428=0),100%,(+H428/G428)))","v":""},null,null,null,{"$f":"+K428-L428","v":0},{"$f":"IF(AND(K428=0,L428=0),\"\",IF(OR(K428=0,L428=0),100%,(+M428/L428)))","v":""},null,null,null,null,{"$f":"+Q428-R428","v":0},{"$f":"IF(AND(Q428=0,R428=0),\"\",IF(OR(Q428=0,R428=0),100%,(+S428/R428)))","v":""},null,null,null,{"$f":"+V428-W428","v":0},{"$f":"IF(AND(V428=0,W428=0),\"\",IF(OR(V428=0,W428=0),100%,(+X428/W428)))","v":""}]
[null,58,"(575.3) Transmission Rights Market Facilitation",null,null,null,null,{"$f":"+F429-G429","v":0},{"$f":"IF(AND(F429=0,G429=0),\"\",IF(OR(F429=0,G429=0),100%,(+H429/G429)))","v":""},null,null,null,{"$f":"+K429-L429","v":0},{"$f":"IF(AND(K429=0,L429=0),\"\",IF(OR(K429=0,L429=0),100%,(+M429/L429)))","v":""},null,null,null,null,{"$f":"+Q429-R429","v":0},{"$f":"IF(AND(Q429=0,R429=0),\"\",IF(OR(Q429=0,R429=0),100%,(+S429/R429)))","v":""},null,null,null,{"$f":"+V429-W429","v":0},{"$f":"IF(AND(V429=0,W429=0),\"\",IF(OR(V429=0,W429=0),100%,(+X429/W429)))","v":""}]
[null,59,"(575.4) Capacity Market Facilitation",null,null,null,null,{"$f":"+F430-G430","v":0},{"$f":"IF(AND(F430=0,G430=0),\"\",IF(OR(F430=0,G430=0),100%,(+H430/G430)))","v":""},null,null,null,{"$f":"+K430-L430","v":0},{"$f":"IF(AND(K430=0,L430=0),\"\",IF(OR(K430=0,L430=0),100%,(+M430/L430)))","v":""},null,null,null,null,{"$f":"+Q430-R430","v":0},{"$f":"IF(AND(Q430=0,R430=0),\"\",IF(OR(Q430=0,R430=0),100%,(+S430/R430)))","v":""},null,null,null,{"$f":"+V430-W430","v":0},{"$f":"IF(AND(V430=0,W430=0),\"\",IF(OR(V430=0,W430=0),100%,(+X430/W430)))","v":""}]
[null,60,"(575.5) Ancillary Services Market Function",null,null,null,null,{"$f":"+F431-G431","v":0},{"$f":"IF(AND(F431=0,G431=0),\"\",IF(OR(F431=0,G431=0),100%,(+H431/G431)))","v":""},null,null,null,{"$f":"+K431-L431","v":0},{"$f":"IF(AND(K431=0,L431=0),\"\",IF(OR(K431=0,L431=0),100%,(+M431/L431)))","v":""},null,null,null,null,{"$f":"+Q431-R431","v":0},{"$f":"IF(AND(Q431=0,R431=0),\"\",IF(OR(Q431=0,R431=0),100%,(+S431/R431)))","v":""},null,null,null,{"$f":"+V431-W431","v":0},{"$f":"IF(AND(V431=0,W431=0),\"\",IF(OR(V431=0,W431=0),100%,(+X431/W431)))","v":""}]
[null,61,"(575.6) Market Monitoring and Compliance",null,null,null,null,{"$f":"+F432-G432","v":0},{"$f":"IF(AND(F432=0,G432=0),\"\",IF(OR(F432=0,G432=0),100%,(+H432/G432)))","v":""},null,null,null,{"$f":"+K432-L432","v":0},{"$f":"IF(AND(K432=0,L432=0),\"\",IF(OR(K432=0,L432=0),100%,(+M432/L432)))","v":""},null,null,null,null,{"$f":"+Q432-R432","v":0},{"$f":"IF(AND(Q432=0,R432=0),\"\",IF(OR(Q432=0,R432=0),100%,(+S432/R432)))","v":""},null,null,null,{"$f":"+V432-W432","v":0},{"$f":"IF(AND(V432=0,W432=0),\"\",IF(OR(V432=0,W432=0),100%,(+X432/W432)))","v":""}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,7096.63,2931.51,{"$f":"+F433-G433","v":4165.12},{"$f":"IF(AND(F433=0,G433=0),\"\",IF(OR(F433=0,G433=0),100%,(+H433/G433)))","v":1.420810435577569},null,70024.59,60359.9,{"$f":"+K433-L433","v":9664.6899999999951},{"$f":"IF(AND(K433=0,L433=0),\"\",IF(OR(K433=0,L433=0),100%,(+M433/L433)))","v":0.1601177271665459},null,null,31307.760000000002,16412.88,{"$f":"+Q433-R433","v":14894.880000000001},{"$f":"IF(AND(Q433=0,R433=0),\"\",IF(OR(Q433=0,R433=0),100%,(+S433/R433)))","v":0.90751166157310603},null,81479.89,64838.41,{"$f":"+V433-W433","v":16641.479999999996},{"$f":"IF(AND(V433=0,W433=0),\"\",IF(OR(V433=0,W433=0),100%,(+X433/W433)))","v":0.25666082804929974}]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,77560.36,78792.97,{"$f":"+F434-G434","v":-1232.6100000000006},{"$f":"IF(AND(F434=0,G434=0),\"\",IF(OR(F434=0,G434=0),100%,(+H434/G434)))","v":-1.5643654503694943E-2},null,1064855.3999999999,1158817.01,{"$f":"+K434-L434","v":-93961.610000000102},{"$f":"IF(AND(K434=0,L434=0),\"\",IF(OR(K434=0,L434=0),100%,(+M434/L434)))","v":-8.1084079012613136E-2},null,null,344320.26,309176.47000000003,{"$f":"+Q434-R434","v":35143.789999999979},{"$f":"IF(AND(Q434=0,R434=0),\"\",IF(OR(Q434=0,R434=0),100%,(+S434/R434)))","v":0.11366903179921801},null,1277216.99,1268307.92,{"$f":"+V434-W434","v":8909.0700000000652},{"$f":"IF(AND(V434=0,W434=0),\"\",IF(OR(V434=0,W434=0),100%,(+X434/W434)))","v":7.0243746487052335E-3}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5757",62,"(575.7) Market Facilitation, Monitoring and Compliance Services",null,null,84656.99,81724.479999999996,{"$f":"+F435-G435","v":2932.5100000000093},{"$f":"IF(AND(F435=0,G435=0),\"\",IF(OR(F435=0,G435=0),100%,(+H435/G435)))","v":3.5882883561938965E-2},null,1134879.99,1219176.9099999999,{"$f":"+K435-L435","v":-84296.919999999925},{"$f":"IF(AND(K435=0,L435=0),\"\",IF(OR(K435=0,L435=0),100%,(+M435/L435)))","v":-6.9142484005869115E-2},null,null,375628.02,325589.35000000003,{"$f":"+Q435-R435","v":50038.669999999984},{"$f":"IF(AND(Q435=0,R435=0),\"\",IF(OR(Q435=0,R435=0),100%,(+S435/R435)))","v":0.15368644582508603},null,1358696.88,1333146.33,{"$f":"+V435-W435","v":25550.549999999814},{"$f":"IF(AND(V435=0,W435=0),\"\",IF(OR(V435=0,W435=0),100%,(+X435/W435)))","v":1.9165600523387265E-2}]
[null,null,"(575.8) Rents",null,null,null,null,{"$f":"+F436-G436","v":0},{"$f":"IF(AND(F436=0,G436=0),\"\",IF(OR(F436=0,G436=0),100%,(+H436/G436)))","v":""},null,null,null,{"$f":"+K436-L436","v":0},{"$f":"IF(AND(K436=0,L436=0),\"\",IF(OR(K436=0,L436=0),100%,(+M436/L436)))","v":""},null,null,null,null,{"$f":"+Q436-R436","v":0},{"$f":"IF(AND(Q436=0,R436=0),\"\",IF(OR(Q436=0,R436=0),100%,(+S436/R436)))","v":""},null,null,null,{"$f":"+V436-W436","v":0},{"$f":"IF(AND(V436=0,W436=0),\"\",IF(OR(V436=0,W436=0),100%,(+X436/W436)))","v":""}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,7096.63,2931.51,{"$f":"+F437-G437","v":4165.12},{"$f":"IF(AND(F437=0,G437=0),\"\",IF(OR(F437=0,G437=0),100%,(+H437/G437)))","v":1.420810435577569},null,70024.59,60359.9,{"$f":"+K437-L437","v":9664.6899999999951},{"$f":"IF(AND(K437=0,L437=0),\"\",IF(OR(K437=0,L437=0),100%,(+M437/L437)))","v":0.1601177271665459},null,null,31307.760000000002,16412.88,{"$f":"+Q437-R437","v":14894.880000000001},{"$f":"IF(AND(Q437=0,R437=0),\"\",IF(OR(Q437=0,R437=0),100%,(+S437/R437)))","v":0.90751166157310603},null,81479.89,64838.41,{"$f":"+V437-W437","v":16641.479999999996},{"$f":"IF(AND(V437=0,W437=0),\"\",IF(OR(V437=0,W437=0),100%,(+X437/W437)))","v":0.25666082804929974}]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,77560.36,78792.97,{"$f":"+F438-G438","v":-1232.6100000000006},{"$f":"IF(AND(F438=0,G438=0),\"\",IF(OR(F438=0,G438=0),100%,(+H438/G438)))","v":-1.5643654503694943E-2},null,1064855.3999999999,1158817.01,{"$f":"+K438-L438","v":-93961.610000000102},{"$f":"IF(AND(K438=0,L438=0),\"\",IF(OR(K438=0,L438=0),100%,(+M438/L438)))","v":-8.1084079012613136E-2},null,null,344320.26,309176.47000000003,{"$f":"+Q438-R438","v":35143.789999999979},{"$f":"IF(AND(Q438=0,R438=0),\"\",IF(OR(Q438=0,R438=0),100%,(+S438/R438)))","v":0.11366903179921801},null,1277216.99,1268307.92,{"$f":"+V438-W438","v":8909.0700000000652},{"$f":"IF(AND(V438=0,W438=0),\"\",IF(OR(V438=0,W438=0),100%,(+X438/W438)))","v":7.0243746487052335E-3}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575",63,"Regional Market Operation Expenses Lines 55-62)","o",null,84656.99,81724.479999999996,{"$f":"+F439-G439","v":2932.5100000000093},{"$f":"IF(AND(F439=0,G439=0),\"\",IF(OR(F439=0,G439=0),100%,(+H439/G439)))","v":3.5882883561938965E-2},null,1134879.99,1219176.9099999999,{"$f":"+K439-L439","v":-84296.919999999925},{"$f":"IF(AND(K439=0,L439=0),\"\",IF(OR(K439=0,L439=0),100%,(+M439/L439)))","v":-6.9142484005869115E-2},null,null,375628.02,325589.35000000003,{"$f":"+Q439-R439","v":50038.669999999984},{"$f":"IF(AND(Q439=0,R439=0),\"\",IF(OR(Q439=0,R439=0),100%,(+S439/R439)))","v":0.15368644582508603},null,1358696.88,1333146.33,{"$f":"+V439-W439","v":25550.549999999814},{"$f":"IF(AND(V439=0,W439=0),\"\",IF(OR(V439=0,W439=0),100%,(+X439/W439)))","v":1.9165600523387265E-2}]
[null,64,"Regional Market Maintenance Expenses"]
[null,65,"(576.1) Maintenance of Structures and Improvements",null,null,null,null,{"$f":"+F441-G441","v":0},{"$f":"IF(AND(F441=0,G441=0),\"\",IF(OR(F441=0,G441=0),100%,(+H441/G441)))","v":""},null,null,null,{"$f":"+K441-L441","v":0},{"$f":"IF(AND(K441=0,L441=0),\"\",IF(OR(K441=0,L441=0),100%,(+M441/L441)))","v":""},null,null,null,null,{"$f":"+Q441-R441","v":0},{"$f":"IF(AND(Q441=0,R441=0),\"\",IF(OR(Q441=0,R441=0),100%,(+S441/R441)))","v":""},null,null,null,{"$f":"+V441-W441","v":0},{"$f":"IF(AND(V441=0,W441=0),\"\",IF(OR(V441=0,W441=0),100%,(+X441/W441)))","v":""}]
[null,66,"(576.2) Maintenance of Computer Hardware",null,null,null,null,{"$f":"+F442-G442","v":0},{"$f":"IF(AND(F442=0,G442=0),\"\",IF(OR(F442=0,G442=0),100%,(+H442/G442)))","v":""},null,null,null,{"$f":"+K442-L442","v":0},{"$f":"IF(AND(K442=0,L442=0),\"\",IF(OR(K442=0,L442=0),100%,(+M442/L442)))","v":""},null,null,null,null,{"$f":"+Q442-R442","v":0},{"$f":"IF(AND(Q442=0,R442=0),\"\",IF(OR(Q442=0,R442=0),100%,(+S442/R442)))","v":""},null,null,null,{"$f":"+V442-W442","v":0},{"$f":"IF(AND(V442=0,W442=0),\"\",IF(OR(V442=0,W442=0),100%,(+X442/W442)))","v":""}]
[null,67,"(576.3) Maintenance of Computer Software",null,null,null,null,{"$f":"+F443-G443","v":0},{"$f":"IF(AND(F443=0,G443=0),\"\",IF(OR(F443=0,G443=0),100%,(+H443/G443)))","v":""},null,null,null,{"$f":"+K443-L443","v":0},{"$f":"IF(AND(K443=0,L443=0),\"\",IF(OR(K443=0,L443=0),100%,(+M443/L443)))","v":""},null,null,null,null,{"$f":"+Q443-R443","v":0},{"$f":"IF(AND(Q443=0,R443=0),\"\",IF(OR(Q443=0,R443=0),100%,(+S443/R443)))","v":""},null,null,null,{"$f":"+V443-W443","v":0},{"$f":"IF(AND(V443=0,W443=0),\"\",IF(OR(V443=0,W443=0),100%,(+X443/W443)))","v":""}]
[null,68,"(576.4) Maintenance of Communication Equipment",null,null,null,null,{"$f":"+F444-G444","v":0},{"$f":"IF(AND(F444=0,G444=0),\"\",IF(OR(F444=0,G444=0),100%,(+H444/G444)))","v":""},null,null,null,{"$f":"+K444-L444","v":0},{"$f":"IF(AND(K444=0,L444=0),\"\",IF(OR(K444=0,L444=0),100%,(+M444/L444)))","v":""},null,null,null,null,{"$f":"+Q444-R444","v":0},{"$f":"IF(AND(Q444=0,R444=0),\"\",IF(OR(Q444=0,R444=0),100%,(+S444/R444)))","v":""},null,null,null,{"$f":"+V444-W444","v":0},{"$f":"IF(AND(V444=0,W444=0),\"\",IF(OR(V444=0,W444=0),100%,(+X444/W444)))","v":""}]
[null,69,"(576.5) Maintenance of Miscellaneous Market Operation Plant",null,null,null,null,{"$f":"+F445-G445","v":0},{"$f":"IF(AND(F445=0,G445=0),\"\",IF(OR(F445=0,G445=0),100%,(+H445/G445)))","v":""},null,null,null,{"$f":"+K445-L445","v":0},{"$f":"IF(AND(K445=0,L445=0),\"\",IF(OR(K445=0,L445=0),100%,(+M445/L445)))","v":""},null,null,null,null,{"$f":"+Q445-R445","v":0},{"$f":"IF(AND(Q445=0,R445=0),\"\",IF(OR(Q445=0,R445=0),100%,(+S445/R445)))","v":""},null,null,null,{"$f":"+V445-W445","v":0},{"$f":"IF(AND(V445=0,W445=0),\"\",IF(OR(V445=0,W445=0),100%,(+X445/W445)))","v":""}]
[null,70,"Regional Market Maintenance Expenses (Lines 65-69)","m",null,null,null,{"$f":"+F446-G446","v":0},{"$f":"IF(AND(F446=0,G446=0),\"\",IF(OR(F446=0,G446=0),100%,(+H446/G446)))","v":""},null,null,null,{"$f":"+K446-L446","v":0},{"$f":"IF(AND(K446=0,L446=0),\"\",IF(OR(K446=0,L446=0),100%,(+M446/L446)))","v":""},null,null,null,null,{"$f":"+Q446-R446","v":0},{"$f":"IF(AND(Q446=0,R446=0),\"\",IF(OR(Q446=0,R446=0),100%,(+S446/R446)))","v":""},null,null,null,{"$f":"+V446-W446","v":0},{"$f":"IF(AND(V446=0,W446=0),\"\",IF(OR(V446=0,W446=0),100%,(+X446/W446)))","v":""}]
["%,V5757000","5757000","PJM Admin-MAM&SC- OSS",null,null,7096.63,2931.51,{"$f":"+F447-G447","v":4165.12},{"$f":"IF(AND(F447=0,G447=0),\"\",IF(OR(F447=0,G447=0),100%,(+H447/G447)))","v":1.420810435577569},null,70024.59,60359.9,{"$f":"+K447-L447","v":9664.6899999999951},{"$f":"IF(AND(K447=0,L447=0),\"\",IF(OR(K447=0,L447=0),100%,(+M447/L447)))","v":0.1601177271665459},null,null,31307.760000000002,16412.88,{"$f":"+Q447-R447","v":14894.880000000001},{"$f":"IF(AND(Q447=0,R447=0),\"\",IF(OR(Q447=0,R447=0),100%,(+S447/R447)))","v":0.90751166157310603},null,81479.89,64838.41,{"$f":"+V447-W447","v":16641.479999999996},{"$f":"IF(AND(V447=0,W447=0),\"\",IF(OR(V447=0,W447=0),100%,(+X447/W447)))","v":0.25666082804929974}]
["%,V5757001","5757001","PJM Admin-MAM&SC- Internal",null,null,77560.36,78792.97,{"$f":"+F448-G448","v":-1232.6100000000006},{"$f":"IF(AND(F448=0,G448=0),\"\",IF(OR(F448=0,G448=0),100%,(+H448/G448)))","v":-1.5643654503694943E-2},null,1064855.3999999999,1158817.01,{"$f":"+K448-L448","v":-93961.610000000102},{"$f":"IF(AND(K448=0,L448=0),\"\",IF(OR(K448=0,L448=0),100%,(+M448/L448)))","v":-8.1084079012613136E-2},null,null,344320.26,309176.47000000003,{"$f":"+Q448-R448","v":35143.789999999979},{"$f":"IF(AND(Q448=0,R448=0),\"\",IF(OR(Q448=0,R448=0),100%,(+S448/R448)))","v":0.11366903179921801},null,1277216.99,1268307.92,{"$f":"+V448-W448","v":8909.0700000000652},{"$f":"IF(AND(V448=0,W448=0),\"\",IF(OR(V448=0,W448=0),100%,(+X448/W448)))","v":7.0243746487052335E-3}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N575-576",71,"TOTAL Regional Control and Market Operation Expenses (Lines 63, 70)",null,null,84656.99,81724.479999999996,{"$f":"+F449-G449","v":2932.5100000000093},{"$f":"IF(AND(F449=0,G449=0),\"\",IF(OR(F449=0,G449=0),100%,(+H449/G449)))","v":3.5882883561938965E-2},null,1134879.99,1219176.9099999999,{"$f":"+K449-L449","v":-84296.919999999925},{"$f":"IF(AND(K449=0,L449=0),\"\",IF(OR(K449=0,L449=0),100%,(+M449/L449)))","v":-6.9142484005869115E-2},null,null,375628.02,325589.35000000003,{"$f":"+Q449-R449","v":50038.669999999984},{"$f":"IF(AND(Q449=0,R449=0),\"\",IF(OR(Q449=0,R449=0),100%,(+S449/R449)))","v":0.15368644582508603},null,1358696.88,1333146.33,{"$f":"+V449-W449","v":25550.549999999814},{"$f":"IF(AND(V449=0,W449=0),\"\",IF(OR(V449=0,W449=0),100%,(+X449/W449)))","v":1.9165600523387265E-2}]
[null,71.099999999999994,"4. ENERGY STORAGE EXPENSES"]
["%,V5772000","5772000","Oper-Energy Storage Eqp-Majr",null,null,1.83,0,null,null,null,1.83,0,null,null,null,null,1.83,0,null,null,null,1.83,0]
["%,V5775000","5775000","Oper Supplies and Expense NMjr",null,null,0,0,null,null,null,0,0,null,null,null,null,-4.0999999999999996,0,null,null,null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5771-5775",71.2,"(577.1-577.5) Energy Storage Operation Expenses","o",null,1.83,0,null,null,null,1.83,0,null,null,null,null,-2.2699999999999996,0,null,null,null,1.83,0]
["%,V5786000","5786000","Maint-Misc Oth Eng Strge-Majr",null,null,8.01,0,null,null,null,8.01,0,null,null,null,null,8.01,0,null,null,null,8.01,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N5781-5787",71.3,"(578.1-578.7) Energy Storage Maintenance Expenses","m",null,8.01,0,null,null,null,8.01,0,null,null,null,null,8.01,0,null,null,null,8.01,0]
[null,71.400000000000006,"Total Energy Storage Expenses (Lines 71.2 and 71.3)",null,null,{"$f":"F453+F455","v":9.84}]
[null,72,"4. DISTRIBUTION EXPENSES"]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-56595.32,-28852.799999999999,{"$f":"+F458-G458","v":-27742.52},{"$f":"IF(AND(F458=0,G458=0),\"\",IF(OR(F458=0,G458=0),100%,(+H458/G458)))","v":0.96151915931902632},null,745568.26,837181.5,{"$f":"+K458-L458","v":-91613.239999999991},{"$f":"IF(AND(K458=0,L458=0),\"\",IF(OR(K458=0,L458=0),100%,(+M458/L458)))","v":-0.10943055956205433},null,null,-61725.87,50165.01,{"$f":"+Q458-R458","v":-111890.88},{"$f":"IF(AND(Q458=0,R458=0),\"\",IF(OR(Q458=0,R458=0),100%,(+S458/R458)))","v":-2.2304566469736575},null,1101317.8400000001,1007398.17,{"$f":"+V458-W458","v":93919.670000000042},{"$f":"IF(AND(V458=0,W458=0),\"\",IF(OR(V458=0,W458=0),100%,(+X458/W458)))","v":9.3229939061731701E-2}]
["%,V5810000","5810000","Load Dispatching",null,null,108.7,36.61,{"$f":"+F459-G459","v":72.09},{"$f":"IF(AND(F459=0,G459=0),\"\",IF(OR(F459=0,G459=0),100%,(+H459/G459)))","v":1.96913411636165},null,2643.84,996.48,{"$f":"+K459-L459","v":1647.3600000000001},{"$f":"IF(AND(K459=0,L459=0),\"\",IF(OR(K459=0,L459=0),100%,(+M459/L459)))","v":1.6531791907514453},null,null,229.59,996.48,{"$f":"+Q459-R459","v":-766.89},{"$f":"IF(AND(Q459=0,R459=0),\"\",IF(OR(Q459=0,R459=0),100%,(+S459/R459)))","v":-0.7695989884393063},null,2695.4300000000003,1516.74,{"$f":"+V459-W459","v":1178.6900000000003},{"$f":"IF(AND(V459=0,W459=0),\"\",IF(OR(V459=0,W459=0),100%,(+X459/W459)))","v":0.77712066669303925}]
["%,V5820000","5820000","Station Expenses",null,null,44668.78,25715.65,{"$f":"+F460-G460","v":18953.129999999997},{"$f":"IF(AND(F460=0,G460=0),\"\",IF(OR(F460=0,G460=0),100%,(+H460/G460)))","v":0.73702706328636436},null,318179.98,314133.69,{"$f":"+K460-L460","v":4046.289999999979},{"$f":"IF(AND(K460=0,L460=0),\"\",IF(OR(K460=0,L460=0),100%,(+M460/L460)))","v":1.288078970453624E-2},null,null,124225.96,21370.959999999999,{"$f":"+Q460-R460","v":102855},{"$f":"IF(AND(Q460=0,R460=0),\"\",IF(OR(Q460=0,R460=0),100%,(+S460/R460)))","v":4.8128394793682645},null,391474.85,378559.74,{"$f":"+V460-W460","v":12915.109999999986},{"$f":"IF(AND(V460=0,W460=0),\"\",IF(OR(V460=0,W460=0),100%,(+X460/W460)))","v":3.4116438266784489E-2}]
["%,V5830000","5830000","Overhead Line Expenses",null,null,125719.3,-30936.93,{"$f":"+F461-G461","v":156656.23000000001},{"$f":"IF(AND(F461=0,G461=0),\"\",IF(OR(F461=0,G461=0),100%,(+H461/G461)))","v":-5.0637290125426153},null,1019532.77,219894.39,{"$f":"+K461-L461","v":799638.38},{"$f":"IF(AND(K461=0,L461=0),\"\",IF(OR(K461=0,L461=0),100%,(+M461/L461)))","v":3.6364655778621726},null,null,298949.59000000003,47422.1,{"$f":"+Q461-R461","v":251527.49000000002},{"$f":"IF(AND(Q461=0,R461=0),\"\",IF(OR(Q461=0,R461=0),100%,(+S461/R461)))","v":5.304014162173333},null,1081586.26,318236.87,{"$f":"+V461-W461","v":763349.39},{"$f":"IF(AND(V461=0,W461=0),\"\",IF(OR(V461=0,W461=0),100%,(+X461/W461)))","v":2.3986830627136322}]
["%,V5840000","5840000","Underground Line Expenses",null,null,16246.26,36249.79,{"$f":"+F462-G462","v":-20003.53},{"$f":"IF(AND(F462=0,G462=0),\"\",IF(OR(F462=0,G462=0),100%,(+H462/G462)))","v":-0.55182471401903288},null,323204.84000000003,292084.53999999998,{"$f":"+K462-L462","v":31120.300000000047},{"$f":"IF(AND(K462=0,L462=0),\"\",IF(OR(K462=0,L462=0),100%,(+M462/L462)))","v":0.10654552274488766},null,null,73573.81,93888.98,{"$f":"+Q462-R462","v":-20315.169999999998},{"$f":"IF(AND(Q462=0,R462=0),\"\",IF(OR(Q462=0,R462=0),100%,(+S462/R462)))","v":-0.2163743817432035},null,357863.41000000003,345347.55,{"$f":"+V462-W462","v":12515.860000000044},{"$f":"IF(AND(V462=0,W462=0),\"\",IF(OR(V462=0,W462=0),100%,(+X462/W462)))","v":3.6241345855790912E-2}]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,648.26,7036.58,{"$f":"+F463-G463","v":-6388.32},{"$f":"IF(AND(F463=0,G463=0),\"\",IF(OR(F463=0,G463=0),100%,(+H463/G463)))","v":-0.90787285868987488},null,18025.46,32206.560000000001,{"$f":"+K463-L463","v":-14181.100000000002},{"$f":"IF(AND(K463=0,L463=0),\"\",IF(OR(K463=0,L463=0),100%,(+M463/L463)))","v":-0.44031712793915284},null,null,5199.22,10225.69,{"$f":"+Q463-R463","v":-5026.47},{"$f":"IF(AND(Q463=0,R463=0),\"\",IF(OR(Q463=0,R463=0),100%,(+S463/R463)))","v":-0.49155313724550614},null,26064.93,36225.360000000001,{"$f":"+V463-W463","v":-10160.43},{"$f":"IF(AND(V463=0,W463=0),\"\",IF(OR(V463=0,W463=0),100%,(+X463/W463)))","v":-0.28047837205758619}]
["%,V5860000","5860000","Meter Expenses",null,null,113949,54585.85,{"$f":"+F464-G464","v":59363.15},{"$f":"IF(AND(F464=0,G464=0),\"\",IF(OR(F464=0,G464=0),100%,(+H464/G464)))","v":1.0875190182070995},null,1153643.03,1162200.6299999999,{"$f":"+K464-L464","v":-8557.5999999998603},{"$f":"IF(AND(K464=0,L464=0),\"\",IF(OR(K464=0,L464=0),100%,(+M464/L464)))","v":-7.3632725530357532E-3},null,null,309136.19,302120.09000000003,{"$f":"+Q464-R464","v":7016.0999999999767},{"$f":"IF(AND(Q464=0,R464=0),\"\",IF(OR(Q464=0,R464=0),100%,(+S464/R464)))","v":2.3222884648286635E-2},null,1344877.1600000001,1345451.14,{"$f":"+V464-W464","v":-573.97999999974854},{"$f":"IF(AND(V464=0,W464=0),\"\",IF(OR(V464=0,W464=0),100%,(+X464/W464)))","v":-4.2660783653559401E-4}]
["%,V5870000","5870000","Customer Installations Exp",null,null,23112.65,9004.34,{"$f":"+F465-G465","v":14108.310000000001},{"$f":"IF(AND(F465=0,G465=0),\"\",IF(OR(F465=0,G465=0),100%,(+H465/G465)))","v":1.5668344376156389},null,166933.43,160080.65,{"$f":"+K465-L465","v":6852.7799999999988},{"$f":"IF(AND(K465=0,L465=0),\"\",IF(OR(K465=0,L465=0),100%,(+M465/L465)))","v":4.2808296942822253E-2},null,null,61530.700000000004,33418.379999999997,{"$f":"+Q465-R465","v":28112.320000000007},{"$f":"IF(AND(Q465=0,R465=0),\"\",IF(OR(Q465=0,R465=0),100%,(+S465/R465)))","v":0.8412233028650703},null,198808.5,195330.95,{"$f":"+V465-W465","v":3477.5499999999884},{"$f":"IF(AND(V465=0,W465=0),\"\",IF(OR(V465=0,W465=0),100%,(+X465/W465)))","v":1.7803374222057428E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,225863.823,240983.51,{"$f":"+F466-G466","v":-15119.687000000005},{"$f":"IF(AND(F466=0,G466=0),\"\",IF(OR(F466=0,G466=0),100%,(+H466/G466)))","v":-6.2741583438634466E-2},null,2542081.0419999999,5359411.8899999997,{"$f":"+K466-L466","v":-2817330.8479999998},{"$f":"IF(AND(K466=0,L466=0),\"\",IF(OR(K466=0,L466=0),100%,(+M466/L466)))","v":-0.52567910543632423},null,null,741586.00300000003,885340.01,{"$f":"+Q466-R466","v":-143754.00699999998},{"$f":"IF(AND(Q466=0,R466=0),\"\",IF(OR(Q466=0,R466=0),100%,(+S466/R466)))","v":-0.16237152435932495},null,3468492.4419999998,5832825.0199999996,{"$f":"+V466-W466","v":-2364332.5779999997},{"$f":"IF(AND(V466=0,W466=0),\"\",IF(OR(V466=0,W466=0),100%,(+X466/W466)))","v":-0.40534947815046918}]
["%,V5890001","5890001","Rents - Nonassociated",null,null,75299.87,135019.13,{"$f":"+F467-G467","v":-59719.260000000009},{"$f":"IF(AND(F467=0,G467=0),\"\",IF(OR(F467=0,G467=0),100%,(+H467/G467)))","v":-0.44230221302714667},null,859607.88,816097.74,{"$f":"+K467-L467","v":43510.140000000014},{"$f":"IF(AND(K467=0,L467=0),\"\",IF(OR(K467=0,L467=0),100%,(+M467/L467)))","v":5.3314863976954542E-2},null,null,228232.94,293524.17,{"$f":"+Q467-R467","v":-65291.229999999981},{"$f":"IF(AND(Q467=0,R467=0),\"\",IF(OR(Q467=0,R467=0),100%,(+S467/R467)))","v":-0.22243902435700605},null,1028620.98,899764.8,{"$f":"+V467-W467","v":128856.17999999993},{"$f":"IF(AND(V467=0,W467=0),\"\",IF(OR(V467=0,W467=0),100%,(+X467/W467)))","v":0.14321095913065274}]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,{"$f":"+F468-G468","v":-416.92599999999993},{"$f":"IF(AND(F468=0,G468=0),\"\",IF(OR(F468=0,G468=0),100%,(+H468/G468)))","v":-0.28786472789538364},null,55707.89,60350.62,{"$f":"+K468-L468","v":-4642.7300000000032},{"$f":"IF(AND(K468=0,L468=0),\"\",IF(OR(K468=0,L468=0),100%,(+M468/L468)))","v":-7.692928423933347E-2},null,null,3094.2420000000002,4345.0200000000004,{"$f":"+Q468-R468","v":-1250.7780000000002},{"$f":"IF(AND(Q468=0,R468=0),\"\",IF(OR(Q468=0,R468=0),100%,(+S468/R468)))","v":-0.2878647278953837},null,58604.57,135539.4,{"$f":"+V468-W468","v":-76934.829999999987},{"$f":"IF(AND(V468=0,W468=0),\"\",IF(OR(V468=0,W468=0),100%,(+X468/W468)))","v":-0.56761967368897892}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-589",73,"(580-589) Distribution Operation Expenses","o",null,570052.73699999996,450290.07,{"$f":"+F469-G469","v":119762.66699999996},{"$f":"IF(AND(F469=0,G469=0),\"\",IF(OR(F469=0,G469=0),100%,(+H469/G469)))","v":0.26596781714506817},null,7205128.4219999993,9254638.6899999995,{"$f":"+K469-L469","v":-2049510.2680000002},{"$f":"IF(AND(K469=0,L469=0),\"\",IF(OR(K469=0,L469=0),100%,(+M469/L469)))","v":-0.22145762105381558},null,null,1784032.375,1742816.8900000001,{"$f":"+Q469-R469","v":41215.48499999987},{"$f":"IF(AND(Q469=0,R469=0),\"\",IF(OR(Q469=0,R469=0),100%,(+S469/R469)))","v":2.3648775288148526E-2},null,9060406.3720000014,10496195.739999998,{"$f":"+V469-W469","v":-1435789.367999997},{"$f":"IF(AND(V469=0,W469=0),\"\",IF(OR(V469=0,W469=0),100%,(+X469/W469)))","v":-0.1367914055307049}]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8806.61,1406.31,{"$f":"+F470-G470","v":7400.3000000000011},{"$f":"IF(AND(F470=0,G470=0),\"\",IF(OR(F470=0,G470=0),100%,(+H470/G470)))","v":5.2622110345514157},null,92740.32,13060.98,{"$f":"+K470-L470","v":79679.340000000011},{"$f":"IF(AND(K470=0,L470=0),\"\",IF(OR(K470=0,L470=0),100%,(+M470/L470)))","v":6.1005636636760805},null,null,24589.18,3120.07,{"$f":"+Q470-R470","v":21469.11},{"$f":"IF(AND(Q470=0,R470=0),\"\",IF(OR(Q470=0,R470=0),100%,(+S470/R470)))","v":6.8809706192489273},null,95272.86,16197.75,{"$f":"+V470-W470","v":79075.11},{"$f":"IF(AND(V470=0,W470=0),\"\",IF(OR(V470=0,W470=0),100%,(+X470/W470)))","v":4.8818576654164927}]
["%,V5910000","5910000","Maintenance of Structures",null,null,-28.3,-1.53,{"$f":"+F471-G471","v":-26.77},{"$f":"IF(AND(F471=0,G471=0),\"\",IF(OR(F471=0,G471=0),100%,(+H471/G471)))","v":17.496732026143789},null,9699.2000000000007,9640.7199999999993,{"$f":"+K471-L471","v":58.480000000001382},{"$f":"IF(AND(K471=0,L471=0),\"\",IF(OR(K471=0,L471=0),100%,(+M471/L471)))","v":6.0659369839598477E-3},null,null,1478.82,1548.55,{"$f":"+Q471-R471","v":-69.730000000000018},{"$f":"IF(AND(Q471=0,R471=0),\"\",IF(OR(Q471=0,R471=0),100%,(+S471/R471)))","v":-4.502922088405284E-2},null,10376.94,10867.369999999999,{"$f":"+V471-W471","v":-490.42999999999847},{"$f":"IF(AND(V471=0,W471=0),\"\",IF(OR(V471=0,W471=0),100%,(+X471/W471)))","v":-4.5128674187038677E-2}]
["%,V5920000","5920000","Maint of Station Equipment",null,null,-32082.34,34162.1,{"$f":"+F472-G472","v":-66244.44},{"$f":"IF(AND(F472=0,G472=0),\"\",IF(OR(F472=0,G472=0),100%,(+H472/G472)))","v":-1.9391208385901337},null,310148.60000000003,827572.1,{"$f":"+K472-L472","v":-517423.49999999994},{"$f":"IF(AND(K472=0,L472=0),\"\",IF(OR(K472=0,L472=0),100%,(+M472/L472)))","v":-0.62523072007864933},null,null,105707.74,89599.38,{"$f":"+Q472-R472","v":16108.36},{"$f":"IF(AND(Q472=0,R472=0),\"\",IF(OR(Q472=0,R472=0),100%,(+S472/R472)))","v":0.17978204759899008},null,370647.12000000005,913313.7,{"$f":"+V472-W472","v":-542666.57999999984},{"$f":"IF(AND(V472=0,W472=0),\"\",IF(OR(V472=0,W472=0),100%,(+X472/W472)))","v":-0.59417326160770378}]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12147.23,0,{"$f":"+F473-G473","v":12147.23},{"$f":"IF(AND(F473=0,G473=0),\"\",IF(OR(F473=0,G473=0),100%,(+H473/G473)))","v":1},null,109329.28,0,{"$f":"+K473-L473","v":109329.28},{"$f":"IF(AND(K473=0,L473=0),\"\",IF(OR(K473=0,L473=0),100%,(+M473/L473)))","v":1},null,null,35362.559999999998,0,{"$f":"+Q473-R473","v":35362.559999999998},{"$f":"IF(AND(Q473=0,R473=0),\"\",IF(OR(Q473=0,R473=0),100%,(+S473/R473)))","v":1},null,109329.28,0,{"$f":"+V473-W473","v":109329.28},{"$f":"IF(AND(V473=0,W473=0),\"\",IF(OR(V473=0,W473=0),100%,(+X473/W473)))","v":1}]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,73928.759999999995,0,{"$f":"+F474-G474","v":73928.759999999995},{"$f":"IF(AND(F474=0,G474=0),\"\",IF(OR(F474=0,G474=0),100%,(+H474/G474)))","v":1},null,942272.68,0,{"$f":"+K474-L474","v":942272.68},{"$f":"IF(AND(K474=0,L474=0),\"\",IF(OR(K474=0,L474=0),100%,(+M474/L474)))","v":1},null,null,325001.90000000002,0,{"$f":"+Q474-R474","v":325001.90000000002},{"$f":"IF(AND(Q474=0,R474=0),\"\",IF(OR(Q474=0,R474=0),100%,(+S474/R474)))","v":1},null,942272.68,0,{"$f":"+V474-W474","v":942272.68},{"$f":"IF(AND(V474=0,W474=0),\"\",IF(OR(V474=0,W474=0),100%,(+X474/W474)))","v":1}]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1128854.5279999999,3618047.2,{"$f":"+F475-G475","v":-2489192.6720000003},{"$f":"IF(AND(F475=0,G475=0),\"\",IF(OR(F475=0,G475=0),100%,(+H475/G475)))","v":-0.687993421423579},null,27949596.916000001,32932352.620000001,{"$f":"+K475-L475","v":-4982755.7039999999},{"$f":"IF(AND(K475=0,L475=0),\"\",IF(OR(K475=0,L475=0),100%,(+M475/L475)))","v":-0.15130275572762891},null,null,6954850.7779999999,13321402.619999999,{"$f":"+Q475-R475","v":-6366551.8419999992},{"$f":"IF(AND(Q475=0,R475=0),\"\",IF(OR(Q475=0,R475=0),100%,(+S475/R475)))","v":-0.47791903177234646},null,25868619.716000002,35627251.579999998,{"$f":"+V475-W475","v":-9758631.8639999963},{"$f":"IF(AND(V475=0,W475=0),\"\",IF(OR(V475=0,W475=0),100%,(+X475/W475)))","v":-0.27390919678682651}]
["%,V5930001","5930001","Tree and Brush Control",null,null,26720.86,31261.72,{"$f":"+F476-G476","v":-4540.8600000000006},{"$f":"IF(AND(F476=0,G476=0),\"\",IF(OR(F476=0,G476=0),100%,(+H476/G476)))","v":-0.14525304429826638},null,282663.97000000003,351532.94,{"$f":"+K476-L476","v":-68868.969999999972},{"$f":"IF(AND(K476=0,L476=0),\"\",IF(OR(K476=0,L476=0),100%,(+M476/L476)))","v":-0.1959104316084859},null,null,75053.47,109618.44,{"$f":"+Q476-R476","v":-34564.97},{"$f":"IF(AND(Q476=0,R476=0),\"\",IF(OR(Q476=0,R476=0),100%,(+S476/R476)))","v":-0.3153207617258556},null,361241.45,369186.12,{"$f":"+V476-W476","v":-7944.6699999999837},{"$f":"IF(AND(V476=0,W476=0),\"\",IF(OR(V476=0,W476=0),100%,(+X476/W476)))","v":-2.1519416818812104E-2}]
["%,V5940000","5940000","Maint of Underground Lines",null,null,5841.21,-12.3,{"$f":"+F477-G477","v":5853.51},{"$f":"IF(AND(F477=0,G477=0),\"\",IF(OR(F477=0,G477=0),100%,(+H477/G477)))","v":-475.89512195121949},null,45516.49,34698.85,{"$f":"+K477-L477","v":10817.64},{"$f":"IF(AND(K477=0,L477=0),\"\",IF(OR(K477=0,L477=0),100%,(+M477/L477)))","v":0.3117578824658454},null,null,9746.77,3476.09,{"$f":"+Q477-R477","v":6270.68},{"$f":"IF(AND(Q477=0,R477=0),\"\",IF(OR(Q477=0,R477=0),100%,(+S477/R477)))","v":1.8039463880394351},null,34993.399999999994,33256.42,{"$f":"+V477-W477","v":1736.9799999999959},{"$f":"IF(AND(V477=0,W477=0),\"\",IF(OR(V477=0,W477=0),100%,(+X477/W477)))","v":5.2229915306578278E-2}]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,445.71000000000004,-39.29,{"$f":"+F478-G478","v":485.00000000000006},{"$f":"IF(AND(F478=0,G478=0),\"\",IF(OR(F478=0,G478=0),100%,(+H478/G478)))","v":-12.344107915500128},null,3363.9900000000002,14875.03,{"$f":"+K478-L478","v":-11511.04},{"$f":"IF(AND(K478=0,L478=0),\"\",IF(OR(K478=0,L478=0),100%,(+M478/L478)))","v":-0.77384986786581278},null,null,1166.92,1778.17,{"$f":"+Q478-R478","v":-611.25},{"$f":"IF(AND(Q478=0,R478=0),\"\",IF(OR(Q478=0,R478=0),100%,(+S478/R478)))","v":-0.34375228465219859},null,5223.4500000000007,18704.11,{"$f":"+V478-W478","v":-13480.66},{"$f":"IF(AND(V478=0,W478=0),\"\",IF(OR(V478=0,W478=0),100%,(+X478/W478)))","v":-0.72073250210782547}]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-380.45,1409.89,{"$f":"+F479-G479","v":-1790.3400000000001},{"$f":"IF(AND(F479=0,G479=0),\"\",IF(OR(F479=0,G479=0),100%,(+H479/G479)))","v":-1.2698437466752726},null,4051.1800000000003,8581.31,{"$f":"+K479-L479","v":-4530.1299999999992},{"$f":"IF(AND(K479=0,L479=0),\"\",IF(OR(K479=0,L479=0),100%,(+M479/L479)))","v":-0.52790657836624011},null,null,-781.5,1571.0900000000001,{"$f":"+Q479-R479","v":-2352.59},{"$f":"IF(AND(Q479=0,R479=0),\"\",IF(OR(Q479=0,R479=0),100%,(+S479/R479)))","v":-1.4974253543718055},null,5319.7300000000005,15264.41,{"$f":"+V479-W479","v":-9944.68},{"$f":"IF(AND(V479=0,W479=0),\"\",IF(OR(V479=0,W479=0),100%,(+X479/W479)))","v":-0.65149455498116204}]
["%,V5970000","5970000","Maintenance of Meters",null,null,3335.48,3523.58,{"$f":"+F480-G480","v":-188.09999999999991},{"$f":"IF(AND(F480=0,G480=0),\"\",IF(OR(F480=0,G480=0),100%,(+H480/G480)))","v":-5.3383206852121966E-2},null,30357.65,30672.21,{"$f":"+K480-L480","v":-314.55999999999767},{"$f":"IF(AND(K480=0,L480=0),\"\",IF(OR(K480=0,L480=0),100%,(+M480/L480)))","v":-1.0255537504470584E-2},null,null,7646.6,9553.7000000000007,{"$f":"+Q480-R480","v":-1907.1000000000004},{"$f":"IF(AND(Q480=0,R480=0),\"\",IF(OR(Q480=0,R480=0),100%,(+S480/R480)))","v":-0.19961899578173903},null,37328.33,35527.67,{"$f":"+V480-W480","v":1800.6600000000035},{"$f":"IF(AND(V480=0,W480=0),\"\",IF(OR(V480=0,W480=0),100%,(+X480/W480)))","v":5.0683312471659511E-2}]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,757.03,980.87,{"$f":"+F481-G481","v":-223.84000000000003},{"$f":"IF(AND(F481=0,G481=0),\"\",IF(OR(F481=0,G481=0),100%,(+H481/G481)))","v":-0.22820557260391289},null,18962.490000000002,26511.119999999999,{"$f":"+K481-L481","v":-7548.6299999999974},{"$f":"IF(AND(K481=0,L481=0),\"\",IF(OR(K481=0,L481=0),100%,(+M481/L481)))","v":-0.28473448122900874},null,null,6092.82,6546.47,{"$f":"+Q481-R481","v":-453.65000000000055},{"$f":"IF(AND(Q481=0,R481=0),\"\",IF(OR(Q481=0,R481=0),100%,(+S481/R481)))","v":-6.9296888246642929E-2},null,19497.670000000002,28439.78,{"$f":"+V481-W481","v":-8942.1099999999969},{"$f":"IF(AND(V481=0,W481=0),\"\",IF(OR(V481=0,W481=0),100%,(+X481/W481)))","v":-0.31442261508352026}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N590-599",74,"(590-598) Distribution Maintenance Expenses","m",null,1228346.328,3690738.5500000007,{"$f":"+F482-G482","v":-2462392.222000001},{"$f":"IF(AND(F482=0,G482=0),\"\",IF(OR(F482=0,G482=0),100%,(+H482/G482)))","v":-0.6671814295813504},null,29798702.765999991,34249497.880000003,{"$f":"+K482-L482","v":-4450795.1140000112},{"$f":"IF(AND(K482=0,L482=0),\"\",IF(OR(K482=0,L482=0),100%,(+M482/L482)))","v":-0.12995212746167159},null,null,7545916.0579999993,13548214.579999998,{"$f":"+Q482-R482","v":-6002298.5219999989},{"$f":"IF(AND(Q482=0,R482=0),\"\",IF(OR(Q482=0,R482=0),100%,(+S482/R482)))","v":-0.44303243697222278},null,27860122.625999995,37068008.910000004,{"$f":"+V482-W482","v":-9207886.2840000093},{"$f":"IF(AND(V482=0,W482=0),\"\",IF(OR(V482=0,W482=0),100%,(+X482/W482)))","v":-0.2484052031593193}]
["%,V5800000","5800000","Oper Supervision & Engineering",null,null,-56595.32,-28852.799999999999,{"$f":"+F483-G483","v":-27742.52},{"$f":"IF(AND(F483=0,G483=0),\"\",IF(OR(F483=0,G483=0),100%,(+H483/G483)))","v":0.96151915931902632},null,745568.26,837181.5,{"$f":"+K483-L483","v":-91613.239999999991},{"$f":"IF(AND(K483=0,L483=0),\"\",IF(OR(K483=0,L483=0),100%,(+M483/L483)))","v":-0.10943055956205433},null,null,-61725.87,50165.01,{"$f":"+Q483-R483","v":-111890.88},{"$f":"IF(AND(Q483=0,R483=0),\"\",IF(OR(Q483=0,R483=0),100%,(+S483/R483)))","v":-2.2304566469736575},null,1101317.8400000001,1007398.17,{"$f":"+V483-W483","v":93919.670000000042},{"$f":"IF(AND(V483=0,W483=0),\"\",IF(OR(V483=0,W483=0),100%,(+X483/W483)))","v":9.3229939061731701E-2}]
["%,V5810000","5810000","Load Dispatching",null,null,108.7,36.61,{"$f":"+F484-G484","v":72.09},{"$f":"IF(AND(F484=0,G484=0),\"\",IF(OR(F484=0,G484=0),100%,(+H484/G484)))","v":1.96913411636165},null,2643.84,996.48,{"$f":"+K484-L484","v":1647.3600000000001},{"$f":"IF(AND(K484=0,L484=0),\"\",IF(OR(K484=0,L484=0),100%,(+M484/L484)))","v":1.6531791907514453},null,null,229.59,996.48,{"$f":"+Q484-R484","v":-766.89},{"$f":"IF(AND(Q484=0,R484=0),\"\",IF(OR(Q484=0,R484=0),100%,(+S484/R484)))","v":-0.7695989884393063},null,2695.4300000000003,1516.74,{"$f":"+V484-W484","v":1178.6900000000003},{"$f":"IF(AND(V484=0,W484=0),\"\",IF(OR(V484=0,W484=0),100%,(+X484/W484)))","v":0.77712066669303925}]
["%,V5820000","5820000","Station Expenses",null,null,44668.78,25715.65,{"$f":"+F485-G485","v":18953.129999999997},{"$f":"IF(AND(F485=0,G485=0),\"\",IF(OR(F485=0,G485=0),100%,(+H485/G485)))","v":0.73702706328636436},null,318179.98,314133.69,{"$f":"+K485-L485","v":4046.289999999979},{"$f":"IF(AND(K485=0,L485=0),\"\",IF(OR(K485=0,L485=0),100%,(+M485/L485)))","v":1.288078970453624E-2},null,null,124225.96,21370.959999999999,{"$f":"+Q485-R485","v":102855},{"$f":"IF(AND(Q485=0,R485=0),\"\",IF(OR(Q485=0,R485=0),100%,(+S485/R485)))","v":4.8128394793682645},null,391474.85,378559.74,{"$f":"+V485-W485","v":12915.109999999986},{"$f":"IF(AND(V485=0,W485=0),\"\",IF(OR(V485=0,W485=0),100%,(+X485/W485)))","v":3.4116438266784489E-2}]
["%,V5830000","5830000","Overhead Line Expenses",null,null,125719.3,-30936.93,{"$f":"+F486-G486","v":156656.23000000001},{"$f":"IF(AND(F486=0,G486=0),\"\",IF(OR(F486=0,G486=0),100%,(+H486/G486)))","v":-5.0637290125426153},null,1019532.77,219894.39,{"$f":"+K486-L486","v":799638.38},{"$f":"IF(AND(K486=0,L486=0),\"\",IF(OR(K486=0,L486=0),100%,(+M486/L486)))","v":3.6364655778621726},null,null,298949.59000000003,47422.1,{"$f":"+Q486-R486","v":251527.49000000002},{"$f":"IF(AND(Q486=0,R486=0),\"\",IF(OR(Q486=0,R486=0),100%,(+S486/R486)))","v":5.304014162173333},null,1081586.26,318236.87,{"$f":"+V486-W486","v":763349.39},{"$f":"IF(AND(V486=0,W486=0),\"\",IF(OR(V486=0,W486=0),100%,(+X486/W486)))","v":2.3986830627136322}]
["%,V5840000","5840000","Underground Line Expenses",null,null,16246.26,36249.79,{"$f":"+F487-G487","v":-20003.53},{"$f":"IF(AND(F487=0,G487=0),\"\",IF(OR(F487=0,G487=0),100%,(+H487/G487)))","v":-0.55182471401903288},null,323204.84000000003,292084.53999999998,{"$f":"+K487-L487","v":31120.300000000047},{"$f":"IF(AND(K487=0,L487=0),\"\",IF(OR(K487=0,L487=0),100%,(+M487/L487)))","v":0.10654552274488766},null,null,73573.81,93888.98,{"$f":"+Q487-R487","v":-20315.169999999998},{"$f":"IF(AND(Q487=0,R487=0),\"\",IF(OR(Q487=0,R487=0),100%,(+S487/R487)))","v":-0.2163743817432035},null,357863.41000000003,345347.55,{"$f":"+V487-W487","v":12515.860000000044},{"$f":"IF(AND(V487=0,W487=0),\"\",IF(OR(V487=0,W487=0),100%,(+X487/W487)))","v":3.6241345855790912E-2}]
["%,V5850000","5850000","Street Lighting & Signal Sys E",null,null,648.26,7036.58,{"$f":"+F488-G488","v":-6388.32},{"$f":"IF(AND(F488=0,G488=0),\"\",IF(OR(F488=0,G488=0),100%,(+H488/G488)))","v":-0.90787285868987488},null,18025.46,32206.560000000001,{"$f":"+K488-L488","v":-14181.100000000002},{"$f":"IF(AND(K488=0,L488=0),\"\",IF(OR(K488=0,L488=0),100%,(+M488/L488)))","v":-0.44031712793915284},null,null,5199.22,10225.69,{"$f":"+Q488-R488","v":-5026.47},{"$f":"IF(AND(Q488=0,R488=0),\"\",IF(OR(Q488=0,R488=0),100%,(+S488/R488)))","v":-0.49155313724550614},null,26064.93,36225.360000000001,{"$f":"+V488-W488","v":-10160.43},{"$f":"IF(AND(V488=0,W488=0),\"\",IF(OR(V488=0,W488=0),100%,(+X488/W488)))","v":-0.28047837205758619}]
["%,V5860000","5860000","Meter Expenses",null,null,113949,54585.85,{"$f":"+F489-G489","v":59363.15},{"$f":"IF(AND(F489=0,G489=0),\"\",IF(OR(F489=0,G489=0),100%,(+H489/G489)))","v":1.0875190182070995},null,1153643.03,1162200.6299999999,{"$f":"+K489-L489","v":-8557.5999999998603},{"$f":"IF(AND(K489=0,L489=0),\"\",IF(OR(K489=0,L489=0),100%,(+M489/L489)))","v":-7.3632725530357532E-3},null,null,309136.19,302120.09000000003,{"$f":"+Q489-R489","v":7016.0999999999767},{"$f":"IF(AND(Q489=0,R489=0),\"\",IF(OR(Q489=0,R489=0),100%,(+S489/R489)))","v":2.3222884648286635E-2},null,1344877.1600000001,1345451.14,{"$f":"+V489-W489","v":-573.97999999974854},{"$f":"IF(AND(V489=0,W489=0),\"\",IF(OR(V489=0,W489=0),100%,(+X489/W489)))","v":-4.2660783653559401E-4}]
["%,V5870000","5870000","Customer Installations Exp",null,null,23112.65,9004.34,{"$f":"+F490-G490","v":14108.310000000001},{"$f":"IF(AND(F490=0,G490=0),\"\",IF(OR(F490=0,G490=0),100%,(+H490/G490)))","v":1.5668344376156389},null,166933.43,160080.65,{"$f":"+K490-L490","v":6852.7799999999988},{"$f":"IF(AND(K490=0,L490=0),\"\",IF(OR(K490=0,L490=0),100%,(+M490/L490)))","v":4.2808296942822253E-2},null,null,61530.700000000004,33418.379999999997,{"$f":"+Q490-R490","v":28112.320000000007},{"$f":"IF(AND(Q490=0,R490=0),\"\",IF(OR(Q490=0,R490=0),100%,(+S490/R490)))","v":0.8412233028650703},null,198808.5,195330.95,{"$f":"+V490-W490","v":3477.5499999999884},{"$f":"IF(AND(V490=0,W490=0),\"\",IF(OR(V490=0,W490=0),100%,(+X490/W490)))","v":1.7803374222057428E-2}]
["%,V5880000","5880000","Miscellaneous Distribution Exp",null,null,225863.823,240983.51,{"$f":"+F491-G491","v":-15119.687000000005},{"$f":"IF(AND(F491=0,G491=0),\"\",IF(OR(F491=0,G491=0),100%,(+H491/G491)))","v":-6.2741583438634466E-2},null,2542081.0419999999,5359411.8899999997,{"$f":"+K491-L491","v":-2817330.8479999998},{"$f":"IF(AND(K491=0,L491=0),\"\",IF(OR(K491=0,L491=0),100%,(+M491/L491)))","v":-0.52567910543632423},null,null,741586.00300000003,885340.01,{"$f":"+Q491-R491","v":-143754.00699999998},{"$f":"IF(AND(Q491=0,R491=0),\"\",IF(OR(Q491=0,R491=0),100%,(+S491/R491)))","v":-0.16237152435932495},null,3468492.4419999998,5832825.0199999996,{"$f":"+V491-W491","v":-2364332.5779999997},{"$f":"IF(AND(V491=0,W491=0),\"\",IF(OR(V491=0,W491=0),100%,(+X491/W491)))","v":-0.40534947815046918}]
["%,V5890001","5890001","Rents - Nonassociated",null,null,75299.87,135019.13,{"$f":"+F492-G492","v":-59719.260000000009},{"$f":"IF(AND(F492=0,G492=0),\"\",IF(OR(F492=0,G492=0),100%,(+H492/G492)))","v":-0.44230221302714667},null,859607.88,816097.74,{"$f":"+K492-L492","v":43510.140000000014},{"$f":"IF(AND(K492=0,L492=0),\"\",IF(OR(K492=0,L492=0),100%,(+M492/L492)))","v":5.3314863976954542E-2},null,null,228232.94,293524.17,{"$f":"+Q492-R492","v":-65291.229999999981},{"$f":"IF(AND(Q492=0,R492=0),\"\",IF(OR(Q492=0,R492=0),100%,(+S492/R492)))","v":-0.22243902435700605},null,1028620.98,899764.8,{"$f":"+V492-W492","v":128856.17999999993},{"$f":"IF(AND(V492=0,W492=0),\"\",IF(OR(V492=0,W492=0),100%,(+X492/W492)))","v":0.14321095913065274}]
["%,V5890002","5890002","Rents - Associated",null,null,1031.414,1448.34,{"$f":"+F493-G493","v":-416.92599999999993},{"$f":"IF(AND(F493=0,G493=0),\"\",IF(OR(F493=0,G493=0),100%,(+H493/G493)))","v":-0.28786472789538364},null,55707.89,60350.62,{"$f":"+K493-L493","v":-4642.7300000000032},{"$f":"IF(AND(K493=0,L493=0),\"\",IF(OR(K493=0,L493=0),100%,(+M493/L493)))","v":-7.692928423933347E-2},null,null,3094.2420000000002,4345.0200000000004,{"$f":"+Q493-R493","v":-1250.7780000000002},{"$f":"IF(AND(Q493=0,R493=0),\"\",IF(OR(Q493=0,R493=0),100%,(+S493/R493)))","v":-0.2878647278953837},null,58604.57,135539.4,{"$f":"+V493-W493","v":-76934.829999999987},{"$f":"IF(AND(V493=0,W493=0),\"\",IF(OR(V493=0,W493=0),100%,(+X493/W493)))","v":-0.56761967368897892}]
["%,V5900000","5900000","Maint Supv & Engineering",null,null,8806.61,1406.31,{"$f":"+F494-G494","v":7400.3000000000011},{"$f":"IF(AND(F494=0,G494=0),\"\",IF(OR(F494=0,G494=0),100%,(+H494/G494)))","v":5.2622110345514157},null,92740.32,13060.98,{"$f":"+K494-L494","v":79679.340000000011},{"$f":"IF(AND(K494=0,L494=0),\"\",IF(OR(K494=0,L494=0),100%,(+M494/L494)))","v":6.1005636636760805},null,null,24589.18,3120.07,{"$f":"+Q494-R494","v":21469.11},{"$f":"IF(AND(Q494=0,R494=0),\"\",IF(OR(Q494=0,R494=0),100%,(+S494/R494)))","v":6.8809706192489273},null,95272.86,16197.75,{"$f":"+V494-W494","v":79075.11},{"$f":"IF(AND(V494=0,W494=0),\"\",IF(OR(V494=0,W494=0),100%,(+X494/W494)))","v":4.8818576654164927}]
["%,V5910000","5910000","Maintenance of Structures",null,null,-28.3,-1.53,{"$f":"+F495-G495","v":-26.77},{"$f":"IF(AND(F495=0,G495=0),\"\",IF(OR(F495=0,G495=0),100%,(+H495/G495)))","v":17.496732026143789},null,9699.2000000000007,9640.7199999999993,{"$f":"+K495-L495","v":58.480000000001382},{"$f":"IF(AND(K495=0,L495=0),\"\",IF(OR(K495=0,L495=0),100%,(+M495/L495)))","v":6.0659369839598477E-3},null,null,1478.82,1548.55,{"$f":"+Q495-R495","v":-69.730000000000018},{"$f":"IF(AND(Q495=0,R495=0),\"\",IF(OR(Q495=0,R495=0),100%,(+S495/R495)))","v":-4.502922088405284E-2},null,10376.94,10867.369999999999,{"$f":"+V495-W495","v":-490.42999999999847},{"$f":"IF(AND(V495=0,W495=0),\"\",IF(OR(V495=0,W495=0),100%,(+X495/W495)))","v":-4.5128674187038677E-2}]
["%,V5920000","5920000","Maint of Station Equipment",null,null,-32082.34,34162.1,{"$f":"+F496-G496","v":-66244.44},{"$f":"IF(AND(F496=0,G496=0),\"\",IF(OR(F496=0,G496=0),100%,(+H496/G496)))","v":-1.9391208385901337},null,310148.60000000003,827572.1,{"$f":"+K496-L496","v":-517423.49999999994},{"$f":"IF(AND(K496=0,L496=0),\"\",IF(OR(K496=0,L496=0),100%,(+M496/L496)))","v":-0.62523072007864933},null,null,105707.74,89599.38,{"$f":"+Q496-R496","v":16108.36},{"$f":"IF(AND(Q496=0,R496=0),\"\",IF(OR(Q496=0,R496=0),100%,(+S496/R496)))","v":0.17978204759899008},null,370647.12000000005,913313.7,{"$f":"+V496-W496","v":-542666.57999999984},{"$f":"IF(AND(V496=0,W496=0),\"\",IF(OR(V496=0,W496=0),100%,(+X496/W496)))","v":-0.59417326160770378}]
["%,V5923000","5923000","Maint of Computer Software-Mjr",null,null,12147.23,0,{"$f":"+F497-G497","v":12147.23},{"$f":"IF(AND(F497=0,G497=0),\"\",IF(OR(F497=0,G497=0),100%,(+H497/G497)))","v":1},null,109329.28,0,{"$f":"+K497-L497","v":109329.28},{"$f":"IF(AND(K497=0,L497=0),\"\",IF(OR(K497=0,L497=0),100%,(+M497/L497)))","v":1},null,null,35362.559999999998,0,{"$f":"+Q497-R497","v":35362.559999999998},{"$f":"IF(AND(Q497=0,R497=0),\"\",IF(OR(Q497=0,R497=0),100%,(+S497/R497)))","v":1},null,109329.28,0,{"$f":"+V497-W497","v":109329.28},{"$f":"IF(AND(V497=0,W497=0),\"\",IF(OR(V497=0,W497=0),100%,(+X497/W497)))","v":1}]
["%,V5924000","5924000","Maint of Comm Equipmt-Mjr",null,null,73928.759999999995,0,{"$f":"+F498-G498","v":73928.759999999995},{"$f":"IF(AND(F498=0,G498=0),\"\",IF(OR(F498=0,G498=0),100%,(+H498/G498)))","v":1},null,942272.68,0,{"$f":"+K498-L498","v":942272.68},{"$f":"IF(AND(K498=0,L498=0),\"\",IF(OR(K498=0,L498=0),100%,(+M498/L498)))","v":1},null,null,325001.90000000002,0,{"$f":"+Q498-R498","v":325001.90000000002},{"$f":"IF(AND(Q498=0,R498=0),\"\",IF(OR(Q498=0,R498=0),100%,(+S498/R498)))","v":1},null,942272.68,0,{"$f":"+V498-W498","v":942272.68},{"$f":"IF(AND(V498=0,W498=0),\"\",IF(OR(V498=0,W498=0),100%,(+X498/W498)))","v":1}]
["%,V5930000","5930000","Maintenance of Overhead Lines",null,null,1128854.5279999999,3618047.2,{"$f":"+F499-G499","v":-2489192.6720000003},{"$f":"IF(AND(F499=0,G499=0),\"\",IF(OR(F499=0,G499=0),100%,(+H499/G499)))","v":-0.687993421423579},null,27949596.916000001,32932352.620000001,{"$f":"+K499-L499","v":-4982755.7039999999},{"$f":"IF(AND(K499=0,L499=0),\"\",IF(OR(K499=0,L499=0),100%,(+M499/L499)))","v":-0.15130275572762891},null,null,6954850.7779999999,13321402.619999999,{"$f":"+Q499-R499","v":-6366551.8419999992},{"$f":"IF(AND(Q499=0,R499=0),\"\",IF(OR(Q499=0,R499=0),100%,(+S499/R499)))","v":-0.47791903177234646},null,25868619.716000002,35627251.579999998,{"$f":"+V499-W499","v":-9758631.8639999963},{"$f":"IF(AND(V499=0,W499=0),\"\",IF(OR(V499=0,W499=0),100%,(+X499/W499)))","v":-0.27390919678682651}]
["%,V5930001","5930001","Tree and Brush Control",null,null,26720.86,31261.72,{"$f":"+F500-G500","v":-4540.8600000000006},{"$f":"IF(AND(F500=0,G500=0),\"\",IF(OR(F500=0,G500=0),100%,(+H500/G500)))","v":-0.14525304429826638},null,282663.97000000003,351532.94,{"$f":"+K500-L500","v":-68868.969999999972},{"$f":"IF(AND(K500=0,L500=0),\"\",IF(OR(K500=0,L500=0),100%,(+M500/L500)))","v":-0.1959104316084859},null,null,75053.47,109618.44,{"$f":"+Q500-R500","v":-34564.97},{"$f":"IF(AND(Q500=0,R500=0),\"\",IF(OR(Q500=0,R500=0),100%,(+S500/R500)))","v":-0.3153207617258556},null,361241.45,369186.12,{"$f":"+V500-W500","v":-7944.6699999999837},{"$f":"IF(AND(V500=0,W500=0),\"\",IF(OR(V500=0,W500=0),100%,(+X500/W500)))","v":-2.1519416818812104E-2}]
["%,V5940000","5940000","Maint of Underground Lines",null,null,5841.21,-12.3,{"$f":"+F501-G501","v":5853.51},{"$f":"IF(AND(F501=0,G501=0),\"\",IF(OR(F501=0,G501=0),100%,(+H501/G501)))","v":-475.89512195121949},null,45516.49,34698.85,{"$f":"+K501-L501","v":10817.64},{"$f":"IF(AND(K501=0,L501=0),\"\",IF(OR(K501=0,L501=0),100%,(+M501/L501)))","v":0.3117578824658454},null,null,9746.77,3476.09,{"$f":"+Q501-R501","v":6270.68},{"$f":"IF(AND(Q501=0,R501=0),\"\",IF(OR(Q501=0,R501=0),100%,(+S501/R501)))","v":1.8039463880394351},null,34993.399999999994,33256.42,{"$f":"+V501-W501","v":1736.9799999999959},{"$f":"IF(AND(V501=0,W501=0),\"\",IF(OR(V501=0,W501=0),100%,(+X501/W501)))","v":5.2229915306578278E-2}]
["%,V5950000","5950000","Maint of Lne Trnf,Rglators&Dvi",null,null,445.71000000000004,-39.29,{"$f":"+F502-G502","v":485.00000000000006},{"$f":"IF(AND(F502=0,G502=0),\"\",IF(OR(F502=0,G502=0),100%,(+H502/G502)))","v":-12.344107915500128},null,3363.9900000000002,14875.03,{"$f":"+K502-L502","v":-11511.04},{"$f":"IF(AND(K502=0,L502=0),\"\",IF(OR(K502=0,L502=0),100%,(+M502/L502)))","v":-0.77384986786581278},null,null,1166.92,1778.17,{"$f":"+Q502-R502","v":-611.25},{"$f":"IF(AND(Q502=0,R502=0),\"\",IF(OR(Q502=0,R502=0),100%,(+S502/R502)))","v":-0.34375228465219859},null,5223.4500000000007,18704.11,{"$f":"+V502-W502","v":-13480.66},{"$f":"IF(AND(V502=0,W502=0),\"\",IF(OR(V502=0,W502=0),100%,(+X502/W502)))","v":-0.72073250210782547}]
["%,V5960000","5960000","Maint of Strt Lghtng & Sgnal S",null,null,-380.45,1409.89,{"$f":"+F503-G503","v":-1790.3400000000001},{"$f":"IF(AND(F503=0,G503=0),\"\",IF(OR(F503=0,G503=0),100%,(+H503/G503)))","v":-1.2698437466752726},null,4051.1800000000003,8581.31,{"$f":"+K503-L503","v":-4530.1299999999992},{"$f":"IF(AND(K503=0,L503=0),\"\",IF(OR(K503=0,L503=0),100%,(+M503/L503)))","v":-0.52790657836624011},null,null,-781.5,1571.0900000000001,{"$f":"+Q503-R503","v":-2352.59},{"$f":"IF(AND(Q503=0,R503=0),\"\",IF(OR(Q503=0,R503=0),100%,(+S503/R503)))","v":-1.4974253543718055},null,5319.7300000000005,15264.41,{"$f":"+V503-W503","v":-9944.68},{"$f":"IF(AND(V503=0,W503=0),\"\",IF(OR(V503=0,W503=0),100%,(+X503/W503)))","v":-0.65149455498116204}]
["%,V5970000","5970000","Maintenance of Meters",null,null,3335.48,3523.58,{"$f":"+F504-G504","v":-188.09999999999991},{"$f":"IF(AND(F504=0,G504=0),\"\",IF(OR(F504=0,G504=0),100%,(+H504/G504)))","v":-5.3383206852121966E-2},null,30357.65,30672.21,{"$f":"+K504-L504","v":-314.55999999999767},{"$f":"IF(AND(K504=0,L504=0),\"\",IF(OR(K504=0,L504=0),100%,(+M504/L504)))","v":-1.0255537504470584E-2},null,null,7646.6,9553.7000000000007,{"$f":"+Q504-R504","v":-1907.1000000000004},{"$f":"IF(AND(Q504=0,R504=0),\"\",IF(OR(Q504=0,R504=0),100%,(+S504/R504)))","v":-0.19961899578173903},null,37328.33,35527.67,{"$f":"+V504-W504","v":1800.6600000000035},{"$f":"IF(AND(V504=0,W504=0),\"\",IF(OR(V504=0,W504=0),100%,(+X504/W504)))","v":5.0683312471659511E-2}]
["%,V5980000","5980000","Maint of Misc Distribution Plt",null,null,757.03,980.87,{"$f":"+F505-G505","v":-223.84000000000003},{"$f":"IF(AND(F505=0,G505=0),\"\",IF(OR(F505=0,G505=0),100%,(+H505/G505)))","v":-0.22820557260391289},null,18962.490000000002,26511.119999999999,{"$f":"+K505-L505","v":-7548.6299999999974},{"$f":"IF(AND(K505=0,L505=0),\"\",IF(OR(K505=0,L505=0),100%,(+M505/L505)))","v":-0.28473448122900874},null,null,6092.82,6546.47,{"$f":"+Q505-R505","v":-453.65000000000055},{"$f":"IF(AND(Q505=0,R505=0),\"\",IF(OR(Q505=0,R505=0),100%,(+S505/R505)))","v":-6.9296888246642929E-2},null,19497.670000000002,28439.78,{"$f":"+V505-W505","v":-8942.1099999999969},{"$f":"IF(AND(V505=0,W505=0),\"\",IF(OR(V505=0,W505=0),100%,(+X505/W505)))","v":-0.31442261508352026}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N580-598",75,"TOTAL Distribution Expenses (Lines 73 and 74)",null,null,1798399.0649999999,4141028.620000001,{"$f":"+F506-G506","v":-2342629.5550000011},{"$f":"IF(AND(F506=0,G506=0),\"\",IF(OR(F506=0,G506=0),100%,(+H506/G506)))","v":-0.56571199331628874},null,37003831.188000001,43504136.57,{"$f":"+K506-L506","v":-6500305.3819999993},{"$f":"IF(AND(K506=0,L506=0),\"\",IF(OR(K506=0,L506=0),100%,(+M506/L506)))","v":-0.14941809893274705},null,null,9329948.4330000002,15291031.469999999,{"$f":"+Q506-R506","v":-5961083.0369999986},{"$f":"IF(AND(Q506=0,R506=0),\"\",IF(OR(Q506=0,R506=0),100%,(+S506/R506)))","v":-0.38984178723948432},null,36920528.998000003,47564204.649999999,{"$f":"+V506-W506","v":-10643675.651999995},{"$f":"IF(AND(V506=0,W506=0),\"\",IF(OR(V506=0,W506=0),100%,(+X506/W506)))","v":-0.2237749107826193}]
[]
[]
["%,V9010000","9010000","Supervision - Customer Accts",null,null,2371.6799999999998,2077.3000000000002,null,{"$f":"+U509-G509","v":-2077.3000000000002},null,18947,9858.7199999999993,{"$f":"+K509-L509","v":9088.2800000000007},{"$f":"+#REF!-L509","v":{"$error":"#REF!"}},null,null,5660.39,4947.84,null,{"$f":"+P509-R509","v":-4947.84},null,22628.45,10978.22]
["%,V9020000","9020000","Meter Reading Expenses",null,null,1003.3000000000001,2196.48,null,{"$f":"+U510-G510","v":-2196.48},null,29299.46,31175.43,{"$f":"+K510-L510","v":-1875.9700000000012},{"$f":"+#REF!-L510","v":{"$error":"#REF!"}},null,null,4431.99,9211.9600000000009,null,{"$f":"+P510-R510","v":-9211.9600000000009},null,25455.14,36606.410000000003]
["%,V9020002","9020002","Meter Reading - Regular",null,null,55248.08,19648.12,null,{"$f":"+U511-G511","v":-19648.12},null,370702.02,246750.04,{"$f":"+K511-L511","v":123951.98000000001},{"$f":"+#REF!-L511","v":{"$error":"#REF!"}},null,null,120379.5,66031.540000000008,null,{"$f":"+P511-R511","v":-66031.540000000008},null,420324.33,295891.20000000001]
["%,V9020003","9020003","Meter Reading - Large Power",null,null,2644.7000000000003,548.29,null,{"$f":"+U512-G512","v":-548.29},null,24784.82,21928.799999999999,{"$f":"+K512-L512","v":2856.0200000000004},{"$f":"+#REF!-L512","v":{"$error":"#REF!"}},null,null,6702,2909.68,null,{"$f":"+P512-R512","v":-2909.68},null,26083.45,30158.19]
["%,V9030000","9030000","Cust Records & Collection Exp",null,null,32927.020000000004,24664.37,null,{"$f":"+U513-G513","v":-24664.37},null,308722.40000000002,260048.19,{"$f":"+K513-L513","v":48674.210000000021},{"$f":"+#REF!-L513","v":{"$error":"#REF!"}},null,null,95292.05,81867.430000000008,null,{"$f":"+P513-R513","v":-81867.430000000008},null,356819.76,301652.15000000002]
["%,V9030001","9030001","Customer Orders & Inquiries",null,null,258765.01,237530.21,null,{"$f":"+U514-G514","v":-237530.21},null,2296915.5499999998,2434401.83,{"$f":"+K514-L514","v":-137486.28000000026},{"$f":"+#REF!-L514","v":{"$error":"#REF!"}},null,null,683417.31,670537.1,null,{"$f":"+P514-R514","v":-670537.1},null,2707279.26,2841822.52]
["%,V9030002","9030002","Manual Billing",null,null,805.89,424.33,null,{"$f":"+U515-G515","v":-424.33},null,7417,8198.77,{"$f":"+K515-L515","v":-781.77000000000044},{"$f":"+#REF!-L515","v":{"$error":"#REF!"}},null,null,2411.9500000000003,1342.93,null,{"$f":"+P515-R515","v":-1342.93},null,8194.6,9742.8000000000011]
["%,V9030003","9030003","Postage - Customer Bills",null,null,62669.56,57962.05,null,{"$f":"+U516-G516","v":-57962.05},null,550974.78,520384.36,{"$f":"+K516-L516","v":30590.420000000042},{"$f":"+#REF!-L516","v":{"$error":"#REF!"}},null,null,181131.19,169319.83000000002,null,{"$f":"+P516-R516","v":-169319.83000000002},null,653928.80000000005,615190.74]
["%,V9030004","9030004","Cashiering",null,null,5390.81,4798.01,null,{"$f":"+U517-G517","v":-4798.01},null,44479.340000000004,44594.18,{"$f":"+K517-L517","v":-114.83999999999651},{"$f":"+#REF!-L517","v":{"$error":"#REF!"}},null,null,13166.880000000001,12865.550000000001,null,{"$f":"+P517-R517","v":-12865.550000000001},null,54593.5,54632.75]
["%,V9030005","9030005","Collection Agents Fees & Exp",null,null,258,531.66999999999996,null,{"$f":"+U518-G518","v":-531.66999999999996},null,2765.54,2710.35,{"$f":"+K518-L518","v":55.190000000000055},{"$f":"+#REF!-L518","v":{"$error":"#REF!"}},null,null,791.75,1128.6100000000001,null,{"$f":"+P518-R518","v":-1128.6100000000001},null,3439.4,3088.12]
["%,V9030006","9030006","Credit & Oth Collection Activi",null,null,74301.3,34532.5,null,{"$f":"+U519-G519","v":-34532.5},null,483924.35000000003,533234.74,{"$f":"+K519-L519","v":-49310.389999999956},{"$f":"+#REF!-L519","v":{"$error":"#REF!"}},null,null,195539.17,142712.42000000001,null,{"$f":"+P519-R519","v":-142712.42000000001},null,596571.57000000007,641350.69999999995]
["%,V9030007","9030007","Collectors",null,null,26229.32,25252.080000000002,null,{"$f":"+U520-G520","v":-25252.080000000002},null,244958.93,266436.51,{"$f":"+K520-L520","v":-21477.580000000016},{"$f":"+#REF!-L520","v":{"$error":"#REF!"}},null,null,75643.89,68648.3,null,{"$f":"+P520-R520","v":-68648.3},null,299604.8,315752.05]
["%,V9030009","9030009","Data Processing",null,null,-2.19,3037.65,null,{"$f":"+U521-G521","v":-3037.65},null,-314.60000000000002,30112.720000000001,{"$f":"+K521-L521","v":-30427.32},{"$f":"+#REF!-L521","v":{"$error":"#REF!"}},null,null,0,9406.69,null,{"$f":"+P521-R521","v":-9406.69},null,5452.32,35684.400000000001]
["%,V9040000","9040000","Uncollectible Accounts",null,null,0,0,null,{"$f":"+U522-G522","v":0},null,0,0,{"$f":"+K522-L522","v":0},{"$f":"+#REF!-L522","v":{"$error":"#REF!"}},null,null,49.58,0,null,{"$f":"+P522-R522","v":0},null,0,-288206.66000000003]
["%,V9040007","9040007","Uncoll Accts - Misc Receivable",null,null,751.78,7657.72,null,{"$f":"+U523-G523","v":-7657.72},null,-1798.44,17257.87,{"$f":"+K523-L523","v":-19056.309999999998},{"$f":"+#REF!-L523","v":{"$error":"#REF!"}},null,null,1605.24,8508.65,null,{"$f":"+P523-R523","v":-8508.65},null,1206.94,-70086.61]
["%,V9050000","9050000","Misc Customer Accounts Exp",null,null,1670.83,1610.75,null,{"$f":"+U524-G524","v":-1610.75},null,21236.57,16699.89,{"$f":"+K524-L524","v":4536.68},{"$f":"+#REF!-L524","v":{"$error":"#REF!"}},null,null,4767.01,4281.17,null,{"$f":"+P524-R524","v":-4281.17},null,24452.53,34759.759999999995]
["%,FACCOUNT,X,TGL_FERC_ACCT,N901-905",1,"(901-905) Customer Accounts Expenses","o",null,525035.09000000008,422471.53,null,{"$f":"+U525-G525","v":-422471.53},null,4403014.7200000007,4443792.3999999994,{"$f":"+K525-L525","v":-40777.679999998771},{"$f":"+#REF!-L525","v":{"$error":"#REF!"}},null,null,1390989.8999999997,1253719.7,null,{"$f":"+P525-R525","v":-1253719.7},null,5206034.8499999996,4869016.7399999993]
["%,V9070000","9070000","Supervision - Customer Service",null,null,17320.13,4280.26,null,{"$f":"+U526-G526","v":-4280.26},null,30371.27,48876.93,{"$f":"+K526-L526","v":-18505.66},{"$f":"+#REF!-L526","v":{"$error":"#REF!"}},null,null,20325.29,14824.08,null,{"$f":"+P526-R526","v":-14824.08},null,32647.68,57148.07]
["%,V9070001","9070001","Supervision - DSM",null,null,3.43,0,null,{"$f":"+U527-G527","v":0},null,7.88,0,{"$f":"+K527-L527","v":7.88},{"$f":"+#REF!-L527","v":{"$error":"#REF!"}},null,null,3.43,0,null,{"$f":"+P527-R527","v":0},null,7.88,17.05]
["%,V9080000","9080000","Customer Assistance Expenses",null,null,111270.82,104080.25,null,{"$f":"+U528-G528","v":-104080.25},null,1030991.46,1072024.19,{"$f":"+K528-L528","v":-41032.729999999981},{"$f":"+#REF!-L528","v":{"$error":"#REF!"}},null,null,318127.89,308939.53000000003,null,{"$f":"+P528-R528","v":-308939.53000000003},null,1208531.49,1254882.1299999999]
["%,V9080004","9080004","Cust Assistnce Exp - DSM - Ind",null,null,0,0,null,{"$f":"+U529-G529","v":0},null,0,0,{"$f":"+K529-L529","v":0},{"$f":"+#REF!-L529","v":{"$error":"#REF!"}},null,null,-7.96,0,null,{"$f":"+P529-R529","v":0},null,0,0]
["%,V9080009","9080009","Cust Assistance Expense - DSM",null,null,103024.14,16650.990000000002,null,{"$f":"+U530-G530","v":-16650.990000000002},null,1003027.43,397671.01,{"$f":"+K530-L530","v":605356.42000000004},{"$f":"+#REF!-L530","v":{"$error":"#REF!"}},null,null,375593.06,59929.86,null,{"$f":"+P530-R530","v":-59929.86},null,1043198.8300000001,461823.61]
["%,V9100000","9100000","Misc Cust Svc&Informational Ex",null,null,2516.61,93.12,null,{"$f":"+U531-G531","v":-93.12},null,27091.87,4582.7,{"$f":"+K531-L531","v":22509.17},{"$f":"+#REF!-L531","v":{"$error":"#REF!"}},null,null,9378.17,803.32,null,{"$f":"+P531-R531","v":-803.32},null,36792.6,4735.55]
["%,V9100001","9100001","Misc Cust Svc & Info Exp - RCS",null,null,0,0,null,{"$f":"+U532-G532","v":0},null,-98.31,0,{"$f":"+K532-L532","v":-98.31},{"$f":"+#REF!-L532","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P532-R532","v":0},null,0,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N906-910",2,"(907-910) Customer Service and Information Expenses","o",null,234135.13,125104.62,null,{"$f":"+U533-G533","v":-125104.62},null,2091391.6,1523154.8299999998,{"$f":"+K533-L533","v":568236.77000000025},{"$f":"+#REF!-L533","v":{"$error":"#REF!"}},null,null,723419.88,384496.79000000004,null,{"$f":"+P533-R533","v":-384496.79000000004},null,2321178.48,1778606.41]
["%,V9120000","9120000","Demonstrating & Selling Exp",null,null,1292.0899999999999,1402.09,null,{"$f":"+U534-G534","v":-1402.09},null,8116.6,8597.64,{"$f":"+K534-L534","v":-481.03999999999905},{"$f":"+#REF!-L534","v":{"$error":"#REF!"}},null,null,3575.27,2664.4500000000003,null,{"$f":"+P534-R534","v":-2664.4500000000003},null,10485.99,12079.22]
["%,V9120001","9120001","Demo & Selling Exp - Res",null,null,0,0,null,{"$f":"+U535-G535","v":0},null,2211.0700000000002,0,{"$f":"+K535-L535","v":2211.0700000000002},{"$f":"+#REF!-L535","v":{"$error":"#REF!"}},null,null,2211.0700000000002,0,null,{"$f":"+P535-R535","v":0},null,2211.0700000000002,0]
["%,V9120003","9120003","Demo & Selling Exp - Area Dev",null,null,0,0,null,{"$f":"+U536-G536","v":0},null,95.41,35.96,{"$f":"+K536-L536","v":59.449999999999996},{"$f":"+#REF!-L536","v":{"$error":"#REF!"}},null,null,3.0100000000000002,8.17,null,{"$f":"+P536-R536","v":-8.17},null,123.4,51.96]
["%,V9130001","9130001","Advertising Exp - Residential",null,null,0,0,null,{"$f":"+U537-G537","v":0},null,0,79.86,{"$f":"+K537-L537","v":-79.86},{"$f":"+#REF!-L537","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P537-R537","v":0},null,0,79.86]
["%,FACCOUNT,X,TGL_FERC_ACCT,N911-917",3,"(911-917) Sales Expenses","o",null,1292.0899999999999,1402.09,null,{"$f":"+U538-G538","v":-1402.09},null,10423.08,8713.4599999999991,{"$f":"+K538-L538","v":1709.6200000000008},{"$f":"+#REF!-L538","v":{"$error":"#REF!"}},null,null,5789.35,2672.6200000000003,null,{"$f":"+P538-R538","v":-2672.6200000000003},null,12820.46,12211.039999999999]
[null,4,"8. ADMINISTRATIVE AND GENERAL EXPENSES"]
[null,5,"Operations"]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,927905.73,1043820.53,null,{"$f":"+U541-G541","v":-1043820.53},null,9610479.5199999996,10641867.33,{"$f":"+K541-L541","v":-1031387.8100000005},{"$f":"+#REF!-L541","v":{"$error":"#REF!"}},null,null,2809665.48,3127561.94,null,{"$f":"+P541-R541","v":-3127561.94},null,11213882.09,12439686.49]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,82.3,0,null,{"$f":"+U542-G542","v":0},null,29.88,0,{"$f":"+K542-L542","v":29.88},{"$f":"+#REF!-L542","v":{"$error":"#REF!"}},null,null,0.02,0,null,{"$f":"+P542-R542","v":0},null,29.88,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920",6,"(920) Administration and General Salaries",null,null,927988.03,1043820.53,null,{"$f":"+U543-G543","v":-1043820.53},null,9610509.4000000004,10641867.33,{"$f":"+K543-L543","v":-1031357.9299999997},{"$f":"+#REF!-L543","v":{"$error":"#REF!"}},null,null,2809665.5,3127561.94,null,{"$f":"+P543-R543","v":-3127561.94},null,11213911.970000001,12439686.49]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,176889.82,70017.7,null,{"$f":"+U544-G544","v":-70017.7},null,1280202.9100000001,607268.52,{"$f":"+K544-L544","v":672934.39000000013},{"$f":"+#REF!-L544","v":{"$error":"#REF!"}},null,null,387656.38,224358.9,null,{"$f":"+P544-R544","v":-224358.9},null,1186476.5200000003,656071.41]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,180.93,18.920000000000002,null,{"$f":"+U545-G545","v":-18.920000000000002},null,280.45999999999998,179.86,{"$f":"+K545-L545","v":100.59999999999997},{"$f":"+#REF!-L545","v":{"$error":"#REF!"}},null,null,216.33,18.920000000000002,null,{"$f":"+P545-R545","v":-18.920000000000002},null,294.51,218.33]
["%,V9210004","9210004","Office Utilites",null,null,0,0,null,{"$f":"+U546-G546","v":0},null,0,0,{"$f":"+K546-L546","v":0},{"$f":"+#REF!-L546","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P546-R546","v":0},null,0,63.42]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,null,{"$f":"+U547-G547","v":0},null,0,0,{"$f":"+K547-L547","v":0},{"$f":"+#REF!-L547","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P547-R547","v":0},null,13.620000000000001,0.95000000000000007]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,null,{"$f":"+U548-G548","v":0},null,0,0,{"$f":"+K548-L548","v":0},{"$f":"+#REF!-L548","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P548-R548","v":0},null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,7.09,0,null,{"$f":"+U549-G549","v":0},null,31.45,2.39,{"$f":"+K549-L549","v":29.06},{"$f":"+#REF!-L549","v":{"$error":"#REF!"}},null,null,7.09,0,null,{"$f":"+P549-R549","v":0},null,50.57,13.290000000000001]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,263.10000000000002,27.26,null,{"$f":"+U550-G550","v":-27.26},null,995.21,111.35000000000001,{"$f":"+K550-L550","v":883.86},{"$f":"+#REF!-L550","v":{"$error":"#REF!"}},null,null,550.56000000000006,74.61,null,{"$f":"+P550-R550","v":-74.61},null,1136.22,128.01000000000002]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,61.72,9.44,null,{"$f":"+U551-G551","v":-9.44},null,314.48,109.06,{"$f":"+K551-L551","v":205.42000000000002},{"$f":"+#REF!-L551","v":{"$error":"#REF!"}},null,null,206.54,37.71,null,{"$f":"+P551-R551","v":-37.71},null,328.38,466.26]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,140.80000000000001,8.43,null,{"$f":"+U552-G552","v":-8.43},null,704.23,585.47,{"$f":"+K552-L552","v":118.75999999999999},{"$f":"+#REF!-L552","v":{"$error":"#REF!"}},null,null,387.91,102.39,null,{"$f":"+P552-R552","v":-102.39},null,781.12,630.07000000000005]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,6.72,0.82000000000000006,null,{"$f":"+U553-G553","v":-0.82000000000000006},null,128.06,13.74,{"$f":"+K553-L553","v":114.32000000000001},{"$f":"+#REF!-L553","v":{"$error":"#REF!"}},null,null,24.03,3.71,null,{"$f":"+P553-R553","v":-3.71},null,155.55000000000001,22.35]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,7.74,2.63,null,{"$f":"+U554-G554","v":-2.63},null,77.06,46.09,{"$f":"+K554-L554","v":30.97},{"$f":"+#REF!-L554","v":{"$error":"#REF!"}},null,null,14.47,8.2200000000000006,null,{"$f":"+P554-R554","v":-8.2200000000000006},null,94.240000000000009,58.730000000000004]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,5.46,3.04,null,{"$f":"+U555-G555","v":-3.04},null,179.21,29.490000000000002,{"$f":"+K555-L555","v":149.72},{"$f":"+#REF!-L555","v":{"$error":"#REF!"}},null,null,149.85,9.91,null,{"$f":"+P555-R555","v":-9.91},null,226.59,29.490000000000002]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,12.09,4.28,null,{"$f":"+U556-G556","v":-4.28},null,70.64,13.67,{"$f":"+K556-L556","v":56.97},{"$f":"+#REF!-L556","v":{"$error":"#REF!"}},null,null,15.780000000000001,11,null,{"$f":"+P556-R556","v":-11},null,83.41,13.67]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,165.98,29.79,null,{"$f":"+U557-G557","v":-29.79},null,1775.79,638.95000000000005,{"$f":"+K557-L557","v":1136.8399999999999},{"$f":"+#REF!-L557","v":{"$error":"#REF!"}},null,null,1231.08,150.08000000000001,null,{"$f":"+P557-R557","v":-150.08000000000001},null,2000.58,744.66000000000008]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,4.54,0,null,{"$f":"+U558-G558","v":0},null,67.099999999999994,122.42,{"$f":"+K558-L558","v":-55.320000000000007},{"$f":"+#REF!-L558","v":{"$error":"#REF!"}},null,null,6.61,40.56,null,{"$f":"+P558-R558","v":-40.56},null,109.4,126.55]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,205.74,0,null,{"$f":"+U559-G559","v":0},null,225.91,7.13,{"$f":"+K559-L559","v":218.78},{"$f":"+#REF!-L559","v":{"$error":"#REF!"}},null,null,205.74,0,null,{"$f":"+P559-R559","v":0},null,225.91,7.13]
["%,V9210032","9210032","FUEL",null,null,0.44,0.84,null,{"$f":"+U560-G560","v":-0.84},null,10.27,9.9700000000000006,{"$f":"+K560-L560","v":0.29999999999999893},{"$f":"+#REF!-L560","v":{"$error":"#REF!"}},null,null,2.95,5.22,null,{"$f":"+P560-R560","v":-5.22},null,15.02,9.9700000000000006]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,9.4700000000000006,1.1000000000000001,null,{"$f":"+U561-G561","v":-1.1000000000000001},null,92.25,8.5299999999999994,{"$f":"+K561-L561","v":83.72},{"$f":"+#REF!-L561","v":{"$error":"#REF!"}},null,null,45.52,3.84,null,{"$f":"+P561-R561","v":-3.84},null,92.25,8.5299999999999994]
["%,V9210034","9210034","In-House Training & Seminars",null,null,270.51,0,null,{"$f":"+U562-G562","v":0},null,3154.3,105.89,{"$f":"+K562-L562","v":3048.4100000000003},{"$f":"+#REF!-L562","v":{"$error":"#REF!"}},null,null,670.05000000000007,54.09,null,{"$f":"+P562-R562","v":-54.09},null,3154.3,110.63]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,null,{"$f":"+U563-G563","v":0},null,178.87,0,{"$f":"+K563-L563","v":178.87},{"$f":"+#REF!-L563","v":{"$error":"#REF!"}},null,null,178.87,0,null,{"$f":"+P563-R563","v":0},null,178.87,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,16.62,17.240000000000002,null,{"$f":"+U564-G564","v":-17.240000000000002},null,589.38,263.04000000000002,{"$f":"+K564-L564","v":326.33999999999997},{"$f":"+#REF!-L564","v":{"$error":"#REF!"}},null,null,272.29000000000002,239.82,null,{"$f":"+P564-R564","v":-239.82},null,589.38,263.04000000000002]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,35.15,null,{"$f":"+U565-G565","v":-35.15},null,606.77,62.63,{"$f":"+K565-L565","v":544.14},{"$f":"+#REF!-L565","v":{"$error":"#REF!"}},null,null,459.85,59.53,null,{"$f":"+P565-R565","v":-59.53},null,628.5,87.2]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,0,null,{"$f":"+U566-G566","v":0},null,52.02,11.620000000000001,{"$f":"+K566-L566","v":40.400000000000006},{"$f":"+#REF!-L566","v":{"$error":"#REF!"}},null,null,21.68,8.52,null,{"$f":"+P566-R566","v":-8.52},null,60.13,12.620000000000001]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,9.2900000000000009,0,null,{"$f":"+U567-G567","v":0},null,9.9700000000000006,0,{"$f":"+K567-L567","v":9.9700000000000006},{"$f":"+#REF!-L567","v":{"$error":"#REF!"}},null,null,9.9700000000000006,0,null,{"$f":"+P567-R567","v":0},null,9.9700000000000006,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N921",7,"(921) Office Supplies and Expenses",null,null,178268.9,70176.639999999985,null,{"$f":"+U568-G568","v":-70176.639999999985},null,1289746.3400000001,609589.82000000007,{"$f":"+K568-L568","v":680156.52},{"$f":"+#REF!-L568","v":{"$error":"#REF!"}},null,null,392333.54999999993,225187.02999999997,null,{"$f":"+P568-R568","v":-225187.02999999997},null,1196705.04,659086.31000000006]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,20571.72,24413.55,null,{"$f":"+U569-G569","v":-24413.55},null,166735.88,201203.81,{"$f":"+K569-L569","v":-34467.929999999993},{"$f":"+#REF!-L569","v":{"$error":"#REF!"}},null,null,62164.66,80701.900000000009,null,{"$f":"+P569-R569","v":-80701.900000000009},null,663843.13,275322.71999999997]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,37348,31222,null,{"$f":"+U570-G570","v":-31222},null,384803,390555,{"$f":"+K570-L570","v":-5752},{"$f":"+#REF!-L570","v":{"$error":"#REF!"}},null,null,109037,104394,null,{"$f":"+P570-R570","v":-104394},null,451345,451061]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,-0.01,-0.01,null,{"$f":"+U571-G571","v":0.01},null,-0.06,-0.01,{"$f":"+K571-L571","v":-4.9999999999999996E-2},{"$f":"+#REF!-L571","v":{"$error":"#REF!"}},null,null,-0.02,-0.01,null,{"$f":"+P571-R571","v":0.01},null,-0.06,-0.01]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,null,{"$f":"+U572-G572","v":0},null,1702.51,263.08,{"$f":"+K572-L572","v":1439.43},{"$f":"+#REF!-L572","v":{"$error":"#REF!"}},null,null,0,270.73,null,{"$f":"+P572-R572","v":-270.73},null,1880.29,4064.21]
["%,V9220005","9220005","Overhead Loadings",null,null,40703.57,63481.630000000005,null,{"$f":"+U573-G573","v":-63481.630000000005},null,493779.69,581361.43000000005,{"$f":"+K573-L573","v":-87581.740000000049},{"$f":"+#REF!-L573","v":{"$error":"#REF!"}},null,null,141541.70000000001,182106.13,null,{"$f":"+P573-R573","v":-182106.13},null,581444.07999999996,758887.91]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N922",8,"(Less) (922) Administrative Expenses Transferred-Credit",null,null,98623.28,119117.17000000001,null,{"$f":"+U574-G574","v":-119117.17000000001},null,1047021.02,1173383.31,{"$f":"+K574-L574","v":-126362.29000000004},{"$f":"+#REF!-L574","v":{"$error":"#REF!"}},null,null,312743.34000000003,367472.75,null,{"$f":"+P574-R574","v":-367472.75},null,1698512.44,1489335.83]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,392854.29000000004,1431400.46,null,{"$f":"+U575-G575","v":-1431400.46},null,1999935.5519999999,3586389.29,{"$f":"+K575-L575","v":-1586453.7380000001},{"$f":"+#REF!-L575","v":{"$error":"#REF!"}},null,null,697505.79500000004,1775167.88,null,{"$f":"+P575-R575","v":-1775167.88},null,3607395.7319999998,4269856.4400000004]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,50208.89,230815.66,null,{"$f":"+U576-G576","v":-230815.66},null,-475635.65,-114135.83,{"$f":"+K576-L576","v":-361499.82},{"$f":"+#REF!-L576","v":{"$error":"#REF!"}},null,null,-47581.51,-89664.42,null,{"$f":"+P576-R576","v":89664.42},null,90442.219999999972,-610908.4]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,{"$f":"+U577-G577","v":0},null,0,0,{"$f":"+K577-L577","v":0},{"$f":"+#REF!-L577","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P577-R577","v":0},null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,{"$f":"+U578-G578","v":0},null,6.8100000000000005,0.65,{"$f":"+K578-L578","v":6.16},{"$f":"+#REF!-L578","v":{"$error":"#REF!"}},null,null,0,0.65,null,{"$f":"+P578-R578","v":-0.65},null,6.8100000000000005,0.65]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,28.17,null,{"$f":"+U579-G579","v":-28.17},null,242.45000000000002,111.9,{"$f":"+K579-L579","v":130.55000000000001},{"$f":"+#REF!-L579","v":{"$error":"#REF!"}},null,null,73.820000000000007,56.08,null,{"$f":"+P579-R579","v":-56.08},null,299.07000000000005,111.9]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,3067.83,145.6,null,{"$f":"+U580-G580","v":-145.6},null,10572.86,14962.49,{"$f":"+K580-L580","v":-4389.6299999999992},{"$f":"+#REF!-L580","v":{"$error":"#REF!"}},null,null,3529.15,833.58,null,{"$f":"+P580-R580","v":-833.58},null,12383.77,16173.68]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,{"$f":"+U581-G581","v":0},null,0,116.38,{"$f":"+K581-L581","v":-116.38},{"$f":"+#REF!-L581","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P581-R581","v":0},null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,null,{"$f":"+U582-G582","v":0},null,3464.17,0,{"$f":"+K582-L582","v":3464.17},{"$f":"+#REF!-L582","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P582-R582","v":0},null,1069746.8299999998,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N923",9,"(923) Outside Services Employed",null,null,446131.01000000007,1662389.89,null,{"$f":"+U583-G583","v":-1662389.89},null,1538586.1919999998,3487444.88,{"$f":"+K583-L583","v":-1948858.6880000001},{"$f":"+#REF!-L583","v":{"$error":"#REF!"}},null,null,653527.255,1686393.77,null,{"$f":"+P583-R583","v":-1686393.77},null,4780274.4620000003,3675350.65]
["%,V9240000","9240000","Property Insurance",null,null,76986.97,92444.19,null,{"$f":"+U584-G584","v":-92444.19},null,922411.01,973521.57000000007,{"$f":"+K584-L584","v":-51110.560000000056},{"$f":"+#REF!-L584","v":{"$error":"#REF!"}},null,null,230536.30000000002,282436.96000000002,null,{"$f":"+P584-R584","v":-282436.96000000002},null,1041361.41,1152572.6500000001]
["%,FACCOUNT,X,TGL_FERC_ACCT,N924",10,"(924) Property Insurance",null,null,76986.97,92444.19,null,{"$f":"+U585-G585","v":-92444.19},null,922411.01,973521.57000000007,{"$f":"+K585-L585","v":-51110.560000000056},{"$f":"+#REF!-L585","v":{"$error":"#REF!"}},null,null,230536.30000000002,282436.96000000002,null,{"$f":"+P585-R585","v":-282436.96000000002},null,1041361.41,1152572.6500000001]
["%,V9250000","9250000","Injuries and Damages",null,null,192793.72,164919.33000000002,null,{"$f":"+U586-G586","v":-164919.33000000002},null,1731560.52,1523896.18,{"$f":"+K586-L586","v":207664.34000000008},{"$f":"+#REF!-L586","v":{"$error":"#REF!"}},null,null,545228.28,479325.34,null,{"$f":"+P586-R586","v":-479325.34},null,2052557.03,1825909.51]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,120.82000000000001,null,{"$f":"+U587-G587","v":-120.82000000000001},null,-94.77,205.68,{"$f":"+K587-L587","v":-300.45},{"$f":"+#REF!-L587","v":{"$error":"#REF!"}},null,null,0,216.53,null,{"$f":"+P587-R587","v":-216.53},null,-257.64,-18.609999999999985]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,76994.710000000006,22758.05,null,{"$f":"+U588-G588","v":-22758.05},null,-70567.16,303606.63,{"$f":"+K588-L588","v":-374173.79000000004},{"$f":"+#REF!-L588","v":{"$error":"#REF!"}},null,null,35177.51,57761.46,null,{"$f":"+P588-R588","v":-57761.46},null,221298.22,411931.50599999999]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,636.16,893.94,null,{"$f":"+U589-G589","v":-893.94},null,6387.01,22468.510000000002,{"$f":"+K589-L589","v":-16081.500000000002},{"$f":"+#REF!-L589","v":{"$error":"#REF!"}},null,null,2232.38,7785.1100000000006,null,{"$f":"+P589-R589","v":-7785.1100000000006},null,10889.73,24169.510000000002]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-13732.78,-15680.800000000001,null,{"$f":"+U590-G590","v":15680.800000000001},null,-94026.790000000008,-172156.1,{"$f":"+K590-L590","v":78129.31},{"$f":"+#REF!-L590","v":{"$error":"#REF!"}},null,null,-15492.380000000001,-60406.020000000004,null,{"$f":"+P590-R590","v":60406.020000000004},null,-124480.28000000001,-211237.30000000002]
["%,FACCOUNT,X,TGL_FERC_ACCT,N925",11,"(925) Injuries and Damages",null,null,256691.80999999997,173011.34000000003,null,{"$f":"+U591-G591","v":-173011.34000000003},null,1573258.81,1678020.8999999997,{"$f":"+K591-L591","v":-104762.08999999962},{"$f":"+#REF!-L591","v":{"$error":"#REF!"}},null,null,567145.79,484682.42000000004,null,{"$f":"+P591-R591","v":-484682.42000000004},null,2160007.0599999996,2050754.6159999995]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,223.69,200.74,null,{"$f":"+U592-G592","v":-200.74},null,2029.97,2138.04,{"$f":"+K592-L592","v":-108.06999999999994},{"$f":"+#REF!-L592","v":{"$error":"#REF!"}},null,null,671.07,658.47,null,{"$f":"+P592-R592","v":-658.47},null,2404.92,2731.59]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,null,{"$f":"+U593-G593","v":0},null,0,86.33,{"$f":"+K593-L593","v":-86.33},{"$f":"+#REF!-L593","v":{"$error":"#REF!"}},null,null,0,80.52,null,{"$f":"+P593-R593","v":-80.52},null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2871,3792.63,null,{"$f":"+U594-G594","v":-3792.63},null,18084.98,25041.8,{"$f":"+K594-L594","v":-6956.82},{"$f":"+#REF!-L594","v":{"$error":"#REF!"}},null,null,3667.9700000000003,4509.41,null,{"$f":"+P594-R594","v":-4509.41},null,23370.739999999998,27777.5]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,null,{"$f":"+U595-G595","v":-178243.99},null,1728206.79,1782439.94,{"$f":"+K595-L595","v":-54233.149999999907},{"$f":"+#REF!-L595","v":{"$error":"#REF!"}},null,null,518462.04000000004,534731.97,null,{"$f":"+P595-R595","v":-534731.97},null,2049295.29,2105770.7000000002]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12106.42,7175.6100000000006,null,{"$f":"+U596-G596","v":-7175.6100000000006},null,119893.28,108752.56,{"$f":"+K596-L596","v":11140.720000000001},{"$f":"+#REF!-L596","v":{"$error":"#REF!"}},null,null,37191.29,29603.73,null,{"$f":"+P596-R596","v":-29603.73},null,141901.26999999999,132789]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,477895.32,388425.9,null,{"$f":"+U597-G597","v":-388425.9},null,4677666.67,4060868.19,{"$f":"+K597-L597","v":616798.48},{"$f":"+#REF!-L597","v":{"$error":"#REF!"}},null,null,1433426.8,1149565.92,null,{"$f":"+P597-R597","v":-1149565.92},null,5862252.2400000002,4876501.3]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,null,{"$f":"+U598-G598","v":0},null,0,0,{"$f":"+K598-L598","v":0},{"$f":"+#REF!-L598","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P598-R598","v":0},null,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36393.71,-6645.07,null,{"$f":"+U599-G599","v":6645.07},null,362986.9,408229.36,{"$f":"+K599-L599","v":-45242.459999999963},{"$f":"+#REF!-L599","v":{"$error":"#REF!"}},null,null,109047.93000000001,103402.63,null,{"$f":"+P599-R599","v":-103402.63},null,360952.33,500213.97]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16055.56,13627.15,null,{"$f":"+U600-G600","v":-13627.15},null,152967.21,142623.93,{"$f":"+K600-L600","v":10343.279999999999},{"$f":"+#REF!-L600","v":{"$error":"#REF!"}},null,null,48155.46,40028.83,null,{"$f":"+P600-R600","v":-40028.83},null,178769.88,173913.97999999998]
["%,V9260010","9260010","Training Administration Exp",null,null,637.55000000000007,448.85,null,{"$f":"+U601-G601","v":-448.85},null,3800.8,1160.9000000000001,{"$f":"+K601-L601","v":2639.9},{"$f":"+#REF!-L601","v":{"$error":"#REF!"}},null,null,2219.13,-5626.13,null,{"$f":"+P601-R601","v":5626.13},null,4695.9800000000005,1164.9100000000001]
["%,V9260012","9260012","Employee Activities",null,null,1191.6000000000001,3892.31,null,{"$f":"+U602-G602","v":-3892.31},null,8496.52,13077.45,{"$f":"+K602-L602","v":-4580.93},{"$f":"+#REF!-L602","v":{"$error":"#REF!"}},null,null,3786.79,5467.56,null,{"$f":"+P602-R602","v":-5467.56},null,12851.210000000001,14128.980000000001]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,{"$f":"+U603-G603","v":-7700.55},null,62968.71,77005.490000000005,{"$f":"+K603-L603","v":-14036.780000000006},{"$f":"+#REF!-L603","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,{"$f":"+P603-R603","v":-23101.65},null,78369.81,93914.150000000009]
["%,V9260027","9260027","Savings Plan Contributions",null,null,232141.48,175873.26,null,{"$f":"+U604-G604","v":-175873.26},null,1704414.54,1531096.23,{"$f":"+K604-L604","v":173318.31000000006},{"$f":"+#REF!-L604","v":{"$error":"#REF!"}},null,null,536166.49,463061.4,null,{"$f":"+P604-R604","v":-463061.4},null,2031129.4,1855122.25]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,null,{"$f":"+U605-G605","v":0},null,15296.92,8844.66,{"$f":"+K605-L605","v":6452.26},{"$f":"+#REF!-L605","v":{"$error":"#REF!"}},null,null,6766.28,4559.6500000000005,null,{"$f":"+P605-R605","v":-4559.6500000000005},null,10148.290000000001,-27090.110000000004]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,{"$f":"+U606-G606","v":-2071},null,5431.21,20710.010000000002,{"$f":"+K606-L606","v":-15278.800000000003},{"$f":"+#REF!-L606","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,{"$f":"+P606-R606","v":-6213},null,9573.2099999999991,21033.750000000004]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,{"$f":"+U607-G607","v":-322.83},null,5045.4000000000005,3220.82,{"$f":"+K607-L607","v":1824.5800000000004},{"$f":"+#REF!-L607","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,{"$f":"+P607-R607","v":-968.49},null,5691.06,3374.2400000000002]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,{"$f":"+U608-G608","v":244691.92},null,-2399010.5,-2328186.19,{"$f":"+K608-L608","v":-70824.310000000056},{"$f":"+#REF!-L608","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,{"$f":"+P608-R608","v":734075.76},null,-2888394.34,-2957747.95]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-145221.70000000001,-71706.430000000008,null,{"$f":"+U609-G609","v":71706.430000000008},null,-896704.23,-780139.39,{"$f":"+K609-L609","v":-116564.83999999997},{"$f":"+#REF!-L609","v":{"$error":"#REF!"}},null,null,-313862.61,-213584.01,null,{"$f":"+P609-R609","v":213584.01},null,-1096243.82,-960119.38]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-446199.86,-190682.75,null,{"$f":"+U610-G610","v":190682.75},null,-2630193.61,-2115912.11,{"$f":"+K610-L610","v":-514281.5},{"$f":"+#REF!-L610","v":{"$error":"#REF!"}},null,null,-952800.17,-569252.53,null,{"$f":"+P610-R610","v":569252.53},null,-3153188.03,-2616769.2399999998]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-120478.2,-75495.02,null,{"$f":"+U611-G611","v":75495.02},null,-732184.73,-665056.72,{"$f":"+K611-L611","v":-67128.010000000009},{"$f":"+#REF!-L611","v":{"$error":"#REF!"}},null,null,-260943.56,-210225.24,null,{"$f":"+P611-R611","v":210225.24},null,-887682.45,-813038.1]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-4646.8100000000004,-10338.27,null,{"$f":"+U612-G612","v":10338.27},null,-32253.08,-80889.040000000008,{"$f":"+K612-L612","v":48635.960000000006},{"$f":"+#REF!-L612","v":{"$error":"#REF!"}},null,null,-10044.51,-28395.02,null,{"$f":"+P612-R612","v":28395.02},null,-57928.33,-105860.25]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-65717.180000000008,-44120.639999999999,null,{"$f":"+U613-G613","v":44120.639999999999},null,-447274.14,-382831.97000000003,{"$f":"+K613-L613","v":-64442.169999999984},{"$f":"+#REF!-L613","v":{"$error":"#REF!"}},null,null,-147222.74,-104840.59,null,{"$f":"+P613-R613","v":104840.59},null,-527775.53,-477002.97000000003]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,166717.15,4363.57,null,{"$f":"+U614-G614","v":-4363.57},null,-11137.48,-144733.19,{"$f":"+K614-L614","v":133595.71},{"$f":"+#REF!-L614","v":{"$error":"#REF!"}},null,null,50914.1,-98050.180000000008,null,{"$f":"+P614-R614","v":98050.180000000008},null,66308.490000000005,98597.830000000016]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,{"$f":"+U615-G615","v":-18051.68},null,0,180516.80000000002,{"$f":"+K615-L615","v":-180516.80000000002},{"$f":"+#REF!-L615","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,{"$f":"+P615-R615","v":-54155.040000000001},null,36101.950000000004,216620.16000000003]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,null,{"$f":"+U616-G616","v":341967.38},null,-2094031.29,-3419673.79,{"$f":"+K616-L616","v":1325642.5},{"$f":"+#REF!-L616","v":{"$error":"#REF!"}},null,null,-628209.39,-1025902.14,null,{"$f":"+P616-R616","v":1025902.14},null,-2647629.79,-4052888.21]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,{"$f":"+U617-G617","v":0},null,476,0,{"$f":"+K617-L617","v":476},{"$f":"+#REF!-L617","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P617-R617","v":0},null,1689276,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N926",12,"(926) Employee Pensions and Benefits",null,null,-105169.23999999996,-181457.40999999992,null,{"$f":"+U618-G618","v":181457.40999999992},null,-375023.16000000015,-1551609.8899999983,{"$f":"+K618-L618","v":1176586.7299999981},{"$f":"+#REF!-L618","v":{"$error":"#REF!"}},null,null,-260277.19,-569843.32999999996,null,{"$f":"+P618-R618","v":569843.32999999996},null,1304249.7800000035,-1886775.5699999977]
["%,V9270000","9270000","Franchise Requirements",null,null,13510.11,13347.89,null,{"$f":"+U619-G619","v":-13347.89},null,136592.57,135618.47,{"$f":"+K619-L619","v":974.10000000000582},{"$f":"+#REF!-L619","v":{"$error":"#REF!"}},null,null,56299.840000000004,42402.62,null,{"$f":"+P619-R619","v":-42402.62},null,163303.51,159039.13]
["%,FACCOUNT,X,TGL_FERC_ACCT,N927",13,"(927) Franchise Requirements",null,null,13510.11,13347.89,null,{"$f":"+U620-G620","v":-13347.89},null,136592.57,135618.47,{"$f":"+K620-L620","v":974.10000000000582},{"$f":"+#REF!-L620","v":{"$error":"#REF!"}},null,null,56299.840000000004,42402.62,null,{"$f":"+P620-R620","v":-42402.62},null,163303.51,159039.13]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,-176.14000000000001,1601.13,null,{"$f":"+U621-G621","v":-1601.13},null,9651.39,8815.51,{"$f":"+K621-L621","v":835.8799999999992},{"$f":"+#REF!-L621","v":{"$error":"#REF!"}},null,null,645.1,2568.41,null,{"$f":"+P621-R621","v":-2568.41},null,14520.45,9331.89]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0.83000000000000007,null,{"$f":"+U622-G622","v":-0.83000000000000007},null,0,4350.8900000000003,{"$f":"+K622-L622","v":-4350.8900000000003},{"$f":"+#REF!-L622","v":{"$error":"#REF!"}},null,null,0,4138.6900000000005,null,{"$f":"+P622-R622","v":-4138.6900000000005},null,-4.37,4350.8900000000003]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,125754.54000000001,112548.29000000001,null,{"$f":"+U623-G623","v":-112548.29000000001},null,1803346.25,2341753.65,{"$f":"+K623-L623","v":-538407.39999999991},{"$f":"+#REF!-L623","v":{"$error":"#REF!"}},null,null,751392.20000000007,452981.47000000003,null,{"$f":"+P623-R623","v":-452981.47000000003},null,2463605.15,2918287.88]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,22571.8,2085.39,null,{"$f":"+U624-G624","v":-2085.39},null,87418.2,19442.34,{"$f":"+K624-L624","v":67975.86},{"$f":"+#REF!-L624","v":{"$error":"#REF!"}},null,null,29485.54,9361.81,null,{"$f":"+P624-R624","v":-9361.81},null,89558.05,20469.04]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,{"$f":"+U625-G625","v":-79432.100000000006},null,832372.3,792331.26,{"$f":"+K625-L625","v":40041.040000000037},{"$f":"+#REF!-L625","v":{"$error":"#REF!"}},null,null,266834.78999999998,238296.30000000002,null,{"$f":"+P625-R625","v":-238296.30000000002},null,991236.5,950532.2]
["%,FACCOUNT,X,TGL_FERC_ACCT,N928",14,"(928) Regulatory Commission Expenses",null,null,237095.13,195667.74000000002,null,{"$f":"+U626-G626","v":-195667.74000000002},null,2732788.1399999997,3166693.6499999994,{"$f":"+K626-L626","v":-433905.50999999978},{"$f":"+#REF!-L626","v":{"$error":"#REF!"}},null,null,1048357.6300000001,707346.68,null,{"$f":"+P626-R626","v":-707346.68},null,3558915.7800000003,3902971.8999999994]
["%,R,FACCOUNT,X,TGL_FERC_ACCT,N929",15,"(Less) (929) Duplicate Charges-Credit",null,null,0,0,null,{"$f":"+U627-G627","v":0},null,0,0,{"$f":"+K627-L627","v":0},{"$f":"+#REF!-L627","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P627-R627","v":0},null,0,0]
["%,V9301000","9301000","General Advertising Expenses",null,null,4354.24,7199.99,null,{"$f":"+U628-G628","v":-7199.99},null,15218.26,24313.89,{"$f":"+K628-L628","v":-9095.6299999999992},{"$f":"+#REF!-L628","v":{"$error":"#REF!"}},null,null,3473.75,7099.99,null,{"$f":"+P628-R628","v":-7099.99},null,22418.27,46901.020000000004]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,6350.01,6.19,null,{"$f":"+U629-G629","v":-6.19},null,25536.52,20261.61,{"$f":"+K629-L629","v":5274.91},{"$f":"+#REF!-L629","v":{"$error":"#REF!"}},null,null,12725.02,261.61,null,{"$f":"+P629-R629","v":-261.61},null,30940.22,28261.620000000003]
["%,V9301003","9301003","TV Station Advertising Time",null,null,240.70000000000002,4860.9400000000005,null,{"$f":"+U630-G630","v":-4860.9400000000005},null,2569.84,24302.33,{"$f":"+K630-L630","v":-21732.49},{"$f":"+#REF!-L630","v":{"$error":"#REF!"}},null,null,1489.54,4582.2,null,{"$f":"+P630-R630","v":-4582.2},null,17765.11,28240.340000000004]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,{"$f":"+U631-G631","v":0},null,-1682.5900000000001,0,{"$f":"+K631-L631","v":-1682.5900000000001},{"$f":"+#REF!-L631","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P631-R631","v":0},null,-1682.5900000000001,0]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,null,{"$f":"+U632-G632","v":0},null,625,0,{"$f":"+K632-L632","v":625},{"$f":"+#REF!-L632","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P632-R632","v":0},null,625,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,203.36,0,null,{"$f":"+U633-G633","v":0},null,203.36,0,{"$f":"+K633-L633","v":203.36},{"$f":"+#REF!-L633","v":{"$error":"#REF!"}},null,null,203.36,0,null,{"$f":"+P633-R633","v":0},null,203.36,0]
["%,V9301010","9301010","Publicity",null,null,0,0,null,{"$f":"+U634-G634","v":0},null,0,0,{"$f":"+K634-L634","v":0},{"$f":"+#REF!-L634","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P634-R634","v":0},null,0,1.35]
["%,V9301012","9301012","Public Opinion Surveys",null,null,6644.85,0,null,{"$f":"+U635-G635","v":0},null,22490.04,12539.43,{"$f":"+K635-L635","v":9950.61},{"$f":"+#REF!-L635","v":{"$error":"#REF!"}},null,null,6644.85,0,null,{"$f":"+P635-R635","v":0},null,26816.54,23060.989999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,227.23000000000002,211.33,null,{"$f":"+U636-G636","v":-211.33},null,8677.91,5508.32,{"$f":"+K636-L636","v":3169.59},{"$f":"+#REF!-L636","v":{"$error":"#REF!"}},null,null,4168.57,344.53000000000003,null,{"$f":"+P636-R636","v":-344.53000000000003},null,9487.39,8925.619999999999]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.1",16,"(930.1) General Advertising Expenses",null,null,18020.390000000003,12278.449999999999,null,{"$f":"+U637-G637","v":-12278.449999999999},null,73638.34,86925.580000000016,{"$f":"+K637-L637","v":-13287.24000000002},{"$f":"+#REF!-L637","v":{"$error":"#REF!"}},null,null,28705.090000000004,12288.33,null,{"$f":"+P637-R637","v":-12288.33},null,106573.30000000002,135390.94]
["%,V9302000","9302000","Misc General Expenses",null,null,77681.13,10996.14,null,{"$f":"+U638-G638","v":-10996.14},null,276010.40700000001,232609.16,{"$f":"+K638-L638","v":43401.247000000003},{"$f":"+#REF!-L638","v":{"$error":"#REF!"}},null,null,118685.76000000001,41242.629999999997,null,{"$f":"+P638-R638","v":-41242.629999999997},null,336797.15700000001,277988.16000000003]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,18691.021000000001,3536.4450000000002,null,{"$f":"+U639-G639","v":-3536.4450000000002},null,76496.432000000001,83336.229000000007,{"$f":"+K639-L639","v":-6839.7970000000059},{"$f":"+#REF!-L639","v":{"$error":"#REF!"}},null,null,33128.324000000001,35808.6,null,{"$f":"+P639-R639","v":-35808.6},null,81616.012000000002,78032.159000000014]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,null,{"$f":"+U640-G640","v":0},null,17.89,584.32000000000005,{"$f":"+K640-L640","v":-566.43000000000006},{"$f":"+#REF!-L640","v":{"$error":"#REF!"}},null,null,0,27.63,null,{"$f":"+P640-R640","v":-27.63},null,59.18,977.15000000000009]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,66.19,4269.9800000000005,null,{"$f":"+U641-G641","v":-4269.9800000000005},null,32743.88,120525.32,{"$f":"+K641-L641","v":-87781.440000000002},{"$f":"+#REF!-L641","v":{"$error":"#REF!"}},null,null,9346.35,4461.96,null,{"$f":"+P641-R641","v":-4461.96},null,32743.88,121863.19]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,22373.920000000002,10407.81,null,{"$f":"+U642-G642","v":-10407.81},null,208305.04,164622.70000000001,{"$f":"+K642-L642","v":43682.34},{"$f":"+#REF!-L642","v":{"$error":"#REF!"}},null,null,79722.7,39831.24,null,{"$f":"+P642-R642","v":-39831.24},null,301272.73,213112.65000000002]
["%,FACCOUNT,X,TGL_FERC_ACCT,N930.2",17,"(930.2) Miscellaneous General Expenses",null,null,118812.26100000001,29210.375,null,{"$f":"+U643-G643","v":-29210.375},null,593573.64900000009,601677.72900000005,{"$f":"+K643-L643","v":-8104.0799999999581},{"$f":"+#REF!-L643","v":{"$error":"#REF!"}},null,null,240883.13400000002,121372.06,null,{"$f":"+P643-R643","v":-121372.06},null,752488.95900000003,691973.30899999989]
["%,V9310001","9310001","Rents - Real Property",null,null,800,800,null,{"$f":"+U644-G644","v":-800},null,8800,8000,{"$f":"+K644-L644","v":800},{"$f":"+#REF!-L644","v":{"$error":"#REF!"}},null,null,2400,2400,null,{"$f":"+P644-R644","v":-2400},null,18233.71,19180.11]
["%,V9310002","9310002","Rents - Personal Property",null,null,3496.41,4288.21,null,{"$f":"+U645-G645","v":-4288.21},null,39897.75,44011.11,{"$f":"+K645-L645","v":-4113.3600000000006},{"$f":"+#REF!-L645","v":{"$error":"#REF!"}},null,null,10994.69,12993.98,null,{"$f":"+P645-R645","v":-12993.98},null,48451.95,53082.98]
["%,FACCOUNT,X,TGL_FERC_ACCT,N931",18,"(931) Rents",null,null,4296.41,5088.21,null,{"$f":"+U646-G646","v":-5088.21},null,48697.75,52011.11,{"$f":"+K646-L646","v":-3313.3600000000006},{"$f":"+#REF!-L646","v":{"$error":"#REF!"}},null,null,13394.69,15393.98,null,{"$f":"+P646-R646","v":-15393.98},null,66685.66,72263.09]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,927905.73,1043820.53,null,{"$f":"+U647-G647","v":-1043820.53},null,9610479.5199999996,10641867.33,{"$f":"+K647-L647","v":-1031387.8100000005},{"$f":"+#REF!-L647","v":{"$error":"#REF!"}},null,null,2809665.48,3127561.94,null,{"$f":"+P647-R647","v":-3127561.94},null,11213882.09,12439686.49]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,82.3,0,null,{"$f":"+U648-G648","v":0},null,29.88,0,{"$f":"+K648-L648","v":29.88},{"$f":"+#REF!-L648","v":{"$error":"#REF!"}},null,null,0.02,0,null,{"$f":"+P648-R648","v":0},null,29.88,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,176889.82,70017.7,null,{"$f":"+U649-G649","v":-70017.7},null,1280202.9100000001,607268.52,{"$f":"+K649-L649","v":672934.39000000013},{"$f":"+#REF!-L649","v":{"$error":"#REF!"}},null,null,387656.38,224358.9,null,{"$f":"+P649-R649","v":-224358.9},null,1186476.5200000003,656071.41]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,180.93,18.920000000000002,null,{"$f":"+U650-G650","v":-18.920000000000002},null,280.45999999999998,179.86,{"$f":"+K650-L650","v":100.59999999999997},{"$f":"+#REF!-L650","v":{"$error":"#REF!"}},null,null,216.33,18.920000000000002,null,{"$f":"+P650-R650","v":-18.920000000000002},null,294.51,218.33]
["%,V9210004","9210004","Office Utilites",null,null,0,0,null,{"$f":"+U651-G651","v":0},null,0,0,{"$f":"+K651-L651","v":0},{"$f":"+#REF!-L651","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P651-R651","v":0},null,0,63.42]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,null,{"$f":"+U652-G652","v":0},null,0,0,{"$f":"+K652-L652","v":0},{"$f":"+#REF!-L652","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P652-R652","v":0},null,13.620000000000001,0.95000000000000007]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,null,{"$f":"+U653-G653","v":0},null,0,0,{"$f":"+K653-L653","v":0},{"$f":"+#REF!-L653","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P653-R653","v":0},null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,7.09,0,null,{"$f":"+U654-G654","v":0},null,31.45,2.39,{"$f":"+K654-L654","v":29.06},{"$f":"+#REF!-L654","v":{"$error":"#REF!"}},null,null,7.09,0,null,{"$f":"+P654-R654","v":0},null,50.57,13.290000000000001]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,263.10000000000002,27.26,null,{"$f":"+U655-G655","v":-27.26},null,995.21,111.35000000000001,{"$f":"+K655-L655","v":883.86},{"$f":"+#REF!-L655","v":{"$error":"#REF!"}},null,null,550.56000000000006,74.61,null,{"$f":"+P655-R655","v":-74.61},null,1136.22,128.01000000000002]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,61.72,9.44,null,{"$f":"+U656-G656","v":-9.44},null,314.48,109.06,{"$f":"+K656-L656","v":205.42000000000002},{"$f":"+#REF!-L656","v":{"$error":"#REF!"}},null,null,206.54,37.71,null,{"$f":"+P656-R656","v":-37.71},null,328.38,466.26]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,140.80000000000001,8.43,null,{"$f":"+U657-G657","v":-8.43},null,704.23,585.47,{"$f":"+K657-L657","v":118.75999999999999},{"$f":"+#REF!-L657","v":{"$error":"#REF!"}},null,null,387.91,102.39,null,{"$f":"+P657-R657","v":-102.39},null,781.12,630.07000000000005]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,6.72,0.82000000000000006,null,{"$f":"+U658-G658","v":-0.82000000000000006},null,128.06,13.74,{"$f":"+K658-L658","v":114.32000000000001},{"$f":"+#REF!-L658","v":{"$error":"#REF!"}},null,null,24.03,3.71,null,{"$f":"+P658-R658","v":-3.71},null,155.55000000000001,22.35]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,7.74,2.63,null,{"$f":"+U659-G659","v":-2.63},null,77.06,46.09,{"$f":"+K659-L659","v":30.97},{"$f":"+#REF!-L659","v":{"$error":"#REF!"}},null,null,14.47,8.2200000000000006,null,{"$f":"+P659-R659","v":-8.2200000000000006},null,94.240000000000009,58.730000000000004]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,5.46,3.04,null,{"$f":"+U660-G660","v":-3.04},null,179.21,29.490000000000002,{"$f":"+K660-L660","v":149.72},{"$f":"+#REF!-L660","v":{"$error":"#REF!"}},null,null,149.85,9.91,null,{"$f":"+P660-R660","v":-9.91},null,226.59,29.490000000000002]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,12.09,4.28,null,{"$f":"+U661-G661","v":-4.28},null,70.64,13.67,{"$f":"+K661-L661","v":56.97},{"$f":"+#REF!-L661","v":{"$error":"#REF!"}},null,null,15.780000000000001,11,null,{"$f":"+P661-R661","v":-11},null,83.41,13.67]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,165.98,29.79,null,{"$f":"+U662-G662","v":-29.79},null,1775.79,638.95000000000005,{"$f":"+K662-L662","v":1136.8399999999999},{"$f":"+#REF!-L662","v":{"$error":"#REF!"}},null,null,1231.08,150.08000000000001,null,{"$f":"+P662-R662","v":-150.08000000000001},null,2000.58,744.66000000000008]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,4.54,0,null,{"$f":"+U663-G663","v":0},null,67.099999999999994,122.42,{"$f":"+K663-L663","v":-55.320000000000007},{"$f":"+#REF!-L663","v":{"$error":"#REF!"}},null,null,6.61,40.56,null,{"$f":"+P663-R663","v":-40.56},null,109.4,126.55]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,205.74,0,null,{"$f":"+U664-G664","v":0},null,225.91,7.13,{"$f":"+K664-L664","v":218.78},{"$f":"+#REF!-L664","v":{"$error":"#REF!"}},null,null,205.74,0,null,{"$f":"+P664-R664","v":0},null,225.91,7.13]
["%,V9210032","9210032","FUEL",null,null,0.44,0.84,null,{"$f":"+U665-G665","v":-0.84},null,10.27,9.9700000000000006,{"$f":"+K665-L665","v":0.29999999999999893},{"$f":"+#REF!-L665","v":{"$error":"#REF!"}},null,null,2.95,5.22,null,{"$f":"+P665-R665","v":-5.22},null,15.02,9.9700000000000006]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,9.4700000000000006,1.1000000000000001,null,{"$f":"+U666-G666","v":-1.1000000000000001},null,92.25,8.5299999999999994,{"$f":"+K666-L666","v":83.72},{"$f":"+#REF!-L666","v":{"$error":"#REF!"}},null,null,45.52,3.84,null,{"$f":"+P666-R666","v":-3.84},null,92.25,8.5299999999999994]
["%,V9210034","9210034","In-House Training & Seminars",null,null,270.51,0,null,{"$f":"+U667-G667","v":0},null,3154.3,105.89,{"$f":"+K667-L667","v":3048.4100000000003},{"$f":"+#REF!-L667","v":{"$error":"#REF!"}},null,null,670.05000000000007,54.09,null,{"$f":"+P667-R667","v":-54.09},null,3154.3,110.63]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,null,{"$f":"+U668-G668","v":0},null,178.87,0,{"$f":"+K668-L668","v":178.87},{"$f":"+#REF!-L668","v":{"$error":"#REF!"}},null,null,178.87,0,null,{"$f":"+P668-R668","v":0},null,178.87,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,16.62,17.240000000000002,null,{"$f":"+U669-G669","v":-17.240000000000002},null,589.38,263.04000000000002,{"$f":"+K669-L669","v":326.33999999999997},{"$f":"+#REF!-L669","v":{"$error":"#REF!"}},null,null,272.29000000000002,239.82,null,{"$f":"+P669-R669","v":-239.82},null,589.38,263.04000000000002]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,35.15,null,{"$f":"+U670-G670","v":-35.15},null,606.77,62.63,{"$f":"+K670-L670","v":544.14},{"$f":"+#REF!-L670","v":{"$error":"#REF!"}},null,null,459.85,59.53,null,{"$f":"+P670-R670","v":-59.53},null,628.5,87.2]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,0,null,{"$f":"+U671-G671","v":0},null,52.02,11.620000000000001,{"$f":"+K671-L671","v":40.400000000000006},{"$f":"+#REF!-L671","v":{"$error":"#REF!"}},null,null,21.68,8.52,null,{"$f":"+P671-R671","v":-8.52},null,60.13,12.620000000000001]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,9.2900000000000009,0,null,{"$f":"+U672-G672","v":0},null,9.9700000000000006,0,{"$f":"+K672-L672","v":9.9700000000000006},{"$f":"+#REF!-L672","v":{"$error":"#REF!"}},null,null,9.9700000000000006,0,null,{"$f":"+P672-R672","v":0},null,9.9700000000000006,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-20571.72,-24413.55,null,{"$f":"+U673-G673","v":24413.55},null,-166735.88,-201203.81,{"$f":"+K673-L673","v":34467.929999999993},{"$f":"+#REF!-L673","v":{"$error":"#REF!"}},null,null,-62164.66,-80701.900000000009,null,{"$f":"+P673-R673","v":80701.900000000009},null,-663843.13,-275322.71999999997]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-37348,-31222,null,{"$f":"+U674-G674","v":31222},null,-384803,-390555,{"$f":"+K674-L674","v":5752},{"$f":"+#REF!-L674","v":{"$error":"#REF!"}},null,null,-109037,-104394,null,{"$f":"+P674-R674","v":104394},null,-451345,-451061]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0.01,null,{"$f":"+U675-G675","v":-0.01},null,0.06,0.01,{"$f":"+K675-L675","v":4.9999999999999996E-2},{"$f":"+#REF!-L675","v":{"$error":"#REF!"}},null,null,0.02,0.01,null,{"$f":"+P675-R675","v":-0.01},null,0.06,0.01]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,null,{"$f":"+U676-G676","v":0},null,-1702.51,-263.08,{"$f":"+K676-L676","v":-1439.43},{"$f":"+#REF!-L676","v":{"$error":"#REF!"}},null,null,0,-270.73,null,{"$f":"+P676-R676","v":270.73},null,-1880.29,-4064.21]
["%,V9220005","9220005","Overhead Loadings",null,null,-40703.57,-63481.630000000005,null,{"$f":"+U677-G677","v":63481.630000000005},null,-493779.69,-581361.43000000005,{"$f":"+K677-L677","v":87581.740000000049},{"$f":"+#REF!-L677","v":{"$error":"#REF!"}},null,null,-141541.70000000001,-182106.13,null,{"$f":"+P677-R677","v":182106.13},null,-581444.07999999996,-758887.91]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,392854.29000000004,1431400.46,null,{"$f":"+U678-G678","v":-1431400.46},null,1999935.5519999999,3586389.29,{"$f":"+K678-L678","v":-1586453.7380000001},{"$f":"+#REF!-L678","v":{"$error":"#REF!"}},null,null,697505.79500000004,1775167.88,null,{"$f":"+P678-R678","v":-1775167.88},null,3607395.7319999998,4269856.4400000004]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,50208.89,230815.66,null,{"$f":"+U679-G679","v":-230815.66},null,-475635.65,-114135.83,{"$f":"+K679-L679","v":-361499.82},{"$f":"+#REF!-L679","v":{"$error":"#REF!"}},null,null,-47581.51,-89664.42,null,{"$f":"+P679-R679","v":89664.42},null,90442.219999999972,-610908.4]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,{"$f":"+U680-G680","v":0},null,0,0,{"$f":"+K680-L680","v":0},{"$f":"+#REF!-L680","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P680-R680","v":0},null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,{"$f":"+U681-G681","v":0},null,6.8100000000000005,0.65,{"$f":"+K681-L681","v":6.16},{"$f":"+#REF!-L681","v":{"$error":"#REF!"}},null,null,0,0.65,null,{"$f":"+P681-R681","v":-0.65},null,6.8100000000000005,0.65]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,28.17,null,{"$f":"+U682-G682","v":-28.17},null,242.45000000000002,111.9,{"$f":"+K682-L682","v":130.55000000000001},{"$f":"+#REF!-L682","v":{"$error":"#REF!"}},null,null,73.820000000000007,56.08,null,{"$f":"+P682-R682","v":-56.08},null,299.07000000000005,111.9]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,3067.83,145.6,null,{"$f":"+U683-G683","v":-145.6},null,10572.86,14962.49,{"$f":"+K683-L683","v":-4389.6299999999992},{"$f":"+#REF!-L683","v":{"$error":"#REF!"}},null,null,3529.15,833.58,null,{"$f":"+P683-R683","v":-833.58},null,12383.77,16173.68]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,{"$f":"+U684-G684","v":0},null,0,116.38,{"$f":"+K684-L684","v":-116.38},{"$f":"+#REF!-L684","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P684-R684","v":0},null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,null,{"$f":"+U685-G685","v":0},null,3464.17,0,{"$f":"+K685-L685","v":3464.17},{"$f":"+#REF!-L685","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P685-R685","v":0},null,1069746.8299999998,0]
["%,V9240000","9240000","Property Insurance",null,null,76986.97,92444.19,null,{"$f":"+U686-G686","v":-92444.19},null,922411.01,973521.57000000007,{"$f":"+K686-L686","v":-51110.560000000056},{"$f":"+#REF!-L686","v":{"$error":"#REF!"}},null,null,230536.30000000002,282436.96000000002,null,{"$f":"+P686-R686","v":-282436.96000000002},null,1041361.41,1152572.6500000001]
["%,V9250000","9250000","Injuries and Damages",null,null,192793.72,164919.33000000002,null,{"$f":"+U687-G687","v":-164919.33000000002},null,1731560.52,1523896.18,{"$f":"+K687-L687","v":207664.34000000008},{"$f":"+#REF!-L687","v":{"$error":"#REF!"}},null,null,545228.28,479325.34,null,{"$f":"+P687-R687","v":-479325.34},null,2052557.03,1825909.51]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,120.82000000000001,null,{"$f":"+U688-G688","v":-120.82000000000001},null,-94.77,205.68,{"$f":"+K688-L688","v":-300.45},{"$f":"+#REF!-L688","v":{"$error":"#REF!"}},null,null,0,216.53,null,{"$f":"+P688-R688","v":-216.53},null,-257.64,-18.609999999999985]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,76994.710000000006,22758.05,null,{"$f":"+U689-G689","v":-22758.05},null,-70567.16,303606.63,{"$f":"+K689-L689","v":-374173.79000000004},{"$f":"+#REF!-L689","v":{"$error":"#REF!"}},null,null,35177.51,57761.46,null,{"$f":"+P689-R689","v":-57761.46},null,221298.22,411931.50599999999]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,636.16,893.94,null,{"$f":"+U690-G690","v":-893.94},null,6387.01,22468.510000000002,{"$f":"+K690-L690","v":-16081.500000000002},{"$f":"+#REF!-L690","v":{"$error":"#REF!"}},null,null,2232.38,7785.1100000000006,null,{"$f":"+P690-R690","v":-7785.1100000000006},null,10889.73,24169.510000000002]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-13732.78,-15680.800000000001,null,{"$f":"+U691-G691","v":15680.800000000001},null,-94026.790000000008,-172156.1,{"$f":"+K691-L691","v":78129.31},{"$f":"+#REF!-L691","v":{"$error":"#REF!"}},null,null,-15492.380000000001,-60406.020000000004,null,{"$f":"+P691-R691","v":60406.020000000004},null,-124480.28000000001,-211237.30000000002]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,223.69,200.74,null,{"$f":"+U692-G692","v":-200.74},null,2029.97,2138.04,{"$f":"+K692-L692","v":-108.06999999999994},{"$f":"+#REF!-L692","v":{"$error":"#REF!"}},null,null,671.07,658.47,null,{"$f":"+P692-R692","v":-658.47},null,2404.92,2731.59]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,null,{"$f":"+U693-G693","v":0},null,0,86.33,{"$f":"+K693-L693","v":-86.33},{"$f":"+#REF!-L693","v":{"$error":"#REF!"}},null,null,0,80.52,null,{"$f":"+P693-R693","v":-80.52},null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2871,3792.63,null,{"$f":"+U694-G694","v":-3792.63},null,18084.98,25041.8,{"$f":"+K694-L694","v":-6956.82},{"$f":"+#REF!-L694","v":{"$error":"#REF!"}},null,null,3667.9700000000003,4509.41,null,{"$f":"+P694-R694","v":-4509.41},null,23370.739999999998,27777.5]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,null,{"$f":"+U695-G695","v":-178243.99},null,1728206.79,1782439.94,{"$f":"+K695-L695","v":-54233.149999999907},{"$f":"+#REF!-L695","v":{"$error":"#REF!"}},null,null,518462.04000000004,534731.97,null,{"$f":"+P695-R695","v":-534731.97},null,2049295.29,2105770.7000000002]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12106.42,7175.6100000000006,null,{"$f":"+U696-G696","v":-7175.6100000000006},null,119893.28,108752.56,{"$f":"+K696-L696","v":11140.720000000001},{"$f":"+#REF!-L696","v":{"$error":"#REF!"}},null,null,37191.29,29603.73,null,{"$f":"+P696-R696","v":-29603.73},null,141901.26999999999,132789]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,477895.32,388425.9,null,{"$f":"+U697-G697","v":-388425.9},null,4677666.67,4060868.19,{"$f":"+K697-L697","v":616798.48},{"$f":"+#REF!-L697","v":{"$error":"#REF!"}},null,null,1433426.8,1149565.92,null,{"$f":"+P697-R697","v":-1149565.92},null,5862252.2400000002,4876501.3]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,null,{"$f":"+U698-G698","v":0},null,0,0,{"$f":"+K698-L698","v":0},{"$f":"+#REF!-L698","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P698-R698","v":0},null,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36393.71,-6645.07,null,{"$f":"+U699-G699","v":6645.07},null,362986.9,408229.36,{"$f":"+K699-L699","v":-45242.459999999963},{"$f":"+#REF!-L699","v":{"$error":"#REF!"}},null,null,109047.93000000001,103402.63,null,{"$f":"+P699-R699","v":-103402.63},null,360952.33,500213.97]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16055.56,13627.15,null,{"$f":"+U700-G700","v":-13627.15},null,152967.21,142623.93,{"$f":"+K700-L700","v":10343.279999999999},{"$f":"+#REF!-L700","v":{"$error":"#REF!"}},null,null,48155.46,40028.83,null,{"$f":"+P700-R700","v":-40028.83},null,178769.88,173913.97999999998]
["%,V9260010","9260010","Training Administration Exp",null,null,637.55000000000007,448.85,null,{"$f":"+U701-G701","v":-448.85},null,3800.8,1160.9000000000001,{"$f":"+K701-L701","v":2639.9},{"$f":"+#REF!-L701","v":{"$error":"#REF!"}},null,null,2219.13,-5626.13,null,{"$f":"+P701-R701","v":5626.13},null,4695.9800000000005,1164.9100000000001]
["%,V9260012","9260012","Employee Activities",null,null,1191.6000000000001,3892.31,null,{"$f":"+U702-G702","v":-3892.31},null,8496.52,13077.45,{"$f":"+K702-L702","v":-4580.93},{"$f":"+#REF!-L702","v":{"$error":"#REF!"}},null,null,3786.79,5467.56,null,{"$f":"+P702-R702","v":-5467.56},null,12851.210000000001,14128.980000000001]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,{"$f":"+U703-G703","v":-7700.55},null,62968.71,77005.490000000005,{"$f":"+K703-L703","v":-14036.780000000006},{"$f":"+#REF!-L703","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,{"$f":"+P703-R703","v":-23101.65},null,78369.81,93914.150000000009]
["%,V9260027","9260027","Savings Plan Contributions",null,null,232141.48,175873.26,null,{"$f":"+U704-G704","v":-175873.26},null,1704414.54,1531096.23,{"$f":"+K704-L704","v":173318.31000000006},{"$f":"+#REF!-L704","v":{"$error":"#REF!"}},null,null,536166.49,463061.4,null,{"$f":"+P704-R704","v":-463061.4},null,2031129.4,1855122.25]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,null,{"$f":"+U705-G705","v":0},null,15296.92,8844.66,{"$f":"+K705-L705","v":6452.26},{"$f":"+#REF!-L705","v":{"$error":"#REF!"}},null,null,6766.28,4559.6500000000005,null,{"$f":"+P705-R705","v":-4559.6500000000005},null,10148.290000000001,-27090.110000000004]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,{"$f":"+U706-G706","v":-2071},null,5431.21,20710.010000000002,{"$f":"+K706-L706","v":-15278.800000000003},{"$f":"+#REF!-L706","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,{"$f":"+P706-R706","v":-6213},null,9573.2099999999991,21033.750000000004]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,{"$f":"+U707-G707","v":-322.83},null,5045.4000000000005,3220.82,{"$f":"+K707-L707","v":1824.5800000000004},{"$f":"+#REF!-L707","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,{"$f":"+P707-R707","v":-968.49},null,5691.06,3374.2400000000002]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,{"$f":"+U708-G708","v":244691.92},null,-2399010.5,-2328186.19,{"$f":"+K708-L708","v":-70824.310000000056},{"$f":"+#REF!-L708","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,{"$f":"+P708-R708","v":734075.76},null,-2888394.34,-2957747.95]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-145221.70000000001,-71706.430000000008,null,{"$f":"+U709-G709","v":71706.430000000008},null,-896704.23,-780139.39,{"$f":"+K709-L709","v":-116564.83999999997},{"$f":"+#REF!-L709","v":{"$error":"#REF!"}},null,null,-313862.61,-213584.01,null,{"$f":"+P709-R709","v":213584.01},null,-1096243.82,-960119.38]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-446199.86,-190682.75,null,{"$f":"+U710-G710","v":190682.75},null,-2630193.61,-2115912.11,{"$f":"+K710-L710","v":-514281.5},{"$f":"+#REF!-L710","v":{"$error":"#REF!"}},null,null,-952800.17,-569252.53,null,{"$f":"+P710-R710","v":569252.53},null,-3153188.03,-2616769.2399999998]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-120478.2,-75495.02,null,{"$f":"+U711-G711","v":75495.02},null,-732184.73,-665056.72,{"$f":"+K711-L711","v":-67128.010000000009},{"$f":"+#REF!-L711","v":{"$error":"#REF!"}},null,null,-260943.56,-210225.24,null,{"$f":"+P711-R711","v":210225.24},null,-887682.45,-813038.1]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-4646.8100000000004,-10338.27,null,{"$f":"+U712-G712","v":10338.27},null,-32253.08,-80889.040000000008,{"$f":"+K712-L712","v":48635.960000000006},{"$f":"+#REF!-L712","v":{"$error":"#REF!"}},null,null,-10044.51,-28395.02,null,{"$f":"+P712-R712","v":28395.02},null,-57928.33,-105860.25]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-65717.180000000008,-44120.639999999999,null,{"$f":"+U713-G713","v":44120.639999999999},null,-447274.14,-382831.97000000003,{"$f":"+K713-L713","v":-64442.169999999984},{"$f":"+#REF!-L713","v":{"$error":"#REF!"}},null,null,-147222.74,-104840.59,null,{"$f":"+P713-R713","v":104840.59},null,-527775.53,-477002.97000000003]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,166717.15,4363.57,null,{"$f":"+U714-G714","v":-4363.57},null,-11137.48,-144733.19,{"$f":"+K714-L714","v":133595.71},{"$f":"+#REF!-L714","v":{"$error":"#REF!"}},null,null,50914.1,-98050.180000000008,null,{"$f":"+P714-R714","v":98050.180000000008},null,66308.490000000005,98597.830000000016]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,{"$f":"+U715-G715","v":-18051.68},null,0,180516.80000000002,{"$f":"+K715-L715","v":-180516.80000000002},{"$f":"+#REF!-L715","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,{"$f":"+P715-R715","v":-54155.040000000001},null,36101.950000000004,216620.16000000003]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,null,{"$f":"+U716-G716","v":341967.38},null,-2094031.29,-3419673.79,{"$f":"+K716-L716","v":1325642.5},{"$f":"+#REF!-L716","v":{"$error":"#REF!"}},null,null,-628209.39,-1025902.14,null,{"$f":"+P716-R716","v":1025902.14},null,-2647629.79,-4052888.21]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,{"$f":"+U717-G717","v":0},null,476,0,{"$f":"+K717-L717","v":476},{"$f":"+#REF!-L717","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P717-R717","v":0},null,1689276,0]
["%,V9270000","9270000","Franchise Requirements",null,null,13510.11,13347.89,null,{"$f":"+U718-G718","v":-13347.89},null,136592.57,135618.47,{"$f":"+K718-L718","v":974.10000000000582},{"$f":"+#REF!-L718","v":{"$error":"#REF!"}},null,null,56299.840000000004,42402.62,null,{"$f":"+P718-R718","v":-42402.62},null,163303.51,159039.13]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,-176.14000000000001,1601.13,null,{"$f":"+U719-G719","v":-1601.13},null,9651.39,8815.51,{"$f":"+K719-L719","v":835.8799999999992},{"$f":"+#REF!-L719","v":{"$error":"#REF!"}},null,null,645.1,2568.41,null,{"$f":"+P719-R719","v":-2568.41},null,14520.45,9331.89]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0.83000000000000007,null,{"$f":"+U720-G720","v":-0.83000000000000007},null,0,4350.8900000000003,{"$f":"+K720-L720","v":-4350.8900000000003},{"$f":"+#REF!-L720","v":{"$error":"#REF!"}},null,null,0,4138.6900000000005,null,{"$f":"+P720-R720","v":-4138.6900000000005},null,-4.37,4350.8900000000003]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,125754.54000000001,112548.29000000001,null,{"$f":"+U721-G721","v":-112548.29000000001},null,1803346.25,2341753.65,{"$f":"+K721-L721","v":-538407.39999999991},{"$f":"+#REF!-L721","v":{"$error":"#REF!"}},null,null,751392.20000000007,452981.47000000003,null,{"$f":"+P721-R721","v":-452981.47000000003},null,2463605.15,2918287.88]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,22571.8,2085.39,null,{"$f":"+U722-G722","v":-2085.39},null,87418.2,19442.34,{"$f":"+K722-L722","v":67975.86},{"$f":"+#REF!-L722","v":{"$error":"#REF!"}},null,null,29485.54,9361.81,null,{"$f":"+P722-R722","v":-9361.81},null,89558.05,20469.04]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,{"$f":"+U723-G723","v":-79432.100000000006},null,832372.3,792331.26,{"$f":"+K723-L723","v":40041.040000000037},{"$f":"+#REF!-L723","v":{"$error":"#REF!"}},null,null,266834.78999999998,238296.30000000002,null,{"$f":"+P723-R723","v":-238296.30000000002},null,991236.5,950532.2]
["%,V9301000","9301000","General Advertising Expenses",null,null,4354.24,7199.99,null,{"$f":"+U724-G724","v":-7199.99},null,15218.26,24313.89,{"$f":"+K724-L724","v":-9095.6299999999992},{"$f":"+#REF!-L724","v":{"$error":"#REF!"}},null,null,3473.75,7099.99,null,{"$f":"+P724-R724","v":-7099.99},null,22418.27,46901.020000000004]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,6350.01,6.19,null,{"$f":"+U725-G725","v":-6.19},null,25536.52,20261.61,{"$f":"+K725-L725","v":5274.91},{"$f":"+#REF!-L725","v":{"$error":"#REF!"}},null,null,12725.02,261.61,null,{"$f":"+P725-R725","v":-261.61},null,30940.22,28261.620000000003]
["%,V9301003","9301003","TV Station Advertising Time",null,null,240.70000000000002,4860.9400000000005,null,{"$f":"+U726-G726","v":-4860.9400000000005},null,2569.84,24302.33,{"$f":"+K726-L726","v":-21732.49},{"$f":"+#REF!-L726","v":{"$error":"#REF!"}},null,null,1489.54,4582.2,null,{"$f":"+P726-R726","v":-4582.2},null,17765.11,28240.340000000004]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,{"$f":"+U727-G727","v":0},null,-1682.5900000000001,0,{"$f":"+K727-L727","v":-1682.5900000000001},{"$f":"+#REF!-L727","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P727-R727","v":0},null,-1682.5900000000001,0]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,null,{"$f":"+U728-G728","v":0},null,625,0,{"$f":"+K728-L728","v":625},{"$f":"+#REF!-L728","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P728-R728","v":0},null,625,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,203.36,0,null,{"$f":"+U729-G729","v":0},null,203.36,0,{"$f":"+K729-L729","v":203.36},{"$f":"+#REF!-L729","v":{"$error":"#REF!"}},null,null,203.36,0,null,{"$f":"+P729-R729","v":0},null,203.36,0]
["%,V9301010","9301010","Publicity",null,null,0,0,null,{"$f":"+U730-G730","v":0},null,0,0,{"$f":"+K730-L730","v":0},{"$f":"+#REF!-L730","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P730-R730","v":0},null,0,1.35]
["%,V9301012","9301012","Public Opinion Surveys",null,null,6644.85,0,null,{"$f":"+U731-G731","v":0},null,22490.04,12539.43,{"$f":"+K731-L731","v":9950.61},{"$f":"+#REF!-L731","v":{"$error":"#REF!"}},null,null,6644.85,0,null,{"$f":"+P731-R731","v":0},null,26816.54,23060.989999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,227.23000000000002,211.33,null,{"$f":"+U732-G732","v":-211.33},null,8677.91,5508.32,{"$f":"+K732-L732","v":3169.59},{"$f":"+#REF!-L732","v":{"$error":"#REF!"}},null,null,4168.57,344.53000000000003,null,{"$f":"+P732-R732","v":-344.53000000000003},null,9487.39,8925.619999999999]
["%,V9302000","9302000","Misc General Expenses",null,null,77681.13,10996.14,null,{"$f":"+U733-G733","v":-10996.14},null,276010.40700000001,232609.16,{"$f":"+K733-L733","v":43401.247000000003},{"$f":"+#REF!-L733","v":{"$error":"#REF!"}},null,null,118685.76000000001,41242.629999999997,null,{"$f":"+P733-R733","v":-41242.629999999997},null,336797.15700000001,277988.16000000003]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,18691.021000000001,3536.4450000000002,null,{"$f":"+U734-G734","v":-3536.4450000000002},null,76496.432000000001,83336.229000000007,{"$f":"+K734-L734","v":-6839.7970000000059},{"$f":"+#REF!-L734","v":{"$error":"#REF!"}},null,null,33128.324000000001,35808.6,null,{"$f":"+P734-R734","v":-35808.6},null,81616.012000000002,78032.159000000014]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,null,{"$f":"+U735-G735","v":0},null,17.89,584.32000000000005,{"$f":"+K735-L735","v":-566.43000000000006},{"$f":"+#REF!-L735","v":{"$error":"#REF!"}},null,null,0,27.63,null,{"$f":"+P735-R735","v":-27.63},null,59.18,977.15000000000009]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,66.19,4269.9800000000005,null,{"$f":"+U736-G736","v":-4269.9800000000005},null,32743.88,120525.32,{"$f":"+K736-L736","v":-87781.440000000002},{"$f":"+#REF!-L736","v":{"$error":"#REF!"}},null,null,9346.35,4461.96,null,{"$f":"+P736-R736","v":-4461.96},null,32743.88,121863.19]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,22373.920000000002,10407.81,null,{"$f":"+U737-G737","v":-10407.81},null,208305.04,164622.70000000001,{"$f":"+K737-L737","v":43682.34},{"$f":"+#REF!-L737","v":{"$error":"#REF!"}},null,null,79722.7,39831.24,null,{"$f":"+P737-R737","v":-39831.24},null,301272.73,213112.65000000002]
["%,V9310001","9310001","Rents - Real Property",null,null,800,800,null,{"$f":"+U738-G738","v":-800},null,8800,8000,{"$f":"+K738-L738","v":800},{"$f":"+#REF!-L738","v":{"$error":"#REF!"}},null,null,2400,2400,null,{"$f":"+P738-R738","v":-2400},null,18233.71,19180.11]
["%,V9310002","9310002","Rents - Personal Property",null,null,3496.41,4288.21,null,{"$f":"+U739-G739","v":-4288.21},null,39897.75,44011.11,{"$f":"+K739-L739","v":-4113.3600000000006},{"$f":"+#REF!-L739","v":{"$error":"#REF!"}},null,null,10994.69,12993.98,null,{"$f":"+P739-R739","v":-12993.98},null,48451.95,53082.98]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-933",19,"TOTAL Operation (Enter Total of lines 6 thru 18)","o",null,2074008.5010000002,2996860.6750000003,null,{"$f":"+U740-G740","v":-2996860.6750000003},null,17097758.020999998,18708377.838999998,{"$f":"+K740-L740","v":-1610619.818},{"$f":"+#REF!-L740","v":{"$error":"#REF!"}},null,null,5467828.2489999998,5767749.7100000037,null,{"$f":"+P740-R740","v":-5767749.7100000037},null,24645964.491000008,21562977.684999995]
[null,20,"Maintenance"]
["%,V9350000","9350000","Maintenance of General Plant",null,null,770.46,1725.98,null,{"$f":"+U742-G742","v":-1725.98},null,3563.42,21702.240000000002,{"$f":"+K742-L742","v":-18138.82},{"$f":"+#REF!-L742","v":{"$error":"#REF!"}},null,null,1324.7,-9139.93,null,{"$f":"+P742-R742","v":9139.93},null,6998.76,25190.390000000003]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,30397.47,122038.47,null,{"$f":"+U743-G743","v":-122038.47},null,187013.32,759928.87,{"$f":"+K743-L743","v":-572915.55000000005},{"$f":"+#REF!-L743","v":{"$error":"#REF!"}},null,null,100449.41,273131.53000000003,null,{"$f":"+P743-R743","v":-273131.53000000003},null,477945.09,955079.54]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1457.3,5596.62,null,{"$f":"+U744-G744","v":-5596.62},null,16147.24,8111.16,{"$f":"+K744-L744","v":8036.08},{"$f":"+#REF!-L744","v":{"$error":"#REF!"}},null,null,4485.29,6599.1100000000006,null,{"$f":"+P744-R744","v":-6599.1100000000006},null,22141.739999999998,8109.65]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,385.15000000000003,null,{"$f":"+U745-G745","v":-385.15000000000003},null,0,3789.14,{"$f":"+K745-L745","v":-3789.14},{"$f":"+#REF!-L745","v":{"$error":"#REF!"}},null,null,0,1130.1000000000001,null,{"$f":"+P745-R745","v":-1130.1000000000001},null,753.09,4624.24]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,74113.58,null,{"$f":"+U746-G746","v":-74113.58},null,0,940368.62,{"$f":"+K746-L746","v":-940368.62},{"$f":"+#REF!-L746","v":{"$error":"#REF!"}},null,null,0,221068.5,null,{"$f":"+P746-R746","v":-221068.5},null,177835.11000000002,1105371.5]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,59939.46,null,{"$f":"+U747-G747","v":-59939.46},null,0,812103.74,{"$f":"+K747-L747","v":-812103.74},{"$f":"+#REF!-L747","v":{"$error":"#REF!"}},null,null,0,255145.02000000002,null,{"$f":"+P747-R747","v":-255145.02000000002},null,127581.96,973087.19]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,null,{"$f":"+U748-G748","v":0},null,0,0,{"$f":"+K748-L748","v":0},{"$f":"+#REF!-L748","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P748-R748","v":0},null,0,3.72]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,{"$f":"+U749-G749","v":0},null,0,98.31,{"$f":"+K749-L749","v":-98.31},{"$f":"+#REF!-L749","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P749-R749","v":0},null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,63.32,null,{"$f":"+U750-G750","v":-63.32},null,0,4718.55,{"$f":"+K750-L750","v":-4718.55},{"$f":"+#REF!-L750","v":{"$error":"#REF!"}},null,null,0,3498.04,null,{"$f":"+P750-R750","v":-3498.04},null,394.16,6162.12]
["%,FACCOUNT,X,TGL_FERC_ACCT,N935",21,"(935) Maintenance of General Plant","m",null,32625.23,263862.58,null,{"$f":"+U751-G751","v":-263862.58},null,206723.98,2550820.63,{"$f":"+K751-L751","v":-2344096.65},{"$f":"+#REF!-L751","v":{"$error":"#REF!"}},null,null,106259.4,751432.37000000011,null,{"$f":"+P751-R751","v":-751432.37000000011},null,813649.91000000015,3077726.6599999997]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1852.16,0,null,null,null,12445.75,0,null,null,null,null,6189.4400000000005,0,null,null,null,12445.75,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9351",21.1,"   935.1 Maintenance of Computer Hardware",null,null,1852.16,0,null,null,null,12445.75,0,null,null,null,null,6189.4400000000005,0,null,null,null,12445.75,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,78786.710000000006,0,null,null,null,694500.75,0,null,null,null,null,228575.25,0,null,null,null,694500.75,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9352",21.2,"   935.2 Maintenance of Computer Software",null,null,78786.710000000006,0,null,null,null,694500.75,0,null,null,null,null,228575.25,0,null,null,null,694500.75,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,12000.23,0,null,null,null,95752.34,0,null,null,null,null,25298.400000000001,0,null,null,null,95752.34,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N9353",21.3,"   935.3 Maintenance of Communication Equipment",null,null,12000.23,0,null,null,null,95752.34,0,null,null,null,null,25298.400000000001,0,null,null,null,95752.34,0]
[null,21.4,"TOTAL Maintenance (Enter Total of lines 21 thru 21.3)",null,null,{"$f":"SUM(F753:F757)","v":183426.04000000004}]
["%,V9200000","9200000","Administrative & Gen Salaries",null,null,927905.73,1043820.53,null,{"$f":"+U759-G759","v":-1043820.53},null,9610479.5199999996,10641867.33,{"$f":"+K759-L759","v":-1031387.8100000005},{"$f":"+#REF!-L759","v":{"$error":"#REF!"}},null,null,2809665.48,3127561.94,null,{"$f":"+P759-R759","v":-3127561.94},null,11213882.09,12439686.49]
["%,V9200003","9200003","Admin & Gen Salaries Trnsfr",null,null,82.3,0,null,{"$f":"+U760-G760","v":0},null,29.88,0,{"$f":"+K760-L760","v":29.88},{"$f":"+#REF!-L760","v":{"$error":"#REF!"}},null,null,0.02,0,null,{"$f":"+P760-R760","v":0},null,29.88,0]
["%,V9210001","9210001","Off Supl & Exp - Nonassociated",null,null,176889.82,70017.7,null,{"$f":"+U761-G761","v":-70017.7},null,1280202.9100000001,607268.52,{"$f":"+K761-L761","v":672934.39000000013},{"$f":"+#REF!-L761","v":{"$error":"#REF!"}},null,null,387656.38,224358.9,null,{"$f":"+P761-R761","v":-224358.9},null,1186476.5200000003,656071.41]
["%,V9210003","9210003","Office Supplies & Exp - Trnsf",null,null,180.93,18.920000000000002,null,{"$f":"+U762-G762","v":-18.920000000000002},null,280.45999999999998,179.86,{"$f":"+K762-L762","v":100.59999999999997},{"$f":"+#REF!-L762","v":{"$error":"#REF!"}},null,null,216.33,18.920000000000002,null,{"$f":"+P762-R762","v":-18.920000000000002},null,294.51,218.33]
["%,V9210004","9210004","Office Utilites",null,null,0,0,null,{"$f":"+U763-G763","v":0},null,0,0,{"$f":"+K763-L763","v":0},{"$f":"+#REF!-L763","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P763-R763","v":0},null,0,63.42]
["%,V9210005","9210005","Cellular Phones and Pagers",null,null,0,0,null,{"$f":"+U764-G764","v":0},null,0,0,{"$f":"+K764-L764","v":0},{"$f":"+#REF!-L764","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P764-R764","v":0},null,13.620000000000001,0.95000000000000007]
["%,V9210006","9210006","O&M Reconciliation",null,null,0,0,null,{"$f":"+U765-G765","v":0},null,0,0,{"$f":"+K765-L765","v":0},{"$f":"+#REF!-L765","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P765-R765","v":0},null,0,0]
["%,V9210020","9210020","EMP RECOG - Over 100 Dollars",null,null,7.09,0,null,{"$f":"+U766-G766","v":0},null,31.45,2.39,{"$f":"+K766-L766","v":29.06},{"$f":"+#REF!-L766","v":{"$error":"#REF!"}},null,null,7.09,0,null,{"$f":"+P766-R766","v":0},null,50.57,13.290000000000001]
["%,V9210021","9210021","EMP TRAVEL - Airfare",null,null,263.10000000000002,27.26,null,{"$f":"+U767-G767","v":-27.26},null,995.21,111.35000000000001,{"$f":"+K767-L767","v":883.86},{"$f":"+#REF!-L767","v":{"$error":"#REF!"}},null,null,550.56000000000006,74.61,null,{"$f":"+P767-R767","v":-74.61},null,1136.22,128.01000000000002]
["%,V9210022","9210022","MEALS & ENT-100 Pct DEDUCTIBLE",null,null,61.72,9.44,null,{"$f":"+U768-G768","v":-9.44},null,314.48,109.06,{"$f":"+K768-L768","v":205.42000000000002},{"$f":"+#REF!-L768","v":{"$error":"#REF!"}},null,null,206.54,37.71,null,{"$f":"+P768-R768","v":-37.71},null,328.38,466.26]
["%,V9210023","9210023","EMP TRAVEL-MILEAGE",null,null,140.80000000000001,8.43,null,{"$f":"+U769-G769","v":-8.43},null,704.23,585.47,{"$f":"+K769-L769","v":118.75999999999999},{"$f":"+#REF!-L769","v":{"$error":"#REF!"}},null,null,387.91,102.39,null,{"$f":"+P769-R769","v":-102.39},null,781.12,630.07000000000005]
["%,V9210024","9210024","EMP TRAVEL-PARKING",null,null,6.72,0.82000000000000006,null,{"$f":"+U770-G770","v":-0.82000000000000006},null,128.06,13.74,{"$f":"+K770-L770","v":114.32000000000001},{"$f":"+#REF!-L770","v":{"$error":"#REF!"}},null,null,24.03,3.71,null,{"$f":"+P770-R770","v":-3.71},null,155.55000000000001,22.35]
["%,V9210025","9210025","MEALS & ENT-50 Pct DEDUCTIBLE",null,null,7.74,2.63,null,{"$f":"+U771-G771","v":-2.63},null,77.06,46.09,{"$f":"+K771-L771","v":30.97},{"$f":"+#REF!-L771","v":{"$error":"#REF!"}},null,null,14.47,8.2200000000000006,null,{"$f":"+P771-R771","v":-8.2200000000000006},null,94.240000000000009,58.730000000000004]
["%,V9210026","9210026","EMP TRAVEL-CAR RENTAL",null,null,5.46,3.04,null,{"$f":"+U772-G772","v":-3.04},null,179.21,29.490000000000002,{"$f":"+K772-L772","v":149.72},{"$f":"+#REF!-L772","v":{"$error":"#REF!"}},null,null,149.85,9.91,null,{"$f":"+P772-R772","v":-9.91},null,226.59,29.490000000000002]
["%,V9210027","9210027","EMP TRAVEL-TAXI AND SHUTTLE",null,null,12.09,4.28,null,{"$f":"+U773-G773","v":-4.28},null,70.64,13.67,{"$f":"+K773-L773","v":56.97},{"$f":"+#REF!-L773","v":{"$error":"#REF!"}},null,null,15.780000000000001,11,null,{"$f":"+P773-R773","v":-11},null,83.41,13.67]
["%,V9210028","9210028","EMP TRAVEL-HOTEL & LODGING",null,null,165.98,29.79,null,{"$f":"+U774-G774","v":-29.79},null,1775.79,638.95000000000005,{"$f":"+K774-L774","v":1136.8399999999999},{"$f":"+#REF!-L774","v":{"$error":"#REF!"}},null,null,1231.08,150.08000000000001,null,{"$f":"+P774-R774","v":-150.08000000000001},null,2000.58,744.66000000000008]
["%,V9210030","9210030","EMP TRAVEL-OTHER",null,null,4.54,0,null,{"$f":"+U775-G775","v":0},null,67.099999999999994,122.42,{"$f":"+K775-L775","v":-55.320000000000007},{"$f":"+#REF!-L775","v":{"$error":"#REF!"}},null,null,6.61,40.56,null,{"$f":"+P775-R775","v":-40.56},null,109.4,126.55]
["%,V9210031","9210031","SAFETY EQUIPMENT AND SUPPLIES",null,null,205.74,0,null,{"$f":"+U776-G776","v":0},null,225.91,7.13,{"$f":"+K776-L776","v":218.78},{"$f":"+#REF!-L776","v":{"$error":"#REF!"}},null,null,205.74,0,null,{"$f":"+P776-R776","v":0},null,225.91,7.13]
["%,V9210032","9210032","FUEL",null,null,0.44,0.84,null,{"$f":"+U777-G777","v":-0.84},null,10.27,9.9700000000000006,{"$f":"+K777-L777","v":0.29999999999999893},{"$f":"+#REF!-L777","v":{"$error":"#REF!"}},null,null,2.95,5.22,null,{"$f":"+P777-R777","v":-5.22},null,15.02,9.9700000000000006]
["%,V9210033","9210033","FOOD SERVICE-CATERING",null,null,9.4700000000000006,1.1000000000000001,null,{"$f":"+U778-G778","v":-1.1000000000000001},null,92.25,8.5299999999999994,{"$f":"+K778-L778","v":83.72},{"$f":"+#REF!-L778","v":{"$error":"#REF!"}},null,null,45.52,3.84,null,{"$f":"+P778-R778","v":-3.84},null,92.25,8.5299999999999994]
["%,V9210034","9210034","In-House Training & Seminars",null,null,270.51,0,null,{"$f":"+U779-G779","v":0},null,3154.3,105.89,{"$f":"+K779-L779","v":3048.4100000000003},{"$f":"+#REF!-L779","v":{"$error":"#REF!"}},null,null,670.05000000000007,54.09,null,{"$f":"+P779-R779","v":-54.09},null,3154.3,110.63]
["%,V9210036","9210036","SAFETY TRAINING",null,null,0,0,null,{"$f":"+U780-G780","v":0},null,178.87,0,{"$f":"+K780-L780","v":178.87},{"$f":"+#REF!-L780","v":{"$error":"#REF!"}},null,null,178.87,0,null,{"$f":"+P780-R780","v":0},null,178.87,0]
["%,V9210037","9210037","OEM/TECHNICAL TRAINING",null,null,16.62,17.240000000000002,null,{"$f":"+U781-G781","v":-17.240000000000002},null,589.38,263.04000000000002,{"$f":"+K781-L781","v":326.33999999999997},{"$f":"+#REF!-L781","v":{"$error":"#REF!"}},null,null,272.29000000000002,239.82,null,{"$f":"+P781-R781","v":-239.82},null,589.38,263.04000000000002]
["%,V9210040","9210040","DUES-BUSINESS/PROFESSIONAL",null,null,0,35.15,null,{"$f":"+U782-G782","v":-35.15},null,606.77,62.63,{"$f":"+K782-L782","v":544.14},{"$f":"+#REF!-L782","v":{"$error":"#REF!"}},null,null,459.85,59.53,null,{"$f":"+P782-R782","v":-59.53},null,628.5,87.2]
["%,V9210041","9210041","VEHICLE-LICENSE FEES",null,null,10.84,0,null,{"$f":"+U783-G783","v":0},null,52.02,11.620000000000001,{"$f":"+K783-L783","v":40.400000000000006},{"$f":"+#REF!-L783","v":{"$error":"#REF!"}},null,null,21.68,8.52,null,{"$f":"+P783-R783","v":-8.52},null,60.13,12.620000000000001]
["%,V9210042","9210042","TELEPHONE / COMMUNICATIONS",null,null,9.2900000000000009,0,null,{"$f":"+U784-G784","v":0},null,9.9700000000000006,0,{"$f":"+K784-L784","v":9.9700000000000006},{"$f":"+#REF!-L784","v":{"$error":"#REF!"}},null,null,9.9700000000000006,0,null,{"$f":"+P784-R784","v":0},null,9.9700000000000006,0]
["%,V9220000","9220000","Administrative Exp Trnsf - Cr",null,null,-20571.72,-24413.55,null,{"$f":"+U785-G785","v":24413.55},null,-166735.88,-201203.81,{"$f":"+K785-L785","v":34467.929999999993},{"$f":"+#REF!-L785","v":{"$error":"#REF!"}},null,null,-62164.66,-80701.900000000009,null,{"$f":"+P785-R785","v":80701.900000000009},null,-663843.13,-275322.71999999997]
["%,V9220001","9220001","Admin Exp Trnsf to Cnstrction",null,null,-37348,-31222,null,{"$f":"+U786-G786","v":31222},null,-384803,-390555,{"$f":"+K786-L786","v":5752},{"$f":"+#REF!-L786","v":{"$error":"#REF!"}},null,null,-109037,-104394,null,{"$f":"+P786-R786","v":104394},null,-451345,-451061]
["%,V9220002","9220002","Admin Exp Trnsf Const-Mngerial",null,null,0.01,0.01,null,{"$f":"+U787-G787","v":-0.01},null,0.06,0.01,{"$f":"+K787-L787","v":4.9999999999999996E-2},{"$f":"+#REF!-L787","v":{"$error":"#REF!"}},null,null,0.02,0.01,null,{"$f":"+P787-R787","v":-0.01},null,0.06,0.01]
["%,V9220004","9220004","Admin Exp Trnsf to ABD",null,null,0,0,null,{"$f":"+U788-G788","v":0},null,-1702.51,-263.08,{"$f":"+K788-L788","v":-1439.43},{"$f":"+#REF!-L788","v":{"$error":"#REF!"}},null,null,0,-270.73,null,{"$f":"+P788-R788","v":270.73},null,-1880.29,-4064.21]
["%,V9220005","9220005","Overhead Loadings",null,null,-40703.57,-63481.630000000005,null,{"$f":"+U789-G789","v":63481.630000000005},null,-493779.69,-581361.43000000005,{"$f":"+K789-L789","v":87581.740000000049},{"$f":"+#REF!-L789","v":{"$error":"#REF!"}},null,null,-141541.70000000001,-182106.13,null,{"$f":"+P789-R789","v":182106.13},null,-581444.07999999996,-758887.91]
["%,V9230001","9230001","Outside Svcs Empl - Nonassoc",null,null,392854.29000000004,1431400.46,null,{"$f":"+U790-G790","v":-1431400.46},null,1999935.5519999999,3586389.29,{"$f":"+K790-L790","v":-1586453.7380000001},{"$f":"+#REF!-L790","v":{"$error":"#REF!"}},null,null,697505.79500000004,1775167.88,null,{"$f":"+P790-R790","v":-1775167.88},null,3607395.7319999998,4269856.4400000004]
["%,V9230003","9230003","AEPSC Billed to Client Co",null,null,50208.89,230815.66,null,{"$f":"+U791-G791","v":-230815.66},null,-475635.65,-114135.83,{"$f":"+K791-L791","v":-361499.82},{"$f":"+#REF!-L791","v":{"$error":"#REF!"}},null,null,-47581.51,-89664.42,null,{"$f":"+P791-R791","v":89664.42},null,90442.219999999972,-610908.4]
["%,V9230023","9230023","SRV-TEMPORARY AGENCY LABOR",null,null,0,0,null,{"$f":"+U792-G792","v":0},null,0,0,{"$f":"+K792-L792","v":0},{"$f":"+#REF!-L792","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P792-R792","v":0},null,0.03,0]
["%,V9230024","9230024","SRV-MAIL/MESSENGER-POSTAGE",null,null,0,0,null,{"$f":"+U793-G793","v":0},null,6.8100000000000005,0.65,{"$f":"+K793-L793","v":6.16},{"$f":"+#REF!-L793","v":{"$error":"#REF!"}},null,null,0,0.65,null,{"$f":"+P793-R793","v":-0.65},null,6.8100000000000005,0.65]
["%,V9230031","9230031","SRV-OUTSIDE SERVICES (TECH)",null,null,0,28.17,null,{"$f":"+U794-G794","v":-28.17},null,242.45000000000002,111.9,{"$f":"+K794-L794","v":130.55000000000001},{"$f":"+#REF!-L794","v":{"$error":"#REF!"}},null,null,73.820000000000007,56.08,null,{"$f":"+P794-R794","v":-56.08},null,299.07000000000005,111.9]
["%,V9230034","9230034","SRV-SOFTWARE LICENSING",null,null,3067.83,145.6,null,{"$f":"+U795-G795","v":-145.6},null,10572.86,14962.49,{"$f":"+K795-L795","v":-4389.6299999999992},{"$f":"+#REF!-L795","v":{"$error":"#REF!"}},null,null,3529.15,833.58,null,{"$f":"+P795-R795","v":-833.58},null,12383.77,16173.68]
["%,V9230035","9230035","Development Project Expense",null,null,0,0,null,{"$f":"+U796-G796","v":0},null,0,116.38,{"$f":"+K796-L796","v":-116.38},{"$f":"+#REF!-L796","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P796-R796","v":0},null,0,116.38]
["%,V9230064","9230064","Def AEPSC Pension Settlement",null,null,0,0,null,{"$f":"+U797-G797","v":0},null,3464.17,0,{"$f":"+K797-L797","v":3464.17},{"$f":"+#REF!-L797","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P797-R797","v":0},null,1069746.8299999998,0]
["%,V9240000","9240000","Property Insurance",null,null,76986.97,92444.19,null,{"$f":"+U798-G798","v":-92444.19},null,922411.01,973521.57000000007,{"$f":"+K798-L798","v":-51110.560000000056},{"$f":"+#REF!-L798","v":{"$error":"#REF!"}},null,null,230536.30000000002,282436.96000000002,null,{"$f":"+P798-R798","v":-282436.96000000002},null,1041361.41,1152572.6500000001]
["%,V9250000","9250000","Injuries and Damages",null,null,192793.72,164919.33000000002,null,{"$f":"+U799-G799","v":-164919.33000000002},null,1731560.52,1523896.18,{"$f":"+K799-L799","v":207664.34000000008},{"$f":"+#REF!-L799","v":{"$error":"#REF!"}},null,null,545228.28,479325.34,null,{"$f":"+P799-R799","v":-479325.34},null,2052557.03,1825909.51]
["%,V9250002","9250002","Emp Accdent Prvntion-Adm Exp",null,null,0,120.82000000000001,null,{"$f":"+U800-G800","v":-120.82000000000001},null,-94.77,205.68,{"$f":"+K800-L800","v":-300.45},{"$f":"+#REF!-L800","v":{"$error":"#REF!"}},null,null,0,216.53,null,{"$f":"+P800-R800","v":-216.53},null,-257.64,-18.609999999999985]
["%,V9250006","9250006","Wrkrs Cmpnstn Pre&Slf Ins Prv",null,null,76994.710000000006,22758.05,null,{"$f":"+U801-G801","v":-22758.05},null,-70567.16,303606.63,{"$f":"+K801-L801","v":-374173.79000000004},{"$f":"+#REF!-L801","v":{"$error":"#REF!"}},null,null,35177.51,57761.46,null,{"$f":"+P801-R801","v":-57761.46},null,221298.22,411931.50599999999]
["%,V9250007","9250007","Prsnal Injries&Prop Dmage-Pub",null,null,636.16,893.94,null,{"$f":"+U802-G802","v":-893.94},null,6387.01,22468.510000000002,{"$f":"+K802-L802","v":-16081.500000000002},{"$f":"+#REF!-L802","v":{"$error":"#REF!"}},null,null,2232.38,7785.1100000000006,null,{"$f":"+P802-R802","v":-7785.1100000000006},null,10889.73,24169.510000000002]
["%,V9250010","9250010","Frg Ben Loading - Workers Comp",null,null,-13732.78,-15680.800000000001,null,{"$f":"+U803-G803","v":15680.800000000001},null,-94026.790000000008,-172156.1,{"$f":"+K803-L803","v":78129.31},{"$f":"+#REF!-L803","v":{"$error":"#REF!"}},null,null,-15492.380000000001,-60406.020000000004,null,{"$f":"+P803-R803","v":60406.020000000004},null,-124480.28000000001,-211237.30000000002]
["%,V9260000","9260000","Employee Pensions & Benefits",null,null,223.69,200.74,null,{"$f":"+U804-G804","v":-200.74},null,2029.97,2138.04,{"$f":"+K804-L804","v":-108.06999999999994},{"$f":"+#REF!-L804","v":{"$error":"#REF!"}},null,null,671.07,658.47,null,{"$f":"+P804-R804","v":-658.47},null,2404.92,2731.59]
["%,V9260001","9260001","Edit & Print Empl Pub-Salaries",null,null,0,0,null,{"$f":"+U805-G805","v":0},null,0,86.33,{"$f":"+K805-L805","v":-86.33},{"$f":"+#REF!-L805","v":{"$error":"#REF!"}},null,null,0,80.52,null,{"$f":"+P805-R805","v":-80.52},null,0,86.33]
["%,V9260002","9260002","Pension & Group Ins Admin",null,null,2871,3792.63,null,{"$f":"+U806-G806","v":-3792.63},null,18084.98,25041.8,{"$f":"+K806-L806","v":-6956.82},{"$f":"+#REF!-L806","v":{"$error":"#REF!"}},null,null,3667.9700000000003,4509.41,null,{"$f":"+P806-R806","v":-4509.41},null,23370.739999999998,27777.5]
["%,V9260003","9260003","Pension Plan",null,null,172820.68,178243.99,null,{"$f":"+U807-G807","v":-178243.99},null,1728206.79,1782439.94,{"$f":"+K807-L807","v":-54233.149999999907},{"$f":"+#REF!-L807","v":{"$error":"#REF!"}},null,null,518462.04000000004,534731.97,null,{"$f":"+P807-R807","v":-534731.97},null,2049295.29,2105770.7000000002]
["%,V9260004","9260004","Group Life Insurance Premiums",null,null,12106.42,7175.6100000000006,null,{"$f":"+U808-G808","v":-7175.6100000000006},null,119893.28,108752.56,{"$f":"+K808-L808","v":11140.720000000001},{"$f":"+#REF!-L808","v":{"$error":"#REF!"}},null,null,37191.29,29603.73,null,{"$f":"+P808-R808","v":-29603.73},null,141901.26999999999,132789]
["%,V9260005","9260005","Group Medical Ins Premiums",null,null,477895.32,388425.9,null,{"$f":"+U809-G809","v":-388425.9},null,4677666.67,4060868.19,{"$f":"+K809-L809","v":616798.48},{"$f":"+#REF!-L809","v":{"$error":"#REF!"}},null,null,1433426.8,1149565.92,null,{"$f":"+P809-R809","v":-1149565.92},null,5862252.2400000002,4876501.3]
["%,V9260006","9260006","Physical Examinations",null,null,0,0,null,{"$f":"+U810-G810","v":0},null,0,0,{"$f":"+K810-L810","v":0},{"$f":"+#REF!-L810","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P810-R810","v":0},null,0,0]
["%,V9260007","9260007","Group L-T Disability Ins Prem",null,null,36393.71,-6645.07,null,{"$f":"+U811-G811","v":6645.07},null,362986.9,408229.36,{"$f":"+K811-L811","v":-45242.459999999963},{"$f":"+#REF!-L811","v":{"$error":"#REF!"}},null,null,109047.93000000001,103402.63,null,{"$f":"+P811-R811","v":-103402.63},null,360952.33,500213.97]
["%,V9260009","9260009","Group Dental Insurance Prem",null,null,16055.56,13627.15,null,{"$f":"+U812-G812","v":-13627.15},null,152967.21,142623.93,{"$f":"+K812-L812","v":10343.279999999999},{"$f":"+#REF!-L812","v":{"$error":"#REF!"}},null,null,48155.46,40028.83,null,{"$f":"+P812-R812","v":-40028.83},null,178769.88,173913.97999999998]
["%,V9260010","9260010","Training Administration Exp",null,null,637.55000000000007,448.85,null,{"$f":"+U813-G813","v":-448.85},null,3800.8,1160.9000000000001,{"$f":"+K813-L813","v":2639.9},{"$f":"+#REF!-L813","v":{"$error":"#REF!"}},null,null,2219.13,-5626.13,null,{"$f":"+P813-R813","v":5626.13},null,4695.9800000000005,1164.9100000000001]
["%,V9260012","9260012","Employee Activities",null,null,1191.6000000000001,3892.31,null,{"$f":"+U814-G814","v":-3892.31},null,8496.52,13077.45,{"$f":"+K814-L814","v":-4580.93},{"$f":"+#REF!-L814","v":{"$error":"#REF!"}},null,null,3786.79,5467.56,null,{"$f":"+P814-R814","v":-5467.56},null,12851.210000000001,14128.980000000001]
["%,V9260021","9260021","Postretirement Benefits - OPEB",null,null,6296.87,7700.55,null,{"$f":"+U815-G815","v":-7700.55},null,62968.71,77005.490000000005,{"$f":"+K815-L815","v":-14036.780000000006},{"$f":"+#REF!-L815","v":{"$error":"#REF!"}},null,null,18890.61,23101.65,null,{"$f":"+P815-R815","v":-23101.65},null,78369.81,93914.150000000009]
["%,V9260027","9260027","Savings Plan Contributions",null,null,232141.48,175873.26,null,{"$f":"+U816-G816","v":-175873.26},null,1704414.54,1531096.23,{"$f":"+K816-L816","v":173318.31000000006},{"$f":"+#REF!-L816","v":{"$error":"#REF!"}},null,null,536166.49,463061.4,null,{"$f":"+P816-R816","v":-463061.4},null,2031129.4,1855122.25]
["%,V9260036","9260036","Deferred Compensation",null,null,0,0,null,{"$f":"+U817-G817","v":0},null,15296.92,8844.66,{"$f":"+K817-L817","v":6452.26},{"$f":"+#REF!-L817","v":{"$error":"#REF!"}},null,null,6766.28,4559.6500000000005,null,{"$f":"+P817-R817","v":-4559.6500000000005},null,10148.290000000001,-27090.110000000004]
["%,V9260037","9260037","Supplemental Pension",null,null,543.12,2071,null,{"$f":"+U818-G818","v":-2071},null,5431.21,20710.010000000002,{"$f":"+K818-L818","v":-15278.800000000003},{"$f":"+#REF!-L818","v":{"$error":"#REF!"}},null,null,1629.3600000000001,6213,null,{"$f":"+P818-R818","v":-6213},null,9573.2099999999991,21033.750000000004]
["%,V9260042","9260042","SERP Pension  - Non-Service",null,null,504.54,322.83,null,{"$f":"+U819-G819","v":-322.83},null,5045.4000000000005,3220.82,{"$f":"+K819-L819","v":1824.5800000000004},{"$f":"+#REF!-L819","v":{"$error":"#REF!"}},null,null,1513.6200000000001,968.49,null,{"$f":"+P819-R819","v":-968.49},null,5691.06,3374.2400000000002]
["%,V9260043","9260043","OPEB - Non-Service",null,null,-239901.05000000002,-244691.92,null,{"$f":"+U820-G820","v":244691.92},null,-2399010.5,-2328186.19,{"$f":"+K820-L820","v":-70824.310000000056},{"$f":"+#REF!-L820","v":{"$error":"#REF!"}},null,null,-719703.15,-734075.76,null,{"$f":"+P820-R820","v":734075.76},null,-2888394.34,-2957747.95]
["%,V9260050","9260050","Frg Ben Loading - Pension",null,null,-145221.70000000001,-71706.430000000008,null,{"$f":"+U821-G821","v":71706.430000000008},null,-896704.23,-780139.39,{"$f":"+K821-L821","v":-116564.83999999997},{"$f":"+#REF!-L821","v":{"$error":"#REF!"}},null,null,-313862.61,-213584.01,null,{"$f":"+P821-R821","v":213584.01},null,-1096243.82,-960119.38]
["%,V9260051","9260051","Frg Ben Loading - Grp Ins",null,null,-446199.86,-190682.75,null,{"$f":"+U822-G822","v":190682.75},null,-2630193.61,-2115912.11,{"$f":"+K822-L822","v":-514281.5},{"$f":"+#REF!-L822","v":{"$error":"#REF!"}},null,null,-952800.17,-569252.53,null,{"$f":"+P822-R822","v":569252.53},null,-3153188.03,-2616769.2399999998]
["%,V9260052","9260052","Frg Ben Loading - Savings",null,null,-120478.2,-75495.02,null,{"$f":"+U823-G823","v":75495.02},null,-732184.73,-665056.72,{"$f":"+K823-L823","v":-67128.010000000009},{"$f":"+#REF!-L823","v":{"$error":"#REF!"}},null,null,-260943.56,-210225.24,null,{"$f":"+P823-R823","v":210225.24},null,-887682.45,-813038.1]
["%,V9260053","9260053","Frg Ben Loading - OPEB",null,null,-4646.8100000000004,-10338.27,null,{"$f":"+U824-G824","v":10338.27},null,-32253.08,-80889.040000000008,{"$f":"+K824-L824","v":48635.960000000006},{"$f":"+#REF!-L824","v":{"$error":"#REF!"}},null,null,-10044.51,-28395.02,null,{"$f":"+P824-R824","v":28395.02},null,-57928.33,-105860.25]
["%,V9260055","9260055","IntercoFringeOffset- Don't Use",null,null,-65717.180000000008,-44120.639999999999,null,{"$f":"+U825-G825","v":44120.639999999999},null,-447274.14,-382831.97000000003,{"$f":"+K825-L825","v":-64442.169999999984},{"$f":"+#REF!-L825","v":{"$error":"#REF!"}},null,null,-147222.74,-104840.59,null,{"$f":"+P825-R825","v":104840.59},null,-527775.53,-477002.97000000003]
["%,V9260058","9260058","Frg Ben Loading - Accrual",null,null,166717.15,4363.57,null,{"$f":"+U826-G826","v":-4363.57},null,-11137.48,-144733.19,{"$f":"+K826-L826","v":133595.71},{"$f":"+#REF!-L826","v":{"$error":"#REF!"}},null,null,50914.1,-98050.180000000008,null,{"$f":"+P826-R826","v":98050.180000000008},null,66308.490000000005,98597.830000000016]
["%,V9260060","9260060","Amort-Post Retirerment Benefit",null,null,0,18051.68,null,{"$f":"+U827-G827","v":-18051.68},null,0,180516.80000000002,{"$f":"+K827-L827","v":-180516.80000000002},{"$f":"+#REF!-L827","v":{"$error":"#REF!"}},null,null,0,54155.040000000001,null,{"$f":"+P827-R827","v":-54155.040000000001},null,36101.950000000004,216620.16000000003]
["%,V9260062","9260062","Pension Plan - Non-Service",null,null,-209403.13,-341967.38,null,{"$f":"+U828-G828","v":341967.38},null,-2094031.29,-3419673.79,{"$f":"+K828-L828","v":1325642.5},{"$f":"+#REF!-L828","v":{"$error":"#REF!"}},null,null,-628209.39,-1025902.14,null,{"$f":"+P828-R828","v":1025902.14},null,-2647629.79,-4052888.21]
["%,V9260064","9260064","Def AEPSC Pension Settlement",null,null,0,0,null,{"$f":"+U829-G829","v":0},null,476,0,{"$f":"+K829-L829","v":476},{"$f":"+#REF!-L829","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P829-R829","v":0},null,1689276,0]
["%,V9270000","9270000","Franchise Requirements",null,null,13510.11,13347.89,null,{"$f":"+U830-G830","v":-13347.89},null,136592.57,135618.47,{"$f":"+K830-L830","v":974.10000000000582},{"$f":"+#REF!-L830","v":{"$error":"#REF!"}},null,null,56299.840000000004,42402.62,null,{"$f":"+P830-R830","v":-42402.62},null,163303.51,159039.13]
["%,V9280000","9280000","Regulatory Commission Exp",null,null,-176.14000000000001,1601.13,null,{"$f":"+U831-G831","v":-1601.13},null,9651.39,8815.51,{"$f":"+K831-L831","v":835.8799999999992},{"$f":"+#REF!-L831","v":{"$error":"#REF!"}},null,null,645.1,2568.41,null,{"$f":"+P831-R831","v":-2568.41},null,14520.45,9331.89]
["%,V9280001","9280001","Regulatory Commission Exp-Adm",null,null,0,0.83000000000000007,null,{"$f":"+U832-G832","v":-0.83000000000000007},null,0,4350.8900000000003,{"$f":"+K832-L832","v":-4350.8900000000003},{"$f":"+#REF!-L832","v":{"$error":"#REF!"}},null,null,0,4138.6900000000005,null,{"$f":"+P832-R832","v":-4138.6900000000005},null,-4.37,4350.8900000000003]
["%,V9280002","9280002","Regulatory Commission Exp-Case",null,null,125754.54000000001,112548.29000000001,null,{"$f":"+U833-G833","v":-112548.29000000001},null,1803346.25,2341753.65,{"$f":"+K833-L833","v":-538407.39999999991},{"$f":"+#REF!-L833","v":{"$error":"#REF!"}},null,null,751392.20000000007,452981.47000000003,null,{"$f":"+P833-R833","v":-452981.47000000003},null,2463605.15,2918287.88]
["%,V9280005","9280005","Reg Com Exp-FERC Trans Cases",null,null,22571.8,2085.39,null,{"$f":"+U834-G834","v":-2085.39},null,87418.2,19442.34,{"$f":"+K834-L834","v":67975.86},{"$f":"+#REF!-L834","v":{"$error":"#REF!"}},null,null,29485.54,9361.81,null,{"$f":"+P834-R834","v":-9361.81},null,89558.05,20469.04]
["%,V9280006","9280006","State Publ Serv CommissionFees",null,null,88944.930000000008,79432.100000000006,null,{"$f":"+U835-G835","v":-79432.100000000006},null,832372.3,792331.26,{"$f":"+K835-L835","v":40041.040000000037},{"$f":"+#REF!-L835","v":{"$error":"#REF!"}},null,null,266834.78999999998,238296.30000000002,null,{"$f":"+P835-R835","v":-238296.30000000002},null,991236.5,950532.2]
["%,V9301000","9301000","General Advertising Expenses",null,null,4354.24,7199.99,null,{"$f":"+U836-G836","v":-7199.99},null,15218.26,24313.89,{"$f":"+K836-L836","v":-9095.6299999999992},{"$f":"+#REF!-L836","v":{"$error":"#REF!"}},null,null,3473.75,7099.99,null,{"$f":"+P836-R836","v":-7099.99},null,22418.27,46901.020000000004]
["%,V9301001","9301001","Newspaper Advertising Space",null,null,6350.01,6.19,null,{"$f":"+U837-G837","v":-6.19},null,25536.52,20261.61,{"$f":"+K837-L837","v":5274.91},{"$f":"+#REF!-L837","v":{"$error":"#REF!"}},null,null,12725.02,261.61,null,{"$f":"+P837-R837","v":-261.61},null,30940.22,28261.620000000003]
["%,V9301003","9301003","TV Station Advertising Time",null,null,240.70000000000002,4860.9400000000005,null,{"$f":"+U838-G838","v":-4860.9400000000005},null,2569.84,24302.33,{"$f":"+K838-L838","v":-21732.49},{"$f":"+#REF!-L838","v":{"$error":"#REF!"}},null,null,1489.54,4582.2,null,{"$f":"+P838-R838","v":-4582.2},null,17765.11,28240.340000000004]
["%,V9301006","9301006","Spec Corporate Comm Info Proj",null,null,0,0,null,{"$f":"+U839-G839","v":0},null,-1682.5900000000001,0,{"$f":"+K839-L839","v":-1682.5900000000001},{"$f":"+#REF!-L839","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P839-R839","v":0},null,-1682.5900000000001,0]
["%,V9301007","9301007","Special Adv Space & Prod Exp",null,null,0,0,null,{"$f":"+U840-G840","v":0},null,625,0,{"$f":"+K840-L840","v":625},{"$f":"+#REF!-L840","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P840-R840","v":0},null,625,0]
["%,V9301009","9301009","Fairs, Shows, and Exhibits",null,null,203.36,0,null,{"$f":"+U841-G841","v":0},null,203.36,0,{"$f":"+K841-L841","v":203.36},{"$f":"+#REF!-L841","v":{"$error":"#REF!"}},null,null,203.36,0,null,{"$f":"+P841-R841","v":0},null,203.36,0]
["%,V9301010","9301010","Publicity",null,null,0,0,null,{"$f":"+U842-G842","v":0},null,0,0,{"$f":"+K842-L842","v":0},{"$f":"+#REF!-L842","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P842-R842","v":0},null,0,1.35]
["%,V9301012","9301012","Public Opinion Surveys",null,null,6644.85,0,null,{"$f":"+U843-G843","v":0},null,22490.04,12539.43,{"$f":"+K843-L843","v":9950.61},{"$f":"+#REF!-L843","v":{"$error":"#REF!"}},null,null,6644.85,0,null,{"$f":"+P843-R843","v":0},null,26816.54,23060.989999999998]
["%,V9301015","9301015","Other Corporate Comm Exp",null,null,227.23000000000002,211.33,null,{"$f":"+U844-G844","v":-211.33},null,8677.91,5508.32,{"$f":"+K844-L844","v":3169.59},{"$f":"+#REF!-L844","v":{"$error":"#REF!"}},null,null,4168.57,344.53000000000003,null,{"$f":"+P844-R844","v":-344.53000000000003},null,9487.39,8925.619999999999]
["%,V9302000","9302000","Misc General Expenses",null,null,77681.13,10996.14,null,{"$f":"+U845-G845","v":-10996.14},null,276010.40700000001,232609.16,{"$f":"+K845-L845","v":43401.247000000003},{"$f":"+#REF!-L845","v":{"$error":"#REF!"}},null,null,118685.76000000001,41242.629999999997,null,{"$f":"+P845-R845","v":-41242.629999999997},null,336797.15700000001,277988.16000000003]
["%,V9302003","9302003","Corporate & Fiscal Expenses",null,null,18691.021000000001,3536.4450000000002,null,{"$f":"+U846-G846","v":-3536.4450000000002},null,76496.432000000001,83336.229000000007,{"$f":"+K846-L846","v":-6839.7970000000059},{"$f":"+#REF!-L846","v":{"$error":"#REF!"}},null,null,33128.324000000001,35808.6,null,{"$f":"+P846-R846","v":-35808.6},null,81616.012000000002,78032.159000000014]
["%,V9302004","9302004","Research, Develop&Demonstr Exp",null,null,0,0,null,{"$f":"+U847-G847","v":0},null,17.89,584.32000000000005,{"$f":"+K847-L847","v":-566.43000000000006},{"$f":"+#REF!-L847","v":{"$error":"#REF!"}},null,null,0,27.63,null,{"$f":"+P847-R847","v":-27.63},null,59.18,977.15000000000009]
["%,V9302006","9302006","Assoc Bus Dev - Materials Sold",null,null,66.19,4269.9800000000005,null,{"$f":"+U848-G848","v":-4269.9800000000005},null,32743.88,120525.32,{"$f":"+K848-L848","v":-87781.440000000002},{"$f":"+#REF!-L848","v":{"$error":"#REF!"}},null,null,9346.35,4461.96,null,{"$f":"+P848-R848","v":-4461.96},null,32743.88,121863.19]
["%,V9302007","9302007","Assoc Business Development Exp",null,null,22373.920000000002,10407.81,null,{"$f":"+U849-G849","v":-10407.81},null,208305.04,164622.70000000001,{"$f":"+K849-L849","v":43682.34},{"$f":"+#REF!-L849","v":{"$error":"#REF!"}},null,null,79722.7,39831.24,null,{"$f":"+P849-R849","v":-39831.24},null,301272.73,213112.65000000002]
["%,V9310001","9310001","Rents - Real Property",null,null,800,800,null,{"$f":"+U850-G850","v":-800},null,8800,8000,{"$f":"+K850-L850","v":800},{"$f":"+#REF!-L850","v":{"$error":"#REF!"}},null,null,2400,2400,null,{"$f":"+P850-R850","v":-2400},null,18233.71,19180.11]
["%,V9310002","9310002","Rents - Personal Property",null,null,3496.41,4288.21,null,{"$f":"+U851-G851","v":-4288.21},null,39897.75,44011.11,{"$f":"+K851-L851","v":-4113.3600000000006},{"$f":"+#REF!-L851","v":{"$error":"#REF!"}},null,null,10994.69,12993.98,null,{"$f":"+P851-R851","v":-12993.98},null,48451.95,53082.98]
["%,V9350000","9350000","Maintenance of General Plant",null,null,770.46,1725.98,null,{"$f":"+U852-G852","v":-1725.98},null,3563.42,21702.240000000002,{"$f":"+K852-L852","v":-18138.82},{"$f":"+#REF!-L852","v":{"$error":"#REF!"}},null,null,1324.7,-9139.93,null,{"$f":"+P852-R852","v":9139.93},null,6998.76,25190.390000000003]
["%,V9350001","9350001","Maint of Structures - Owned",null,null,30397.47,122038.47,null,{"$f":"+U853-G853","v":-122038.47},null,187013.32,759928.87,{"$f":"+K853-L853","v":-572915.55000000005},{"$f":"+#REF!-L853","v":{"$error":"#REF!"}},null,null,100449.41,273131.53000000003,null,{"$f":"+P853-R853","v":-273131.53000000003},null,477945.09,955079.54]
["%,V9350002","9350002","Maint of Structures - Leased",null,null,1457.3,5596.62,null,{"$f":"+U854-G854","v":-5596.62},null,16147.24,8111.16,{"$f":"+K854-L854","v":8036.08},{"$f":"+#REF!-L854","v":{"$error":"#REF!"}},null,null,4485.29,6599.1100000000006,null,{"$f":"+P854-R854","v":-6599.1100000000006},null,22141.739999999998,8109.65]
["%,V9350012","9350012","Maint of Data Equipment",null,null,0,385.15000000000003,null,{"$f":"+U855-G855","v":-385.15000000000003},null,0,3789.14,{"$f":"+K855-L855","v":-3789.14},{"$f":"+#REF!-L855","v":{"$error":"#REF!"}},null,null,0,1130.1000000000001,null,{"$f":"+P855-R855","v":-1130.1000000000001},null,753.09,4624.24]
["%,V9350013","9350013","Maint of Cmmncation Eq-Unall",null,null,0,74113.58,null,{"$f":"+U856-G856","v":-74113.58},null,0,940368.62,{"$f":"+K856-L856","v":-940368.62},{"$f":"+#REF!-L856","v":{"$error":"#REF!"}},null,null,0,221068.5,null,{"$f":"+P856-R856","v":-221068.5},null,177835.11000000002,1105371.5]
["%,V9350015","9350015","Maint of Office Furniture & Eq",null,null,0,59939.46,null,{"$f":"+U857-G857","v":-59939.46},null,0,812103.74,{"$f":"+K857-L857","v":-812103.74},{"$f":"+#REF!-L857","v":{"$error":"#REF!"}},null,null,0,255145.02000000002,null,{"$f":"+P857-R857","v":-255145.02000000002},null,127581.96,973087.19]
["%,V9350016","9350016","Maintenance of Video Equipment",null,null,0,0,null,{"$f":"+U858-G858","v":0},null,0,0,{"$f":"+K858-L858","v":0},{"$f":"+#REF!-L858","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P858-R858","v":0},null,0,3.72]
["%,V9350023","9350023","Site Communications Services",null,null,0,0,null,{"$f":"+U859-G859","v":0},null,0,98.31,{"$f":"+K859-L859","v":-98.31},{"$f":"+#REF!-L859","v":{"$error":"#REF!"}},null,null,0,0,null,{"$f":"+P859-R859","v":0},null,0,98.31]
["%,V9350024","9350024","Maint of DA-AMI Comm Equip",null,null,0,63.32,null,{"$f":"+U860-G860","v":-63.32},null,0,4718.55,{"$f":"+K860-L860","v":-4718.55},{"$f":"+#REF!-L860","v":{"$error":"#REF!"}},null,null,0,3498.04,null,{"$f":"+P860-R860","v":-3498.04},null,394.16,6162.12]
["%,V9351000","9351000","Maint of Computer Hardware",null,null,1852.16,0,null,{"$f":"+U861-G861","v":0},null,12445.75,0,{"$f":"+K861-L861","v":12445.75},{"$f":"+#REF!-L861","v":{"$error":"#REF!"}},null,null,6189.4400000000005,0,null,{"$f":"+P861-R861","v":0},null,12445.75,0]
["%,V9352000","9352000","Maint of Computer Software",null,null,78786.710000000006,0,null,{"$f":"+U862-G862","v":0},null,694500.75,0,{"$f":"+K862-L862","v":694500.75},{"$f":"+#REF!-L862","v":{"$error":"#REF!"}},null,null,228575.25,0,null,{"$f":"+P862-R862","v":0},null,694500.75,0]
["%,V9353000","9353000","Maint of Comm Equipmt",null,null,12000.23,0,null,{"$f":"+U863-G863","v":0},null,95752.34,0,{"$f":"+K863-L863","v":95752.34},{"$f":"+#REF!-L863","v":{"$error":"#REF!"}},null,null,25298.400000000001,0,null,{"$f":"+P863-R863","v":0},null,95752.34,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N920-935",22,"TOTAL Administrative and General Expenses (Total of lines 19 and 21)",null,null,2199272.8310000002,3260723.2550000004,null,{"$f":"+U864-G864","v":-3260723.2550000004},null,18107180.840999998,21259198.468999997,{"$f":"+K864-L864","v":-3152017.6279999986},{"$f":"+#REF!-L864","v":{"$error":"#REF!"}},null,null,5834150.739000001,6519182.0800000047,null,{"$f":"+P864-R864","v":-6519182.0800000047},null,26262313.241000008,24640704.344999988]

{"sheet":"KWH","index":4,"n_rows":110,"n_cols":66,"rows_kept":110,"cut":false,"hidden":false,"merged":[]}
["%,LACTUALS,SBAL","%,ATF,FACCOUNT","%,ATT,FDESCR,UDESCR",null,null,"%,LACTUALS,SPER,R","%,LACTUALS,SPER-1YR,R","%,C","%,C",null,"%,LACTUALS,SPER,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,LACTUALS,SPER-1YR,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,C","%,C",null,"%,LACTUALS,SPER,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,LACTUALS,SPER-1YR,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C","%,C","%,LACTUALS,SYTD,R","%,LACTUALS,SYTD-1YR,R","%,C","%,C",null,"%,LACTUALS,SYTD,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,LACTUALS,SYTD-1YR,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,C","%,C",null,"%,C","%,LACTUALS,SYTD,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C","%,LACTUALS,SYTD-1YR,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C",null,"%,LACTUALS,SQTR,R","%,LACTUALS,SQTR-1YR,R","%,C","%,C",null,"%,LACTUALS,SQTR,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,LACTUALS,SQTR-1YR,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,C","%,C",null,"%,C","%,LACTUALS,SQTR,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C","%,LACTUALS,SQTR-1YR,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C",null,"%,LACTUALS,SROLLING12,R","%,LACTUALS,SROLNG12-1Y,R","%,C","%,C",null,"%,LACTUALS,SROLLING12,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,LACTUALS,SROLNG12-1Y,R,FCURRENCY_CD,V,FSTATISTICS_CODE,VKWH","%,C","%,C",null,"%,C","%,LACTUALS,SROLLING12,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C","%,LACTUALS,SROLNG12-1Y,FCURRENCY_CD,V,FSTATISTICS_CODE,VCUS","%,C"]
[null,null,"Kentucky Power Corp Consol"]
[null,null,"October 2025",null,null,"OPERATING REVENUES",null,null,null,null,"KILOWATT-HOUR SALES",null,null,null,null,"CUSTOMERS",null,null,null,"OPERATING REVENUES",null,null,null,null,"KILOWATT-HOUR SALES",null,null,null,null,"CUSTOMERS",null,null,null,null,null,"OPERATING REVENUES",null,null,null,null,"KILOWATT-HOUR SALES",null,null,null,null,"CUSTOMERS",null,null,null,null,null,"OPERATING REVENUES",null,null,null,null,"KILOWATT-HOUR SALES",null,null,null,null,"CUSTOMERS"]
[null,"Run Date: 11/08/2025  10:20 AM",null,null,null,"ONE MONTH ENDED",null,null,null,null,"ONE MONTH ENDED",null,null,null,null,"ONE MONTH ENDED",null,null,null,"YEAR TO DATE",null,null,null,null,"YEAR TO DATE",null,null,null,null,"YEAR TO DATE",null,null,null,null,null,"3 Month Ending",null,null,null,null,"3 Month Ending",null,null,null,null,"3 Month Ending",null,null,null,null,null,"12 Month Rolling",null,null,null,null,"12 Month Rolling",null,null,null,null,"12 Month Rolling"]
[null,"GLR6283P","Rpt ID: FERC_IS1      Layout: FERC_IS1"]
[null,"KYP_CORP_CONSOL","V2099-01-01 Acct: GL_FERC_ACCT      BU: GL_PRPT_CONS",null,null,"2025",2024,"Variance","%",null,"2025",2024,"Variance","%",null,"2025",2024,"Variance",null,"2025",2024,"Variance","%",null,"2025",2024,"Variance","%",null,"2025",null,2024,null,"Variance",null,"2025",2024,"Variance","%",null,"2025",2024,"Variance","%",null,"2025",null,2024,null,"Variance",null,"2025",2024,"Variance","%",null,"2025",2024,"Variance","%",null,"2025",null,2024,null,"Variance"]
[]
[null,"Page 300","SALES OF ELECTRICITY"]
["%,V4400001","4400001","Residential Sales-W/Space Htg",null,null,9871189.1699999999,8965160.0800000001,{"$f":"+F9-G9","v":906029.08999999985},{"$f":"IF(AND(F9=0,G9=0),\"\",IF(OR(F9=0,G9=0),100%,(+H9/G9)))","v":0.10106111680272416},null,77000939,75052035,{"$f":"+K9-L9","v":1948904},{"$f":"IF(AND(K9=0,L9=0),\"\",IF(OR(K9=0,L9=0),100%,(+M9/L9)))","v":2.5967370505010291E-2},null,82047,82944,{"$f":"+P9-Q9","v":-897},null,125071993.30400001,114356400.43000001,{"$f":"+T9-U9","v":10715592.873999998},{"$f":"IF(AND(T9=0,U9=0),\"\",IF(OR(T9=0,U9=0),100%,(+V9/U9)))","v":9.370348169151442E-2},null,1092180018,1045764334,{"$f":"+Y9-Z9","v":46415684},{"$f":"IF(AND(Y9=0,Z9=0),\"\",IF(OR(Y9=0,Z9=0),100%,(+AA9/Z9)))","v":4.4384458802933319E-2},null,{"$f":"ROUND(ABS(AE9)/MONTH(FERC_IS1!$C$701),0)","v":82474},824739,{"$f":"ROUND(ABS(AG9)/MONTH(FERC_IS1!$C$701),0)","v":82923},829229,{"$f":"+AD9-AF9","v":-449},null,29943143.454,29770480.870000001,{"$f":"+AJ9-AK9","v":172662.58399999887},{"$f":"IF(AND(AJ9=0,AK9=0),\"\",IF(OR(AJ9=0,AK9=0),100%,(+AL9/AK9)))","v":5.7997915705148249E-3},null,246798251,254119337,{"$f":"+AO9-AP9","v":-7321086},{"$f":"IF(AND(AO9=0,AP9=0),\"\",IF(OR(AO9=0,AP9=0),100%,(+AQ9/AP9)))","v":-2.880963757590789E-2},null,{"$f":"ROUND(ABS(AU9)/3,0)","v":82150},246449,{"$f":"ROUND(ABS(AW9)/3,0)","v":82892},248676,{"$f":"+AT9-AV9","v":-742},null,154468615.92399999,136087652.13,{"$f":"+AZ9-BA9","v":18380963.794},{"$f":"IF(AND(AZ9=0,BA9=0),\"\",IF(OR(AZ9=0,BA9=0),100%,(+BB9/BA9)))","v":0.13506709467249298},null,1336814551,1291185211,{"$f":"+BE9-BF9","v":45629340},{"$f":"IF(AND(BE9=0,BF9=0),\"\",IF(OR(BE9=0,BF9=0),100%,(+BG9/BF9)))","v":3.5339112941559239E-2},null,{"$f":"ROUND(ABS(BK9)/12,0)","v":82547},990564,{"$f":"ROUND(ABS(BM9)/12,0)","v":82928},995130,{"$f":"+BJ9-BL9","v":-381}]
["%,V4400002","4400002","Residential Sales-W/O Space Ht",null,null,5193758.17,4573201.22,{"$f":"+F10-G10","v":620556.95000000019},{"$f":"IF(AND(F10=0,G10=0),\"\",IF(OR(F10=0,G10=0),100%,(+H10/G10)))","v":0.13569421509075874},null,38997123,37281004,{"$f":"+K10-L10","v":1716119},{"$f":"IF(AND(K10=0,L10=0),\"\",IF(OR(K10=0,L10=0),100%,(+M10/L10)))","v":4.6031995275663713E-2},null,47897,47933,{"$f":"+P10-Q10","v":-36},null,58633214.454999998,53945747.420000002,{"$f":"+T10-U10","v":4687467.0349999964},{"$f":"IF(AND(T10=0,U10=0),\"\",IF(OR(T10=0,U10=0),100%,(+V10/U10)))","v":8.689224376678395E-2},null,488441221,474698136,{"$f":"+Y10-Z10","v":13743085},{"$f":"IF(AND(Y10=0,Z10=0),\"\",IF(OR(Y10=0,Z10=0),100%,(+AA10/Z10)))","v":2.8951209111130784E-2},null,{"$f":"ROUND(ABS(AE10)/MONTH(FERC_IS1!$C$701),0)","v":47910},479097,{"$f":"ROUND(ABS(AG10)/MONTH(FERC_IS1!$C$701),0)","v":47924},479243,{"$f":"+AD10-AF10","v":-14},null,16552114.935000001,16122473.880000001,{"$f":"+AJ10-AK10","v":429641.0549999997},{"$f":"IF(AND(AJ10=0,AK10=0),\"\",IF(OR(AJ10=0,AK10=0),100%,(+AL10/AK10)))","v":2.6648581241181062E-2},null,133219366,135982712,{"$f":"+AO10-AP10","v":-2763346},{"$f":"IF(AND(AO10=0,AP10=0),\"\",IF(OR(AO10=0,AP10=0),100%,(+AQ10/AP10)))","v":-2.0321303784557553E-2},null,{"$f":"ROUND(ABS(AU10)/3,0)","v":47871},143614,{"$f":"ROUND(ABS(AW10)/3,0)","v":47923},143769,{"$f":"+AT10-AV10","v":-52},null,69377163.245000005,63027546.620000005,{"$f":"+AZ10-BA10","v":6349616.625},{"$f":"IF(AND(AZ10=0,BA10=0),\"\",IF(OR(AZ10=0,BA10=0),100%,(+BB10/BA10)))","v":0.10074351558188574},null,581503741,565839579,{"$f":"+BE10-BF10","v":15664162},{"$f":"IF(AND(BE10=0,BF10=0),\"\",IF(OR(BE10=0,BF10=0),100%,(+BG10/BF10)))","v":2.7683044066452622E-2},null,{"$f":"ROUND(ABS(BK10)/12,0)","v":47918},575018,{"$f":"ROUND(ABS(BM10)/12,0)","v":47933},575197,{"$f":"+BJ10-BL10","v":-15}]
["%,V4400005","4400005","Residential Fuel Rev",null,null,4270224.0599999996,4340407.1500000004,{"$f":"+F11-G11","v":-70183.090000000782},{"$f":"IF(AND(F11=0,G11=0),\"\",IF(OR(F11=0,G11=0),100%,(+H11/G11)))","v":-1.616970195987277E-2},null,0,0,{"$f":"+K11-L11","v":0},{"$f":"IF(AND(K11=0,L11=0),\"\",IF(OR(K11=0,L11=0),100%,(+M11/L11)))","v":""},null,0,0,{"$f":"+P11-Q11","v":0},null,66708018.420000002,58431356,{"$f":"+T11-U11","v":8276662.4200000018},{"$f":"IF(AND(T11=0,U11=0),\"\",IF(OR(T11=0,U11=0),100%,(+V11/U11)))","v":0.14164761844650672},null,0,0,{"$f":"+Y11-Z11","v":0},{"$f":"IF(AND(Y11=0,Z11=0),\"\",IF(OR(Y11=0,Z11=0),100%,(+AA11/Z11)))","v":""},null,{"$f":"ROUND(ABS(AE11)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG11)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD11-AF11","v":0},null,15509990.99,15439554.390000001,{"$f":"+AJ11-AK11","v":70436.599999999627},{"$f":"IF(AND(AJ11=0,AK11=0),\"\",IF(OR(AJ11=0,AK11=0),100%,(+AL11/AK11)))","v":4.5620876238254976E-3},null,0,0,{"$f":"+AO11-AP11","v":0},{"$f":"IF(AND(AO11=0,AP11=0),\"\",IF(OR(AO11=0,AP11=0),100%,(+AQ11/AP11)))","v":""},null,{"$f":"ROUND(ABS(AU11)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW11)/3,0)","v":0},0,{"$f":"+AT11-AV11","v":0},null,79831899.980000004,70212936.379999995,{"$f":"+AZ11-BA11","v":9618963.6000000089},{"$f":"IF(AND(AZ11=0,BA11=0),\"\",IF(OR(AZ11=0,BA11=0),100%,(+BB11/BA11)))","v":0.1369970278402991},null,0,0,{"$f":"+BE11-BF11","v":0},{"$f":"IF(AND(BE11=0,BF11=0),\"\",IF(OR(BE11=0,BF11=0),100%,(+BG11/BF11)))","v":""},null,{"$f":"ROUND(ABS(BK11)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM11)/12,0)","v":0},0,{"$f":"+BJ11-BL11","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4400","Line 1","(440) Residential Sales",null,null,19335171.399999999,17878768.450000003,{"$f":"+F12-G12","v":1456402.9499999955},{"$f":"IF(AND(F12=0,G12=0),\"\",IF(OR(F12=0,G12=0),100%,(+H12/G12)))","v":8.145991453902382E-2},null,115998062,112333039,{"$f":"+K12-L12","v":3665023},{"$f":"IF(AND(K12=0,L12=0),\"\",IF(OR(K12=0,L12=0),100%,(+M12/L12)))","v":3.26264029944031E-2},null,129944,130877,{"$f":"+P12-Q12","v":-933},null,250413226.17900002,226733503.85000002,{"$f":"+T12-U12","v":23679722.328999996},{"$f":"IF(AND(T12=0,U12=0),\"\",IF(OR(T12=0,U12=0),100%,(+V12/U12)))","v":0.10443856742347959},null,1580621239,1520462470,{"$f":"+Y12-Z12","v":60158769},{"$f":"IF(AND(Y12=0,Z12=0),\"\",IF(OR(Y12=0,Z12=0),100%,(+AA12/Z12)))","v":3.9566099253998684E-2},null,{"$f":"ROUND(ABS(AE12)/MONTH(FERC_IS1!$C$701),0)","v":130384},1303836,{"$f":"ROUND(ABS(AG12)/MONTH(FERC_IS1!$C$701),0)","v":130847},1308472,{"$f":"+AD12-AF12","v":-463},null,62005249.379000001,61332509.140000001,{"$f":"+AJ12-AK12","v":672740.23900000006},{"$f":"IF(AND(AJ12=0,AK12=0),\"\",IF(OR(AJ12=0,AK12=0),100%,(+AL12/AK12)))","v":1.0968738250450128E-2},null,380017617,390102049,{"$f":"+AO12-AP12","v":-10084432},{"$f":"IF(AND(AO12=0,AP12=0),\"\",IF(OR(AO12=0,AP12=0),100%,(+AQ12/AP12)))","v":-2.5850753734441421E-2},null,{"$f":"ROUND(ABS(AU12)/3,0)","v":130021},390063,{"$f":"ROUND(ABS(AW12)/3,0)","v":130815},392445,{"$f":"+AT12-AV12","v":-794},null,303677679.14899999,269328135.13,{"$f":"+AZ12-BA12","v":34349544.018999994},{"$f":"IF(AND(AZ12=0,BA12=0),\"\",IF(OR(AZ12=0,BA12=0),100%,(+BB12/BA12)))","v":0.12753789722867262},null,1918318292,1857024790,{"$f":"+BE12-BF12","v":61293502},{"$f":"IF(AND(BE12=0,BF12=0),\"\",IF(OR(BE12=0,BF12=0),100%,(+BG12/BF12)))","v":3.3006291746918465E-2},null,{"$f":"ROUND(ABS(BK12)/12,0)","v":130465},1565582,{"$f":"ROUND(ABS(BM12)/12,0)","v":130861},1570327,{"$f":"+BJ12-BL12","v":-396}]
[null,"Line 3","(442) Commercial and Industrial Sales",null,null,null,null,{"$f":"+F13-G13","v":0},{"$f":"IF(AND(F13=0,G13=0),\"\",IF(OR(F13=0,G13=0),100%,(+H13/G13)))","v":""},null,null,null,{"$f":"+K13-L13","v":0},{"$f":"IF(AND(K13=0,L13=0),\"\",IF(OR(K13=0,L13=0),100%,(+M13/L13)))","v":""},null,null,null,{"$f":"+P13-Q13","v":0},null,null,null,{"$f":"+T13-U13","v":0},{"$f":"IF(AND(T13=0,U13=0),\"\",IF(OR(T13=0,U13=0),100%,(+V13/U13)))","v":""},null,null,null,{"$f":"+Y13-Z13","v":0},{"$f":"IF(AND(Y13=0,Z13=0),\"\",IF(OR(Y13=0,Z13=0),100%,(+AA13/Z13)))","v":""},null,{"$f":"ROUND(ABS(AE13)/MONTH(FERC_IS1!$C$701),0)","v":0},null,{"$f":"ROUND(ABS(AG13)/MONTH(FERC_IS1!$C$701),0)","v":0},null,{"$f":"+AD13-AF13","v":0},null,null,null,{"$f":"+AJ13-AK13","v":0},{"$f":"IF(AND(AJ13=0,AK13=0),\"\",IF(OR(AJ13=0,AK13=0),100%,(+AL13/AK13)))","v":""},null,null,null,{"$f":"+AO13-AP13","v":0},{"$f":"IF(AND(AO13=0,AP13=0),\"\",IF(OR(AO13=0,AP13=0),100%,(+AQ13/AP13)))","v":""},null,{"$f":"ROUND(ABS(AU13)/3,0)","v":0},null,{"$f":"ROUND(ABS(AW13)/3,0)","v":0},null,{"$f":"+AT13-AV13","v":0},null,null,null,{"$f":"+AZ13-BA13","v":0},{"$f":"IF(AND(AZ13=0,BA13=0),\"\",IF(OR(AZ13=0,BA13=0),100%,(+BB13/BA13)))","v":""},null,null,null,{"$f":"+BE13-BF13","v":0},{"$f":"IF(AND(BE13=0,BF13=0),\"\",IF(OR(BE13=0,BF13=0),100%,(+BG13/BF13)))","v":""},null,{"$f":"ROUND(ABS(BK13)/12,0)","v":0},null,{"$f":"ROUND(ABS(BM13)/12,0)","v":0},null,{"$f":"+BJ13-BL13","v":0}]
["%,V4420001","4420001","Commercial Sales",null,null,8866081.5299999993,7680734.3600000003,{"$f":"+F14-G14","v":1185347.169999999},{"$f":"IF(AND(F14=0,G14=0),\"\",IF(OR(F14=0,G14=0),100%,(+H14/G14)))","v":0.15432732268064001},null,88660962,97490345,{"$f":"+K14-L14","v":-8829383},{"$f":"IF(AND(K14=0,L14=0),\"\",IF(OR(K14=0,L14=0),100%,(+M14/L14)))","v":-9.0566742788734611E-2},null,26394,26433,{"$f":"+P14-Q14","v":-39},null,82878858.644999996,81676108.849999994,{"$f":"+T14-U14","v":1202749.7950000018},{"$f":"IF(AND(T14=0,U14=0),\"\",IF(OR(T14=0,U14=0),100%,(+V14/U14)))","v":1.4725845928934724E-2},null,917607488,938655696,{"$f":"+Y14-Z14","v":-21048208},{"$f":"IF(AND(Y14=0,Z14=0),\"\",IF(OR(Y14=0,Z14=0),100%,(+AA14/Z14)))","v":-2.2423779123373049E-2},null,{"$f":"ROUND(ABS(AE14)/MONTH(FERC_IS1!$C$701),0)","v":26351},263512,{"$f":"ROUND(ABS(AG14)/MONTH(FERC_IS1!$C$701),0)","v":26377},263773,{"$f":"+AD14-AF14","v":-26},null,24245267.145,24256054.91,{"$f":"+AJ14-AK14","v":-10787.765000000596},{"$f":"IF(AND(AJ14=0,AK14=0),\"\",IF(OR(AJ14=0,AK14=0),100%,(+AL14/AK14)))","v":-4.4474524155010649E-4},null,257186205,282842471,{"$f":"+AO14-AP14","v":-25656266},{"$f":"IF(AND(AO14=0,AP14=0),\"\",IF(OR(AO14=0,AP14=0),100%,(+AQ14/AP14)))","v":-9.0708675784408624E-2},null,{"$f":"ROUND(ABS(AU14)/3,0)","v":26369},79107,{"$f":"ROUND(ABS(AW14)/3,0)","v":26427},79281,{"$f":"+AT14-AV14","v":-58},null,101133247.485,95444844.810000002,{"$f":"+AZ14-BA14","v":5688402.674999997},{"$f":"IF(AND(AZ14=0,BA14=0),\"\",IF(OR(AZ14=0,BA14=0),100%,(+BB14/BA14)))","v":5.9598846709047283E-2},null,1102495622,1116118407,{"$f":"+BE14-BF14","v":-13622785},{"$f":"IF(AND(BE14=0,BF14=0),\"\",IF(OR(BE14=0,BF14=0),100%,(+BG14/BF14)))","v":-1.2205501597824648E-2},null,{"$f":"ROUND(ABS(BK14)/12,0)","v":26363},316351,{"$f":"ROUND(ABS(BM14)/12,0)","v":26377},316522,{"$f":"+BJ14-BL14","v":-14}]
["%,V4420006","4420006","Sales to Pub Auth - Schools",null,null,1461433.71,1349260.9,{"$f":"+F15-G15","v":112172.81000000006},{"$f":"IF(AND(F15=0,G15=0),\"\",IF(OR(F15=0,G15=0),100%,(+H15/G15)))","v":8.3136486056922032E-2},null,12143947,11175551,{"$f":"+K15-L15","v":968396},{"$f":"IF(AND(K15=0,L15=0),\"\",IF(OR(K15=0,L15=0),100%,(+M15/L15)))","v":8.6653087619572411E-2},null,693,693,{"$f":"+P15-Q15","v":0},null,13485294.926000001,13098060.310000001,{"$f":"+T15-U15","v":387234.61600000039},{"$f":"IF(AND(T15=0,U15=0),\"\",IF(OR(T15=0,U15=0),100%,(+V15/U15)))","v":2.956427187194715E-2},null,114113251,111113990,{"$f":"+Y15-Z15","v":2999261},{"$f":"IF(AND(Y15=0,Z15=0),\"\",IF(OR(Y15=0,Z15=0),100%,(+AA15/Z15)))","v":2.6992649620448336E-2},null,{"$f":"ROUND(ABS(AE15)/MONTH(FERC_IS1!$C$701),0)","v":695},6945,{"$f":"ROUND(ABS(AG15)/MONTH(FERC_IS1!$C$701),0)","v":695},6950,{"$f":"+AD15-AF15","v":0},null,4010221.4360000002,4044889.62,{"$f":"+AJ15-AK15","v":-34668.183999999892},{"$f":"IF(AND(AJ15=0,AK15=0),\"\",IF(OR(AJ15=0,AK15=0),100%,(+AL15/AK15)))","v":-8.5708603341319092E-3},null,34166203,33902685,{"$f":"+AO15-AP15","v":263518},{"$f":"IF(AND(AO15=0,AP15=0),\"\",IF(OR(AO15=0,AP15=0),100%,(+AQ15/AP15)))","v":7.7727766989546697E-3},null,{"$f":"ROUND(ABS(AU15)/3,0)","v":692},2077,{"$f":"ROUND(ABS(AW15)/3,0)","v":691},2074,{"$f":"+AT15-AV15","v":1},null,16284129.946,15405426.370000001,{"$f":"+AZ15-BA15","v":878703.57599999942},{"$f":"IF(AND(AZ15=0,BA15=0),\"\",IF(OR(AZ15=0,BA15=0),100%,(+BB15/BA15)))","v":5.7038575557451406E-2},null,137165750,133588770,{"$f":"+BE15-BF15","v":3576980},{"$f":"IF(AND(BE15=0,BF15=0),\"\",IF(OR(BE15=0,BF15=0),100%,(+BG15/BF15)))","v":2.6776053106859207E-2},null,{"$f":"ROUND(ABS(BK15)/12,0)","v":694},8331,{"$f":"ROUND(ABS(BM15)/12,0)","v":695},8345,{"$f":"+BJ15-BL15","v":-1}]
["%,V4420007","4420007","Sales to Pub Auth - Ex Schools",null,null,1744257.49,1606073.52,{"$f":"+F16-G16","v":138183.96999999997},{"$f":"IF(AND(F16=0,G16=0),\"\",IF(OR(F16=0,G16=0),100%,(+H16/G16)))","v":8.6038383846836583E-2},null,15744243,14718336,{"$f":"+K16-L16","v":1025907},{"$f":"IF(AND(K16=0,L16=0),\"\",IF(OR(K16=0,L16=0),100%,(+M16/L16)))","v":6.9702648451564084E-2},null,3347,3341,{"$f":"+P16-Q16","v":6},null,16274221.004000001,16190340.630000001,{"$f":"+T16-U16","v":83880.373999999836},{"$f":"IF(AND(T16=0,U16=0),\"\",IF(OR(T16=0,U16=0),100%,(+V16/U16)))","v":5.1808900082418981E-3},null,152759337,149943484,{"$f":"+Y16-Z16","v":2815853},{"$f":"IF(AND(Y16=0,Z16=0),\"\",IF(OR(Y16=0,Z16=0),100%,(+AA16/Z16)))","v":1.8779428921366133E-2},null,{"$f":"ROUND(ABS(AE16)/MONTH(FERC_IS1!$C$701),0)","v":3331},33311,{"$f":"ROUND(ABS(AG16)/MONTH(FERC_IS1!$C$701),0)","v":3310},33095,{"$f":"+AD16-AF16","v":21},null,4633910.5039999997,4762336.53,{"$f":"+AJ16-AK16","v":-128426.02600000054},{"$f":"IF(AND(AJ16=0,AK16=0),\"\",IF(OR(AJ16=0,AK16=0),100%,(+AL16/AK16)))","v":-2.6967020325210096E-2},null,44203261,44105236,{"$f":"+AO16-AP16","v":98025},{"$f":"IF(AND(AO16=0,AP16=0),\"\",IF(OR(AO16=0,AP16=0),100%,(+AQ16/AP16)))","v":2.2225252348723403E-3},null,{"$f":"ROUND(ABS(AU16)/3,0)","v":3335},10005,{"$f":"ROUND(ABS(AW16)/3,0)","v":3318},9953,{"$f":"+AT16-AV16","v":17},null,20053357.714000002,18909041.120000001,{"$f":"+AZ16-BA16","v":1144316.5940000005},{"$f":"IF(AND(AZ16=0,BA16=0),\"\",IF(OR(AZ16=0,BA16=0),100%,(+BB16/BA16)))","v":6.0516902297581998E-2},null,183246380,178502363,{"$f":"+BE16-BF16","v":4744017},{"$f":"IF(AND(BE16=0,BF16=0),\"\",IF(OR(BE16=0,BF16=0),100%,(+BG16/BF16)))","v":2.6576774224551861E-2},null,{"$f":"ROUND(ABS(BK16)/12,0)","v":3330},39957,{"$f":"ROUND(ABS(BM16)/12,0)","v":3309},39708,{"$f":"+BJ16-BL16","v":21}]
["%,V4420013","4420013","Commercial Fuel Rev",null,null,4136817.01,4666589.91,{"$f":"+F17-G17","v":-529772.90000000037},{"$f":"IF(AND(F17=0,G17=0),\"\",IF(OR(F17=0,G17=0),100%,(+H17/G17)))","v":-0.11352463152263584},null,0,0,{"$f":"+K17-L17","v":0},{"$f":"IF(AND(K17=0,L17=0),\"\",IF(OR(K17=0,L17=0),100%,(+M17/L17)))","v":""},null,0,0,{"$f":"+P17-Q17","v":0},null,49984206.119999997,45841127.270000003,{"$f":"+T17-U17","v":4143078.849999994},{"$f":"IF(AND(T17=0,U17=0),\"\",IF(OR(T17=0,U17=0),100%,(+V17/U17)))","v":9.0379078716752367E-2},null,0,0,{"$f":"+Y17-Z17","v":0},{"$f":"IF(AND(Y17=0,Z17=0),\"\",IF(OR(Y17=0,Z17=0),100%,(+AA17/Z17)))","v":""},null,{"$f":"ROUND(ABS(AE17)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG17)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD17-AF17","v":0},null,13539412.48,14188106.529999999,{"$f":"+AJ17-AK17","v":-648694.04999999888},{"$f":"IF(AND(AJ17=0,AK17=0),\"\",IF(OR(AJ17=0,AK17=0),100%,(+AL17/AK17)))","v":-4.5720974016396743E-2},null,0,0,{"$f":"+AO17-AP17","v":0},{"$f":"IF(AND(AO17=0,AP17=0),\"\",IF(OR(AO17=0,AP17=0),100%,(+AQ17/AP17)))","v":""},null,{"$f":"ROUND(ABS(AU17)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW17)/3,0)","v":0},0,{"$f":"+AT17-AV17","v":0},null,59279108.959999993,53828659.340000004,{"$f":"+AZ17-BA17","v":5450449.6199999899},{"$f":"IF(AND(AZ17=0,BA17=0),\"\",IF(OR(AZ17=0,BA17=0),100%,(+BB17/BA17)))","v":0.10125553351743553},null,0,0,{"$f":"+BE17-BF17","v":0},{"$f":"IF(AND(BE17=0,BF17=0),\"\",IF(OR(BE17=0,BF17=0),100%,(+BG17/BF17)))","v":""},null,{"$f":"ROUND(ABS(BK17)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM17)/12,0)","v":0},0,{"$f":"+BJ17-BL17","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_COMMERCIAL","Line 4","(442) Small (or Commercial)",null,null,16208589.739999998,15302658.689999999,{"$f":"+F18-G18","v":905931.04999999888},{"$f":"IF(AND(F18=0,G18=0),\"\",IF(OR(F18=0,G18=0),100%,(+H18/G18)))","v":5.9200892364671756E-2},null,116549152,123384232,{"$f":"+K18-L18","v":-6835080},{"$f":"IF(AND(K18=0,L18=0),\"\",IF(OR(K18=0,L18=0),100%,(+M18/L18)))","v":-5.5396705796247933E-2},null,30434,30467,{"$f":"+P18-Q18","v":-33},null,162622580.69499999,156805637.06,{"$f":"+T18-U18","v":5816943.6349999905},{"$f":"IF(AND(T18=0,U18=0),\"\",IF(OR(T18=0,U18=0),100%,(+V18/U18)))","v":3.7096521171456349E-2},null,1184480076,1199713170,{"$f":"+Y18-Z18","v":-15233094},{"$f":"IF(AND(Y18=0,Z18=0),\"\",IF(OR(Y18=0,Z18=0),100%,(+AA18/Z18)))","v":-1.2697279967344195E-2},null,{"$f":"ROUND(ABS(AE18)/MONTH(FERC_IS1!$C$701),0)","v":30377},303768,{"$f":"ROUND(ABS(AG18)/MONTH(FERC_IS1!$C$701),0)","v":30382},303818,{"$f":"+AD18-AF18","v":-5},null,46428811.564999998,47251387.590000004,{"$f":"+AJ18-AK18","v":-822576.02500000596},{"$f":"IF(AND(AJ18=0,AK18=0),\"\",IF(OR(AJ18=0,AK18=0),100%,(+AL18/AK18)))","v":-1.7408505166821617E-2},null,335555669,360850392,{"$f":"+AO18-AP18","v":-25294723},{"$f":"IF(AND(AO18=0,AP18=0),\"\",IF(OR(AO18=0,AP18=0),100%,(+AQ18/AP18)))","v":-7.0097535047156059E-2},null,{"$f":"ROUND(ABS(AU18)/3,0)","v":30396},91189,{"$f":"ROUND(ABS(AW18)/3,0)","v":30436},91308,{"$f":"+AT18-AV18","v":-40},null,196749844.10499999,183587971.64000002,{"$f":"+AZ18-BA18","v":13161872.464999974},{"$f":"IF(AND(AZ18=0,BA18=0),\"\",IF(OR(AZ18=0,BA18=0),100%,(+BB18/BA18)))","v":7.1692455379425715E-2},null,1422907752,1428209540,{"$f":"+BE18-BF18","v":-5301788},{"$f":"IF(AND(BE18=0,BF18=0),\"\",IF(OR(BE18=0,BF18=0),100%,(+BG18/BF18)))","v":-3.7121919798967316E-3},null,{"$f":"ROUND(ABS(BK18)/12,0)","v":30387},364639,{"$f":"ROUND(ABS(BM18)/12,0)","v":30381},364575,{"$f":"+BJ18-BL18","v":6}]
["%,V4420002","4420002","Industrial Sales (Excl Mines)",null,null,6684660.79,6444061.6699999999,{"$f":"+F19-G19","v":240599.12000000011},{"$f":"IF(AND(F19=0,G19=0),\"\",IF(OR(F19=0,G19=0),100%,(+H19/G19)))","v":3.7336563850730517E-2},null,132516636,160139620,{"$f":"+K19-L19","v":-27622984},{"$f":"IF(AND(K19=0,L19=0),\"\",IF(OR(K19=0,L19=0),100%,(+M19/L19)))","v":-0.17249312818401841},null,769,778,{"$f":"+P19-Q19","v":-9},null,58000234.023999996,60601119.789999999,{"$f":"+T19-U19","v":-2600885.7660000026},{"$f":"IF(AND(T19=0,U19=0),\"\",IF(OR(T19=0,U19=0),100%,(+V19/U19)))","v":-4.2918113972362337E-2},null,1473295810,1522515156,{"$f":"+Y19-Z19","v":-49219346},{"$f":"IF(AND(Y19=0,Z19=0),\"\",IF(OR(Y19=0,Z19=0),100%,(+AA19/Z19)))","v":-3.2327655856845869E-2},null,{"$f":"ROUND(ABS(AE19)/MONTH(FERC_IS1!$C$701),0)","v":766},7663,{"$f":"ROUND(ABS(AG19)/MONTH(FERC_IS1!$C$701),0)","v":783},7827,{"$f":"+AD19-AF19","v":-17},null,16881888.024,18839176.989999998,{"$f":"+AJ19-AK19","v":-1957288.9659999982},{"$f":"IF(AND(AJ19=0,AK19=0),\"\",IF(OR(AJ19=0,AK19=0),100%,(+AL19/AK19)))","v":-0.1038946110564673},null,417613938,461994370,{"$f":"+AO19-AP19","v":-44380432},{"$f":"IF(AND(AO19=0,AP19=0),\"\",IF(OR(AO19=0,AP19=0),100%,(+AQ19/AP19)))","v":-9.6062711759885733E-2},null,{"$f":"ROUND(ABS(AU19)/3,0)","v":768},2305,{"$f":"ROUND(ABS(AW19)/3,0)","v":778},2335,{"$f":"+AT19-AV19","v":-10},null,71330393.533999994,70029838.230000004,{"$f":"+AZ19-BA19","v":1300555.3039999902},{"$f":"IF(AND(AZ19=0,BA19=0),\"\",IF(OR(AZ19=0,BA19=0),100%,(+BB19/BA19)))","v":1.857144521351824E-2},null,1772150824,1816461586,{"$f":"+BE19-BF19","v":-44310762},{"$f":"IF(AND(BE19=0,BF19=0),\"\",IF(OR(BE19=0,BF19=0),100%,(+BG19/BF19)))","v":-2.4393998938109115E-2},null,{"$f":"ROUND(ABS(BK19)/12,0)","v":767},9199,{"$f":"ROUND(ABS(BM19)/12,0)","v":786},9429,{"$f":"+BJ19-BL19","v":-19}]
["%,V4420004","4420004","Ind Sales-NonAffil(Incl Mines)",null,null,1290874.68,1413776.87,{"$f":"+F20-G20","v":-122902.19000000018},{"$f":"IF(AND(F20=0,G20=0),\"\",IF(OR(F20=0,G20=0),100%,(+H20/G20)))","v":-8.6931815485140992E-2},null,13009722,15319785,{"$f":"+K20-L20","v":-2310063},{"$f":"IF(AND(K20=0,L20=0),\"\",IF(OR(K20=0,L20=0),100%,(+M20/L20)))","v":-0.15078951826021056},null,162,177,{"$f":"+P20-Q20","v":-15},null,12681410.413000001,14894598.99,{"$f":"+T20-U20","v":-2213188.5769999996},{"$f":"IF(AND(T20=0,U20=0),\"\",IF(OR(T20=0,U20=0),100%,(+V20/U20)))","v":-0.14859000759173843},null,128966155,163499590,{"$f":"+Y20-Z20","v":-34533435},{"$f":"IF(AND(Y20=0,Z20=0),\"\",IF(OR(Y20=0,Z20=0),100%,(+AA20/Z20)))","v":-0.21121419937505653},null,{"$f":"ROUND(ABS(AE20)/MONTH(FERC_IS1!$C$701),0)","v":166},1658,{"$f":"ROUND(ABS(AG20)/MONTH(FERC_IS1!$C$701),0)","v":179},1791,{"$f":"+AD20-AF20","v":-13},null,3571637.003,4228132.12,{"$f":"+AJ20-AK20","v":-656495.11700000009},{"$f":"IF(AND(AJ20=0,AK20=0),\"\",IF(OR(AJ20=0,AK20=0),100%,(+AL20/AK20)))","v":-0.15526835452814566},null,33057715,44724818,{"$f":"+AO20-AP20","v":-11667103},{"$f":"IF(AND(AO20=0,AP20=0),\"\",IF(OR(AO20=0,AP20=0),100%,(+AQ20/AP20)))","v":-0.26086418059878969},null,{"$f":"ROUND(ABS(AU20)/3,0)","v":163},488,{"$f":"ROUND(ABS(AW20)/3,0)","v":176},527,{"$f":"+AT20-AV20","v":-13},null,15391466.193,17877721.23,{"$f":"+AZ20-BA20","v":-2486255.0370000005},{"$f":"IF(AND(AZ20=0,BA20=0),\"\",IF(OR(AZ20=0,BA20=0),100%,(+BB20/BA20)))","v":-0.13907001932818483},null,160235488,200657139,{"$f":"+BE20-BF20","v":-40421651},{"$f":"IF(AND(BE20=0,BF20=0),\"\",IF(OR(BE20=0,BF20=0),100%,(+BG20/BF20)))","v":-0.20144636369005539},null,{"$f":"ROUND(ABS(BK20)/12,0)","v":167},2001,{"$f":"ROUND(ABS(BM20)/12,0)","v":180},2154,{"$f":"+BJ20-BL20","v":-13}]
["%,V4420016","4420016","Industrial Fuel Rev",null,null,4454003.08,6596663.46,{"$f":"+F21-G21","v":-2142660.38},{"$f":"IF(AND(F21=0,G21=0),\"\",IF(OR(F21=0,G21=0),100%,(+H21/G21)))","v":-0.32480971524353008},null,0,0,{"$f":"+K21-L21","v":0},{"$f":"IF(AND(K21=0,L21=0),\"\",IF(OR(K21=0,L21=0),100%,(+M21/L21)))","v":""},null,0,0,{"$f":"+P21-Q21","v":0},null,66689885.810000002,63387995.68,{"$f":"+T21-U21","v":3301890.1300000027},{"$f":"IF(AND(T21=0,U21=0),\"\",IF(OR(T21=0,U21=0),100%,(+V21/U21)))","v":5.2090148845671827E-2},null,0,0,{"$f":"+Y21-Z21","v":0},{"$f":"IF(AND(Y21=0,Z21=0),\"\",IF(OR(Y21=0,Z21=0),100%,(+AA21/Z21)))","v":""},null,{"$f":"ROUND(ABS(AE21)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG21)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD21-AF21","v":0},null,17955219.899999999,19711764.469999999,{"$f":"+AJ21-AK21","v":-1756544.5700000003},{"$f":"IF(AND(AJ21=0,AK21=0),\"\",IF(OR(AJ21=0,AK21=0),100%,(+AL21/AK21)))","v":-8.9111483280623863E-2},null,0,0,{"$f":"+AO21-AP21","v":0},{"$f":"IF(AND(AO21=0,AP21=0),\"\",IF(OR(AO21=0,AP21=0),100%,(+AQ21/AP21)))","v":""},null,{"$f":"ROUND(ABS(AU21)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW21)/3,0)","v":0},0,{"$f":"+AT21-AV21","v":0},null,79410543.060000002,74718360.789999992,{"$f":"+AZ21-BA21","v":4692182.2700000107},{"$f":"IF(AND(AZ21=0,BA21=0),\"\",IF(OR(AZ21=0,BA21=0),100%,(+BB21/BA21)))","v":6.2798249592060026E-2},null,0,0,{"$f":"+BE21-BF21","v":0},{"$f":"IF(AND(BE21=0,BF21=0),\"\",IF(OR(BE21=0,BF21=0),100%,(+BG21/BF21)))","v":""},null,{"$f":"ROUND(ABS(BK21)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM21)/12,0)","v":0},0,{"$f":"+BJ21-BL21","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N442_INDUSTRIAL","Line 5","(442) Large (or Industrial)",null,null,12429538.550000001,14454502,{"$f":"+F22-G22","v":-2024963.4499999993},{"$f":"IF(AND(F22=0,G22=0),\"\",IF(OR(F22=0,G22=0),100%,(+H22/G22)))","v":-0.14009223216406896},null,145526358,175459405,{"$f":"+K22-L22","v":-29933047},{"$f":"IF(AND(K22=0,L22=0),\"\",IF(OR(K22=0,L22=0),100%,(+M22/L22)))","v":-0.17059813351128142},null,931,955,{"$f":"+P22-Q22","v":-24},null,137371530.24699998,138883714.46000001,{"$f":"+T22-U22","v":-1512184.2130000293},{"$f":"IF(AND(T22=0,U22=0),\"\",IF(OR(T22=0,U22=0),100%,(+V22/U22)))","v":-1.088813198062581E-2},null,1602261965,1686014746,{"$f":"+Y22-Z22","v":-83752781},{"$f":"IF(AND(Y22=0,Z22=0),\"\",IF(OR(Y22=0,Z22=0),100%,(+AA22/Z22)))","v":-4.9674999105850048E-2},null,{"$f":"ROUND(ABS(AE22)/MONTH(FERC_IS1!$C$701),0)","v":932},9321,{"$f":"ROUND(ABS(AG22)/MONTH(FERC_IS1!$C$701),0)","v":962},9618,{"$f":"+AD22-AF22","v":-30},null,38408744.927000001,42779073.579999998,{"$f":"+AJ22-AK22","v":-4370328.6529999971},{"$f":"IF(AND(AJ22=0,AK22=0),\"\",IF(OR(AJ22=0,AK22=0),100%,(+AL22/AK22)))","v":-0.10216043236249991},null,450671653,506719188,{"$f":"+AO22-AP22","v":-56047535},{"$f":"IF(AND(AO22=0,AP22=0),\"\",IF(OR(AO22=0,AP22=0),100%,(+AQ22/AP22)))","v":-0.11060866911556544},null,{"$f":"ROUND(ABS(AU22)/3,0)","v":931},2793,{"$f":"ROUND(ABS(AW22)/3,0)","v":954},2862,{"$f":"+AT22-AV22","v":-23},null,166132402.787,162625920.25,{"$f":"+AZ22-BA22","v":3506482.5370000005},{"$f":"IF(AND(AZ22=0,BA22=0),\"\",IF(OR(AZ22=0,BA22=0),100%,(+BB22/BA22)))","v":2.1561646086980409E-2},null,1932386312,2017118725,{"$f":"+BE22-BF22","v":-84732413},{"$f":"IF(AND(BE22=0,BF22=0),\"\",IF(OR(BE22=0,BF22=0),100%,(+BG22/BF22)))","v":-4.2006656301304228E-2},null,{"$f":"ROUND(ABS(BK22)/12,0)","v":933},11200,{"$f":"ROUND(ABS(BM22)/12,0)","v":965},11583,{"$f":"+BJ22-BL22","v":-32}]
["%,V4440000","4440000","Public Street/Highway Lighting",null,null,154153.05000000002,149276.38,{"$f":"+F23-G23","v":4876.6700000000128},{"$f":"IF(AND(F23=0,G23=0),\"\",IF(OR(F23=0,G23=0),100%,(+H23/G23)))","v":3.2668731650647029E-2},null,770828,808717,{"$f":"+K23-L23","v":-37889},{"$f":"IF(AND(K23=0,L23=0),\"\",IF(OR(K23=0,L23=0),100%,(+M23/L23)))","v":-4.6850752488200448E-2},null,297,303,{"$f":"+P23-Q23","v":-6},null,1530356.7990000001,1492911,{"$f":"+T23-U23","v":37445.799000000115},{"$f":"IF(AND(T23=0,U23=0),\"\",IF(OR(T23=0,U23=0),100%,(+V23/U23)))","v":2.5082405448148024E-2},null,6757932,7054985,{"$f":"+Y23-Z23","v":-297053},{"$f":"IF(AND(Y23=0,Z23=0),\"\",IF(OR(Y23=0,Z23=0),100%,(+AA23/Z23)))","v":-4.210540490164047E-2},null,{"$f":"ROUND(ABS(AE23)/MONTH(FERC_IS1!$C$701),0)","v":299},2987,{"$f":"ROUND(ABS(AG23)/MONTH(FERC_IS1!$C$701),0)","v":307},3066,{"$f":"+AD23-AF23","v":-8},null,456203.96899999998,446524.88,{"$f":"+AJ23-AK23","v":9679.0889999999781},{"$f":"IF(AND(AJ23=0,AK23=0),\"\",IF(OR(AJ23=0,AK23=0),100%,(+AL23/AK23)))","v":2.1676483066296277E-2},null,2043213,2140383,{"$f":"+AO23-AP23","v":-97170},{"$f":"IF(AND(AO23=0,AP23=0),\"\",IF(OR(AO23=0,AP23=0),100%,(+AQ23/AP23)))","v":-4.539841701228238E-2},null,{"$f":"ROUND(ABS(AU23)/3,0)","v":297},892,{"$f":"ROUND(ABS(AW23)/3,0)","v":303},909,{"$f":"+AT23-AV23","v":-6},null,1838208.8790000002,1763238.1600000001,{"$f":"+AZ23-BA23","v":74970.719000000041},{"$f":"IF(AND(AZ23=0,BA23=0),\"\",IF(OR(AZ23=0,BA23=0),100%,(+BB23/BA23)))","v":4.251877069175955E-2},null,8540500,8921700,{"$f":"+BE23-BF23","v":-381200},{"$f":"IF(AND(BE23=0,BF23=0),\"\",IF(OR(BE23=0,BF23=0),100%,(+BG23/BF23)))","v":-4.2727282916932868E-2},null,{"$f":"ROUND(ABS(BK23)/12,0)","v":299},3591,{"$f":"ROUND(ABS(BM23)/12,0)","v":307},3688,{"$f":"+BJ23-BL23","v":-8}]
["%,V4440002","4440002","Public St & Hwy Light Fuel Rev",null,null,23033.25,30719.47,{"$f":"+F24-G24","v":-7686.2200000000012},{"$f":"IF(AND(F24=0,G24=0),\"\",IF(OR(F24=0,G24=0),100%,(+H24/G24)))","v":-0.2502067906770527},null,0,0,{"$f":"+K24-L24","v":0},{"$f":"IF(AND(K24=0,L24=0),\"\",IF(OR(K24=0,L24=0),100%,(+M24/L24)))","v":""},null,0,0,{"$f":"+P24-Q24","v":0},null,277140.18,270371.14,{"$f":"+T24-U24","v":6769.039999999979},{"$f":"IF(AND(T24=0,U24=0),\"\",IF(OR(T24=0,U24=0),100%,(+V24/U24)))","v":2.5036104075309141E-2},null,0,0,{"$f":"+Y24-Z24","v":0},{"$f":"IF(AND(Y24=0,Z24=0),\"\",IF(OR(Y24=0,Z24=0),100%,(+AA24/Z24)))","v":""},null,{"$f":"ROUND(ABS(AE24)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG24)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD24-AF24","v":0},null,80471.55,84362.06,{"$f":"+AJ24-AK24","v":-3890.5099999999948},{"$f":"IF(AND(AJ24=0,AK24=0),\"\",IF(OR(AJ24=0,AK24=0),100%,(+AL24/AK24)))","v":-4.6116820760422339E-2},null,0,0,{"$f":"+AO24-AP24","v":0},{"$f":"IF(AND(AO24=0,AP24=0),\"\",IF(OR(AO24=0,AP24=0),100%,(+AQ24/AP24)))","v":""},null,{"$f":"ROUND(ABS(AU24)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW24)/3,0)","v":0},0,{"$f":"+AT24-AV24","v":0},null,346819.54,335028.57,{"$f":"+AZ24-BA24","v":11790.969999999972},{"$f":"IF(AND(AZ24=0,BA24=0),\"\",IF(OR(AZ24=0,BA24=0),100%,(+BB24/BA24)))","v":3.5193923909235481E-2},null,0,0,{"$f":"+BE24-BF24","v":0},{"$f":"IF(AND(BE24=0,BF24=0),\"\",IF(OR(BE24=0,BF24=0),100%,(+BG24/BF24)))","v":""},null,{"$f":"ROUND(ABS(BK24)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM24)/12,0)","v":0},0,{"$f":"+BJ24-BL24","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4440","Line 6","(444) Public Street and Highway Lighting",null,null,177186.30000000002,179995.85,{"$f":"+F25-G25","v":-2809.5499999999884},{"$f":"IF(AND(F25=0,G25=0),\"\",IF(OR(F25=0,G25=0),100%,(+H25/G25)))","v":-1.5608970984608747E-2},null,770828,808717,{"$f":"+K25-L25","v":-37889},{"$f":"IF(AND(K25=0,L25=0),\"\",IF(OR(K25=0,L25=0),100%,(+M25/L25)))","v":-4.6850752488200448E-2},null,297,303,{"$f":"+P25-Q25","v":-6},null,1807496.9790000001,1763282.1400000001,{"$f":"+T25-U25","v":44214.83899999992},{"$f":"IF(AND(T25=0,U25=0),\"\",IF(OR(T25=0,U25=0),100%,(+V25/U25)))","v":2.5075305872490669E-2},null,6757932,7054985,{"$f":"+Y25-Z25","v":-297053},{"$f":"IF(AND(Y25=0,Z25=0),\"\",IF(OR(Y25=0,Z25=0),100%,(+AA25/Z25)))","v":-4.210540490164047E-2},null,{"$f":"ROUND(ABS(AE25)/MONTH(FERC_IS1!$C$701),0)","v":299},2987,{"$f":"ROUND(ABS(AG25)/MONTH(FERC_IS1!$C$701),0)","v":307},3066,{"$f":"+AD25-AF25","v":-8},null,536675.51899999997,530886.93999999994,{"$f":"+AJ25-AK25","v":5788.579000000027},{"$f":"IF(AND(AJ25=0,AK25=0),\"\",IF(OR(AJ25=0,AK25=0),100%,(+AL25/AK25)))","v":1.0903600303296268E-2},null,2043213,2140383,{"$f":"+AO25-AP25","v":-97170},{"$f":"IF(AND(AO25=0,AP25=0),\"\",IF(OR(AO25=0,AP25=0),100%,(+AQ25/AP25)))","v":-4.539841701228238E-2},null,{"$f":"ROUND(ABS(AU25)/3,0)","v":297},892,{"$f":"ROUND(ABS(AW25)/3,0)","v":303},909,{"$f":"+AT25-AV25","v":-6},null,2185028.4190000002,2098266.73,{"$f":"+AZ25-BA25","v":86761.689000000246},{"$f":"IF(AND(AZ25=0,BA25=0),\"\",IF(OR(AZ25=0,BA25=0),100%,(+BB25/BA25)))","v":4.1349218266449966E-2},null,8540500,8921700,{"$f":"+BE25-BF25","v":-381200},{"$f":"IF(AND(BE25=0,BF25=0),\"\",IF(OR(BE25=0,BF25=0),100%,(+BG25/BF25)))","v":-4.2727282916932868E-2},null,{"$f":"ROUND(ABS(BK25)/12,0)","v":299},3591,{"$f":"ROUND(ABS(BM25)/12,0)","v":307},3688,{"$f":"+BJ25-BL25","v":-8}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4450","Line 7","(445) Other Sales to Public Authorities",null,null,0,0,{"$f":"+F26-G26","v":0},{"$f":"IF(AND(F26=0,G26=0),\"\",IF(OR(F26=0,G26=0),100%,(+H26/G26)))","v":""},null,0,0,{"$f":"+K26-L26","v":0},{"$f":"IF(AND(K26=0,L26=0),\"\",IF(OR(K26=0,L26=0),100%,(+M26/L26)))","v":""},null,0,0,{"$f":"+P26-Q26","v":0},null,0,0,{"$f":"+T26-U26","v":0},{"$f":"IF(AND(T26=0,U26=0),\"\",IF(OR(T26=0,U26=0),100%,(+V26/U26)))","v":""},null,0,0,{"$f":"+Y26-Z26","v":0},{"$f":"IF(AND(Y26=0,Z26=0),\"\",IF(OR(Y26=0,Z26=0),100%,(+AA26/Z26)))","v":""},null,{"$f":"ROUND(ABS(AE26)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG26)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD26-AF26","v":0},null,0,0,{"$f":"+AJ26-AK26","v":0},{"$f":"IF(AND(AJ26=0,AK26=0),\"\",IF(OR(AJ26=0,AK26=0),100%,(+AL26/AK26)))","v":""},null,0,0,{"$f":"+AO26-AP26","v":0},{"$f":"IF(AND(AO26=0,AP26=0),\"\",IF(OR(AO26=0,AP26=0),100%,(+AQ26/AP26)))","v":""},null,{"$f":"ROUND(ABS(AU26)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW26)/3,0)","v":0},0,{"$f":"+AT26-AV26","v":0},null,0,0,{"$f":"+AZ26-BA26","v":0},{"$f":"IF(AND(AZ26=0,BA26=0),\"\",IF(OR(AZ26=0,BA26=0),100%,(+BB26/BA26)))","v":""},null,0,0,{"$f":"+BE26-BF26","v":0},{"$f":"IF(AND(BE26=0,BF26=0),\"\",IF(OR(BE26=0,BF26=0),100%,(+BG26/BF26)))","v":""},null,{"$f":"ROUND(ABS(BK26)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM26)/12,0)","v":0},0,{"$f":"+BJ26-BL26","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4460","Line 8","(446) Sales to Railroads and Railways",null,null,0,0,{"$f":"+F27-G27","v":0},{"$f":"IF(AND(F27=0,G27=0),\"\",IF(OR(F27=0,G27=0),100%,(+H27/G27)))","v":""},null,0,0,{"$f":"+K27-L27","v":0},{"$f":"IF(AND(K27=0,L27=0),\"\",IF(OR(K27=0,L27=0),100%,(+M27/L27)))","v":""},null,0,0,{"$f":"+P27-Q27","v":0},null,0,0,{"$f":"+T27-U27","v":0},{"$f":"IF(AND(T27=0,U27=0),\"\",IF(OR(T27=0,U27=0),100%,(+V27/U27)))","v":""},null,0,0,{"$f":"+Y27-Z27","v":0},{"$f":"IF(AND(Y27=0,Z27=0),\"\",IF(OR(Y27=0,Z27=0),100%,(+AA27/Z27)))","v":""},null,{"$f":"ROUND(ABS(AE27)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG27)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD27-AF27","v":0},null,0,0,{"$f":"+AJ27-AK27","v":0},{"$f":"IF(AND(AJ27=0,AK27=0),\"\",IF(OR(AJ27=0,AK27=0),100%,(+AL27/AK27)))","v":""},null,0,0,{"$f":"+AO27-AP27","v":0},{"$f":"IF(AND(AO27=0,AP27=0),\"\",IF(OR(AO27=0,AP27=0),100%,(+AQ27/AP27)))","v":""},null,{"$f":"ROUND(ABS(AU27)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW27)/3,0)","v":0},0,{"$f":"+AT27-AV27","v":0},null,0,0,{"$f":"+AZ27-BA27","v":0},{"$f":"IF(AND(AZ27=0,BA27=0),\"\",IF(OR(AZ27=0,BA27=0),100%,(+BB27/BA27)))","v":""},null,0,0,{"$f":"+BE27-BF27","v":0},{"$f":"IF(AND(BE27=0,BF27=0),\"\",IF(OR(BE27=0,BF27=0),100%,(+BG27/BF27)))","v":""},null,{"$f":"ROUND(ABS(BK27)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM27)/12,0)","v":0},0,{"$f":"+BJ27-BL27","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4480","Line 9","(448) Interdepartmental Sales",null,null,0,0,{"$f":"+F28-G28","v":0},{"$f":"IF(AND(F28=0,G28=0),\"\",IF(OR(F28=0,G28=0),100%,(+H28/G28)))","v":""},null,0,0,{"$f":"+K28-L28","v":0},{"$f":"IF(AND(K28=0,L28=0),\"\",IF(OR(K28=0,L28=0),100%,(+M28/L28)))","v":""},null,0,0,{"$f":"+P28-Q28","v":0},null,0,0,{"$f":"+T28-U28","v":0},{"$f":"IF(AND(T28=0,U28=0),\"\",IF(OR(T28=0,U28=0),100%,(+V28/U28)))","v":""},null,0,0,{"$f":"+Y28-Z28","v":0},{"$f":"IF(AND(Y28=0,Z28=0),\"\",IF(OR(Y28=0,Z28=0),100%,(+AA28/Z28)))","v":""},null,{"$f":"ROUND(ABS(AE28)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG28)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD28-AF28","v":0},null,0,0,{"$f":"+AJ28-AK28","v":0},{"$f":"IF(AND(AJ28=0,AK28=0),\"\",IF(OR(AJ28=0,AK28=0),100%,(+AL28/AK28)))","v":""},null,0,0,{"$f":"+AO28-AP28","v":0},{"$f":"IF(AND(AO28=0,AP28=0),\"\",IF(OR(AO28=0,AP28=0),100%,(+AQ28/AP28)))","v":""},null,{"$f":"ROUND(ABS(AU28)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW28)/3,0)","v":0},0,{"$f":"+AT28-AV28","v":0},null,0,0,{"$f":"+AZ28-BA28","v":0},{"$f":"IF(AND(AZ28=0,BA28=0),\"\",IF(OR(AZ28=0,BA28=0),100%,(+BB28/BA28)))","v":""},null,0,0,{"$f":"+BE28-BF28","v":0},{"$f":"IF(AND(BE28=0,BF28=0),\"\",IF(OR(BE28=0,BF28=0),100%,(+BG28/BF28)))","v":""},null,{"$f":"ROUND(ABS(BK28)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM28)/12,0)","v":0},0,{"$f":"+BJ28-BL28","v":0}]
["%,FACCOUNT,TGL_FERC_ACCT,NELEC_SALES_ULT_CUST","Line 10","TOTAL Sales to Ultimate Customers",null,null,48150485.989999995,47815924.990000002,{"$f":"+F29-G29","v":334560.99999999255},{"$f":"IF(AND(F29=0,G29=0),\"\",IF(OR(F29=0,G29=0),100%,(+H29/G29)))","v":6.9968530373502357E-3},null,378844400,411985393,{"$f":"+K29-L29","v":-33140993},{"$f":"IF(AND(K29=0,L29=0),\"\",IF(OR(K29=0,L29=0),100%,(+M29/L29)))","v":-8.0442155384863365E-2},null,161606,162602,{"$f":"+P29-Q29","v":-996},null,552214834.0999999,524186137.50999999,{"$f":"+T29-U29","v":28028696.589999914},{"$f":"IF(AND(T29=0,U29=0),\"\",IF(OR(T29=0,U29=0),100%,(+V29/U29)))","v":5.3470884833281586E-2},null,4374121212,4413245371,{"$f":"+Y29-Z29","v":-39124159},{"$f":"IF(AND(Y29=0,Z29=0),\"\",IF(OR(Y29=0,Z29=0),100%,(+AA29/Z29)))","v":-8.8651674019962403E-3},null,{"$f":"ROUND(ABS(AE29)/MONTH(FERC_IS1!$C$701),0)","v":161991},1619912,{"$f":"ROUND(ABS(AG29)/MONTH(FERC_IS1!$C$701),0)","v":162497},1624974,{"$f":"+AD29-AF29","v":-506},null,147379481.38999999,151893857.25,{"$f":"+AJ29-AK29","v":-4514375.8600000143},{"$f":"IF(AND(AJ29=0,AK29=0),\"\",IF(OR(AJ29=0,AK29=0),100%,(+AL29/AK29)))","v":-2.9720595300768916E-2},null,1168288152,1259812012,{"$f":"+AO29-AP29","v":-91523860},{"$f":"IF(AND(AO29=0,AP29=0),\"\",IF(OR(AO29=0,AP29=0),100%,(+AQ29/AP29)))","v":-7.2648823100759582E-2},null,{"$f":"ROUND(ABS(AU29)/3,0)","v":161646},484937,{"$f":"ROUND(ABS(AW29)/3,0)","v":162508},487524,{"$f":"+AT29-AV29","v":-862},null,668744954.45999992,617640293.75,{"$f":"+AZ29-BA29","v":51104660.709999919},{"$f":"IF(AND(AZ29=0,BA29=0),\"\",IF(OR(AZ29=0,BA29=0),100%,(+BB29/BA29)))","v":8.2741785513568464E-2},null,5282152856,5311274755,{"$f":"+BE29-BF29","v":-29121899},{"$f":"IF(AND(BE29=0,BF29=0),\"\",IF(OR(BE29=0,BF29=0),100%,(+BG29/BF29)))","v":-5.4830337994819095E-3},null,{"$f":"ROUND(ABS(BK29)/12,0)","v":162084},1945012,{"$f":"ROUND(ABS(BM29)/12,0)","v":162514},1950173,{"$f":"+BJ29-BL29","v":-430}]
["%,V4470010","4470010","Sales for Resale-Bookout Purch",null,null,0,0,{"$f":"+F30-G30","v":0},{"$f":"IF(AND(F30=0,G30=0),\"\",IF(OR(F30=0,G30=0),100%,(+H30/G30)))","v":""},null,0,0,{"$f":"+K30-L30","v":0},{"$f":"IF(AND(K30=0,L30=0),\"\",IF(OR(K30=0,L30=0),100%,(+M30/L30)))","v":""},null,0,0,{"$f":"+P30-Q30","v":0},null,0,-18.93,{"$f":"+T30-U30","v":18.93},{"$f":"IF(AND(T30=0,U30=0),\"\",IF(OR(T30=0,U30=0),100%,(+V30/U30)))","v":1},null,0,0,{"$f":"+Y30-Z30","v":0},{"$f":"IF(AND(Y30=0,Z30=0),\"\",IF(OR(Y30=0,Z30=0),100%,(+AA30/Z30)))","v":""},null,{"$f":"ROUND(ABS(AE30)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG30)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD30-AF30","v":0},null,0,0,{"$f":"+AJ30-AK30","v":0},{"$f":"IF(AND(AJ30=0,AK30=0),\"\",IF(OR(AJ30=0,AK30=0),100%,(+AL30/AK30)))","v":""},null,0,0,{"$f":"+AO30-AP30","v":0},{"$f":"IF(AND(AO30=0,AP30=0),\"\",IF(OR(AO30=0,AP30=0),100%,(+AQ30/AP30)))","v":""},null,{"$f":"ROUND(ABS(AU30)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW30)/3,0)","v":0},0,{"$f":"+AT30-AV30","v":0},null,0,-321.05,{"$f":"+AZ30-BA30","v":321.05},{"$f":"IF(AND(AZ30=0,BA30=0),\"\",IF(OR(AZ30=0,BA30=0),100%,(+BB30/BA30)))","v":1},null,0,0,{"$f":"+BE30-BF30","v":0},{"$f":"IF(AND(BE30=0,BF30=0),\"\",IF(OR(BE30=0,BF30=0),100%,(+BG30/BF30)))","v":""},null,{"$f":"ROUND(ABS(BK30)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM30)/12,0)","v":0},0,{"$f":"+BJ30-BL30","v":0}]
["%,V4470027","4470027","Whsal/Muni/Pb Ath Fuel Rev",null,null,0,205487.08000000002,{"$f":"+F31-G31","v":-205487.08000000002},{"$f":"IF(AND(F31=0,G31=0),\"\",IF(OR(F31=0,G31=0),100%,(+H31/G31)))","v":1},null,0,5129539,{"$f":"+K31-L31","v":-5129539},{"$f":"IF(AND(K31=0,L31=0),\"\",IF(OR(K31=0,L31=0),100%,(+M31/L31)))","v":1},null,0,0,{"$f":"+P31-Q31","v":0},null,1561568.6600000001,2067862.92,{"$f":"+T31-U31","v":-506294.25999999978},{"$f":"IF(AND(T31=0,U31=0),\"\",IF(OR(T31=0,U31=0),100%,(+V31/U31)))","v":-0.2448393726214694},null,32141242,61867162,{"$f":"+Y31-Z31","v":-29725920},{"$f":"IF(AND(Y31=0,Z31=0),\"\",IF(OR(Y31=0,Z31=0),100%,(+AA31/Z31)))","v":-0.48047977374491496},null,{"$f":"ROUND(ABS(AE31)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG31)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD31-AF31","v":0},null,0,559884.1,{"$f":"+AJ31-AK31","v":-559884.1},{"$f":"IF(AND(AJ31=0,AK31=0),\"\",IF(OR(AJ31=0,AK31=0),100%,(+AL31/AK31)))","v":1},null,0,17292107,{"$f":"+AO31-AP31","v":-17292107},{"$f":"IF(AND(AO31=0,AP31=0),\"\",IF(OR(AO31=0,AP31=0),100%,(+AQ31/AP31)))","v":1},null,{"$f":"ROUND(ABS(AU31)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW31)/3,0)","v":0},0,{"$f":"+AT31-AV31","v":0},null,2088916.75,2600635.36,{"$f":"+AZ31-BA31","v":-511718.60999999987},{"$f":"IF(AND(AZ31=0,BA31=0),\"\",IF(OR(AZ31=0,BA31=0),100%,(+BB31/BA31)))","v":-0.19676676625668887},null,44698050,74746848,{"$f":"+BE31-BF31","v":-30048798},{"$f":"IF(AND(BE31=0,BF31=0),\"\",IF(OR(BE31=0,BF31=0),100%,(+BG31/BF31)))","v":-0.40200756023852674},null,{"$f":"ROUND(ABS(BK31)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM31)/12,0)","v":0},0,{"$f":"+BJ31-BL31","v":0}]
["%,V4470033","4470033","Whsal/Muni/Pub Auth Base Rev",null,null,0,137342.51999999999,{"$f":"+F32-G32","v":-137342.51999999999},{"$f":"IF(AND(F32=0,G32=0),\"\",IF(OR(F32=0,G32=0),100%,(+H32/G32)))","v":1},null,0,0,{"$f":"+K32-L32","v":0},{"$f":"IF(AND(K32=0,L32=0),\"\",IF(OR(K32=0,L32=0),100%,(+M32/L32)))","v":""},null,0,0,{"$f":"+P32-Q32","v":0},null,1325054.69,1467195.8599999999,{"$f":"+T32-U32","v":-142141.16999999993},{"$f":"IF(AND(T32=0,U32=0),\"\",IF(OR(T32=0,U32=0),100%,(+V32/U32)))","v":-9.6879478653926918E-2},null,0,0,{"$f":"+Y32-Z32","v":0},{"$f":"IF(AND(Y32=0,Z32=0),\"\",IF(OR(Y32=0,Z32=0),100%,(+AA32/Z32)))","v":""},null,{"$f":"ROUND(ABS(AE32)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG32)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD32-AF32","v":0},null,0,494020.09,{"$f":"+AJ32-AK32","v":-494020.09},{"$f":"IF(AND(AJ32=0,AK32=0),\"\",IF(OR(AJ32=0,AK32=0),100%,(+AL32/AK32)))","v":1},null,0,0,{"$f":"+AO32-AP32","v":0},{"$f":"IF(AND(AO32=0,AP32=0),\"\",IF(OR(AO32=0,AP32=0),100%,(+AQ32/AP32)))","v":""},null,{"$f":"ROUND(ABS(AU32)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW32)/3,0)","v":0},0,{"$f":"+AT32-AV32","v":0},null,1686288.2999999998,1453038.8099999998,{"$f":"+AZ32-BA32","v":233249.49},{"$f":"IF(AND(AZ32=0,BA32=0),\"\",IF(OR(AZ32=0,BA32=0),100%,(+BB32/BA32)))","v":0.16052529938962884},null,0,0,{"$f":"+BE32-BF32","v":0},{"$f":"IF(AND(BE32=0,BF32=0),\"\",IF(OR(BE32=0,BF32=0),100%,(+BG32/BF32)))","v":""},null,{"$f":"ROUND(ABS(BK32)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM32)/12,0)","v":0},0,{"$f":"+BJ32-BL32","v":0}]
["%,V4470074","4470074","Sale for Resale-Aff-Trnf Price",null,null,0,0,{"$f":"+F33-G33","v":0},{"$f":"IF(AND(F33=0,G33=0),\"\",IF(OR(F33=0,G33=0),100%,(+H33/G33)))","v":""},null,0,0,{"$f":"+K33-L33","v":0},{"$f":"IF(AND(K33=0,L33=0),\"\",IF(OR(K33=0,L33=0),100%,(+M33/L33)))","v":""},null,0,0,{"$f":"+P33-Q33","v":0},null,0,0,{"$f":"+T33-U33","v":0},{"$f":"IF(AND(T33=0,U33=0),\"\",IF(OR(T33=0,U33=0),100%,(+V33/U33)))","v":""},null,0,0,{"$f":"+Y33-Z33","v":0},{"$f":"IF(AND(Y33=0,Z33=0),\"\",IF(OR(Y33=0,Z33=0),100%,(+AA33/Z33)))","v":""},null,{"$f":"ROUND(ABS(AE33)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG33)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD33-AF33","v":0},null,0,0,{"$f":"+AJ33-AK33","v":0},{"$f":"IF(AND(AJ33=0,AK33=0),\"\",IF(OR(AJ33=0,AK33=0),100%,(+AL33/AK33)))","v":""},null,0,0,{"$f":"+AO33-AP33","v":0},{"$f":"IF(AND(AO33=0,AP33=0),\"\",IF(OR(AO33=0,AP33=0),100%,(+AQ33/AP33)))","v":""},null,{"$f":"ROUND(ABS(AU33)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW33)/3,0)","v":0},0,{"$f":"+AT33-AV33","v":0},null,0,0,{"$f":"+AZ33-BA33","v":0},{"$f":"IF(AND(AZ33=0,BA33=0),\"\",IF(OR(AZ33=0,BA33=0),100%,(+BB33/BA33)))","v":""},null,0,0,{"$f":"+BE33-BF33","v":0},{"$f":"IF(AND(BE33=0,BF33=0),\"\",IF(OR(BE33=0,BF33=0),100%,(+BG33/BF33)))","v":""},null,{"$f":"ROUND(ABS(BK33)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM33)/12,0)","v":0},0,{"$f":"+BJ33-BL33","v":0}]
["%,V4470082","4470082","Financial Electric Realized",null,null,-290.98,-1020.5500000000001,{"$f":"+F34-G34","v":729.57},{"$f":"IF(AND(F34=0,G34=0),\"\",IF(OR(F34=0,G34=0),100%,(+H34/G34)))","v":-0.71487923178678159},null,0,0,{"$f":"+K34-L34","v":0},{"$f":"IF(AND(K34=0,L34=0),\"\",IF(OR(K34=0,L34=0),100%,(+M34/L34)))","v":""},null,0,0,{"$f":"+P34-Q34","v":0},null,-3336.59,-5749.12,{"$f":"+T34-U34","v":2412.5299999999997},{"$f":"IF(AND(T34=0,U34=0),\"\",IF(OR(T34=0,U34=0),100%,(+V34/U34)))","v":-0.41963465713013465},null,0,0,{"$f":"+Y34-Z34","v":0},{"$f":"IF(AND(Y34=0,Z34=0),\"\",IF(OR(Y34=0,Z34=0),100%,(+AA34/Z34)))","v":""},null,{"$f":"ROUND(ABS(AE34)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG34)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD34-AF34","v":0},null,-792.45,-2451.0500000000002,{"$f":"+AJ34-AK34","v":1658.6000000000001},{"$f":"IF(AND(AJ34=0,AK34=0),\"\",IF(OR(AJ34=0,AK34=0),100%,(+AL34/AK34)))","v":-0.67668958201587071},null,0,0,{"$f":"+AO34-AP34","v":0},{"$f":"IF(AND(AO34=0,AP34=0),\"\",IF(OR(AO34=0,AP34=0),100%,(+AQ34/AP34)))","v":""},null,{"$f":"ROUND(ABS(AU34)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW34)/3,0)","v":0},0,{"$f":"+AT34-AV34","v":0},null,-4459.1100000000006,-7092.0599999999995,{"$f":"+AZ34-BA34","v":2632.9499999999989},{"$f":"IF(AND(AZ34=0,BA34=0),\"\",IF(OR(AZ34=0,BA34=0),100%,(+BB34/BA34)))","v":-0.37125320428761166},null,0,0,{"$f":"+BE34-BF34","v":0},{"$f":"IF(AND(BE34=0,BF34=0),\"\",IF(OR(BE34=0,BF34=0),100%,(+BG34/BF34)))","v":""},null,{"$f":"ROUND(ABS(BK34)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM34)/12,0)","v":0},0,{"$f":"+BJ34-BL34","v":0}]
["%,V4470089","4470089","PJM Energy Sales Margin",null,null,150746.48000000001,-125157.40000000001,{"$f":"+F35-G35","v":275903.88},{"$f":"IF(AND(F35=0,G35=0),\"\",IF(OR(F35=0,G35=0),100%,(+H35/G35)))","v":-2.2044551900247207},null,0,0,{"$f":"+K35-L35","v":0},{"$f":"IF(AND(K35=0,L35=0),\"\",IF(OR(K35=0,L35=0),100%,(+M35/L35)))","v":""},null,0,0,{"$f":"+P35-Q35","v":0},null,1375938.73,243182.1,{"$f":"+T35-U35","v":1132756.6299999999},{"$f":"IF(AND(T35=0,U35=0),\"\",IF(OR(T35=0,U35=0),100%,(+V35/U35)))","v":4.6580592486042347},null,0,0,{"$f":"+Y35-Z35","v":0},{"$f":"IF(AND(Y35=0,Z35=0),\"\",IF(OR(Y35=0,Z35=0),100%,(+AA35/Z35)))","v":""},null,{"$f":"ROUND(ABS(AE35)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG35)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD35-AF35","v":0},null,484473.06,-491284.57,{"$f":"+AJ35-AK35","v":975757.63},{"$f":"IF(AND(AJ35=0,AK35=0),\"\",IF(OR(AJ35=0,AK35=0),100%,(+AL35/AK35)))","v":-1.9861353064681027},null,0,0,{"$f":"+AO35-AP35","v":0},{"$f":"IF(AND(AO35=0,AP35=0),\"\",IF(OR(AO35=0,AP35=0),100%,(+AQ35/AP35)))","v":""},null,{"$f":"ROUND(ABS(AU35)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW35)/3,0)","v":0},0,{"$f":"+AT35-AV35","v":0},null,1175694.5899999999,-73818.560000000027,{"$f":"+AZ35-BA35","v":1249513.1499999999},{"$f":"IF(AND(AZ35=0,BA35=0),\"\",IF(OR(AZ35=0,BA35=0),100%,(+BB35/BA35)))","v":-16.926815559664121},null,0,0,{"$f":"+BE35-BF35","v":0},{"$f":"IF(AND(BE35=0,BF35=0),\"\",IF(OR(BE35=0,BF35=0),100%,(+BG35/BF35)))","v":""},null,{"$f":"ROUND(ABS(BK35)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM35)/12,0)","v":0},0,{"$f":"+BJ35-BL35","v":0}]
["%,V4470098","4470098","PJM Oper.Reserve Rev-OSS",null,null,-4685.51,-1774.44,{"$f":"+F36-G36","v":-2911.07},{"$f":"IF(AND(F36=0,G36=0),\"\",IF(OR(F36=0,G36=0),100%,(+H36/G36)))","v":1.6405570208065643},null,0,0,{"$f":"+K36-L36","v":0},{"$f":"IF(AND(K36=0,L36=0),\"\",IF(OR(K36=0,L36=0),100%,(+M36/L36)))","v":""},null,0,0,{"$f":"+P36-Q36","v":0},null,-74360.58,-37950.980000000003,{"$f":"+T36-U36","v":-36409.599999999999},{"$f":"IF(AND(T36=0,U36=0),\"\",IF(OR(T36=0,U36=0),100%,(+V36/U36)))","v":0.95938497503885267},null,0,0,{"$f":"+Y36-Z36","v":0},{"$f":"IF(AND(Y36=0,Z36=0),\"\",IF(OR(Y36=0,Z36=0),100%,(+AA36/Z36)))","v":""},null,{"$f":"ROUND(ABS(AE36)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG36)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD36-AF36","v":0},null,-27130.98,-10882.83,{"$f":"+AJ36-AK36","v":-16248.15},{"$f":"IF(AND(AJ36=0,AK36=0),\"\",IF(OR(AJ36=0,AK36=0),100%,(+AL36/AK36)))","v":1.4930077930097225},null,0,0,{"$f":"+AO36-AP36","v":0},{"$f":"IF(AND(AO36=0,AP36=0),\"\",IF(OR(AO36=0,AP36=0),100%,(+AQ36/AP36)))","v":""},null,{"$f":"ROUND(ABS(AU36)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW36)/3,0)","v":0},0,{"$f":"+AT36-AV36","v":0},null,-81487.56,-40865.5,{"$f":"+AZ36-BA36","v":-40622.06},{"$f":"IF(AND(AZ36=0,BA36=0),\"\",IF(OR(AZ36=0,BA36=0),100%,(+BB36/BA36)))","v":0.99404289682005598},null,0,0,{"$f":"+BE36-BF36","v":0},{"$f":"IF(AND(BE36=0,BF36=0),\"\",IF(OR(BE36=0,BF36=0),100%,(+BG36/BF36)))","v":""},null,{"$f":"ROUND(ABS(BK36)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM36)/12,0)","v":0},0,{"$f":"+BJ36-BL36","v":0}]
["%,V4470099","4470099","Capacity Cr. Net Sales",null,null,0,-10092,{"$f":"+F37-G37","v":10092},{"$f":"IF(AND(F37=0,G37=0),\"\",IF(OR(F37=0,G37=0),100%,(+H37/G37)))","v":1},null,0,0,{"$f":"+K37-L37","v":0},{"$f":"IF(AND(K37=0,L37=0),\"\",IF(OR(K37=0,L37=0),100%,(+M37/L37)))","v":""},null,0,0,{"$f":"+P37-Q37","v":0},null,-50880.99,-51132.800000000003,{"$f":"+T37-U37","v":251.81000000000495},{"$f":"IF(AND(T37=0,U37=0),\"\",IF(OR(T37=0,U37=0),100%,(+V37/U37)))","v":-4.9246276362727047E-3},null,0,0,{"$f":"+Y37-Z37","v":0},{"$f":"IF(AND(Y37=0,Z37=0),\"\",IF(OR(Y37=0,Z37=0),100%,(+AA37/Z37)))","v":""},null,{"$f":"ROUND(ABS(AE37)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG37)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD37-AF37","v":0},null,0,-30612.400000000001,{"$f":"+AJ37-AK37","v":30612.400000000001},{"$f":"IF(AND(AJ37=0,AK37=0),\"\",IF(OR(AJ37=0,AK37=0),100%,(+AL37/AK37)))","v":1},null,0,0,{"$f":"+AO37-AP37","v":0},{"$f":"IF(AND(AO37=0,AP37=0),\"\",IF(OR(AO37=0,AP37=0),100%,(+AQ37/AP37)))","v":""},null,{"$f":"ROUND(ABS(AU37)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW37)/3,0)","v":0},0,{"$f":"+AT37-AV37","v":0},null,-71789.31,-51132.800000000003,{"$f":"+AZ37-BA37","v":-20656.509999999995},{"$f":"IF(AND(AZ37=0,BA37=0),\"\",IF(OR(AZ37=0,BA37=0),100%,(+BB37/BA37)))","v":0.40397768164465847},null,0,0,{"$f":"+BE37-BF37","v":0},{"$f":"IF(AND(BE37=0,BF37=0),\"\",IF(OR(BE37=0,BF37=0),100%,(+BG37/BF37)))","v":""},null,{"$f":"ROUND(ABS(BK37)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM37)/12,0)","v":0},0,{"$f":"+BJ37-BL37","v":0}]
["%,V4470100","4470100","PJM FTR Revenue-OSS",null,null,13167.68,40996.85,{"$f":"+F38-G38","v":-27829.17},{"$f":"IF(AND(F38=0,G38=0),\"\",IF(OR(F38=0,G38=0),100%,(+H38/G38)))","v":-0.67881239656217485},null,0,0,{"$f":"+K38-L38","v":0},{"$f":"IF(AND(K38=0,L38=0),\"\",IF(OR(K38=0,L38=0),100%,(+M38/L38)))","v":""},null,0,0,{"$f":"+P38-Q38","v":0},null,63087.66,196514.91,{"$f":"+T38-U38","v":-133427.25},{"$f":"IF(AND(T38=0,U38=0),\"\",IF(OR(T38=0,U38=0),100%,(+V38/U38)))","v":-0.67896756536183434},null,0,0,{"$f":"+Y38-Z38","v":0},{"$f":"IF(AND(Y38=0,Z38=0),\"\",IF(OR(Y38=0,Z38=0),100%,(+AA38/Z38)))","v":""},null,{"$f":"ROUND(ABS(AE38)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG38)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD38-AF38","v":0},null,7175.92,56748.58,{"$f":"+AJ38-AK38","v":-49572.66},{"$f":"IF(AND(AJ38=0,AK38=0),\"\",IF(OR(AJ38=0,AK38=0),100%,(+AL38/AK38)))","v":-0.87354890642197569},null,0,0,{"$f":"+AO38-AP38","v":0},{"$f":"IF(AND(AO38=0,AP38=0),\"\",IF(OR(AO38=0,AP38=0),100%,(+AQ38/AP38)))","v":""},null,{"$f":"ROUND(ABS(AU38)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW38)/3,0)","v":0},0,{"$f":"+AT38-AV38","v":0},null,112146.74,189465.3,{"$f":"+AZ38-BA38","v":-77318.559999999983},{"$f":"IF(AND(AZ38=0,BA38=0),\"\",IF(OR(AZ38=0,BA38=0),100%,(+BB38/BA38)))","v":-0.40808823568220665},null,0,0,{"$f":"+BE38-BF38","v":0},{"$f":"IF(AND(BE38=0,BF38=0),\"\",IF(OR(BE38=0,BF38=0),100%,(+BG38/BF38)))","v":""},null,{"$f":"ROUND(ABS(BK38)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM38)/12,0)","v":0},0,{"$f":"+BJ38-BL38","v":0}]
["%,V4470103","4470103","PJM Energy Sales Cost",null,null,2962191.55,1063464.6100000001,{"$f":"+F39-G39","v":1898726.9399999997},{"$f":"IF(AND(F39=0,G39=0),\"\",IF(OR(F39=0,G39=0),100%,(+H39/G39)))","v":1.7854161973476481},null,53883310,28730155,{"$f":"+K39-L39","v":25153155},{"$f":"IF(AND(K39=0,L39=0),\"\",IF(OR(K39=0,L39=0),100%,(+M39/L39)))","v":0.87549666891807576},null,0,0,{"$f":"+P39-Q39","v":0},null,19015641.850000001,11351734.24,{"$f":"+T39-U39","v":7663907.6100000013},{"$f":"IF(AND(T39=0,U39=0),\"\",IF(OR(T39=0,U39=0),100%,(+V39/U39)))","v":0.67513099302437518},null,402960867,306406220,{"$f":"+Y39-Z39","v":96554647},{"$f":"IF(AND(Y39=0,Z39=0),\"\",IF(OR(Y39=0,Z39=0),100%,(+AA39/Z39)))","v":0.31511973549362021},null,{"$f":"ROUND(ABS(AE39)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG39)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD39-AF39","v":0},null,6454156.7999999998,3314439.56,{"$f":"+AJ39-AK39","v":3139717.2399999998},{"$f":"IF(AND(AJ39=0,AK39=0),\"\",IF(OR(AJ39=0,AK39=0),100%,(+AL39/AK39)))","v":0.94728450561940547},null,147712172,89382546,{"$f":"+AO39-AP39","v":58329626},{"$f":"IF(AND(AO39=0,AP39=0),\"\",IF(OR(AO39=0,AP39=0),100%,(+AQ39/AP39)))","v":0.65258407385262895},null,{"$f":"ROUND(ABS(AU39)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW39)/3,0)","v":0},0,{"$f":"+AT39-AV39","v":0},null,21813098.970000003,12951368.370000001,{"$f":"+AZ39-BA39","v":8861730.6000000015},{"$f":"IF(AND(AZ39=0,BA39=0),\"\",IF(OR(AZ39=0,BA39=0),100%,(+BB39/BA39)))","v":0.68423122150760052},null,487346200,372408211,{"$f":"+BE39-BF39","v":114937989},{"$f":"IF(AND(BE39=0,BF39=0),\"\",IF(OR(BE39=0,BF39=0),100%,(+BG39/BF39)))","v":0.3086344113932547},null,{"$f":"ROUND(ABS(BK39)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM39)/12,0)","v":0},0,{"$f":"+BJ39-BL39","v":0}]
["%,V4470110","4470110","PJM TO Admin. Exp.-NonAff.",null,null,0,0,{"$f":"+F40-G40","v":0},{"$f":"IF(AND(F40=0,G40=0),\"\",IF(OR(F40=0,G40=0),100%,(+H40/G40)))","v":""},null,0,0,{"$f":"+K40-L40","v":0},{"$f":"IF(AND(K40=0,L40=0),\"\",IF(OR(K40=0,L40=0),100%,(+M40/L40)))","v":""},null,0,0,{"$f":"+P40-Q40","v":0},null,0,3.52,{"$f":"+T40-U40","v":-3.52},{"$f":"IF(AND(T40=0,U40=0),\"\",IF(OR(T40=0,U40=0),100%,(+V40/U40)))","v":1},null,0,0,{"$f":"+Y40-Z40","v":0},{"$f":"IF(AND(Y40=0,Z40=0),\"\",IF(OR(Y40=0,Z40=0),100%,(+AA40/Z40)))","v":""},null,{"$f":"ROUND(ABS(AE40)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG40)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD40-AF40","v":0},null,0,0,{"$f":"+AJ40-AK40","v":0},{"$f":"IF(AND(AJ40=0,AK40=0),\"\",IF(OR(AJ40=0,AK40=0),100%,(+AL40/AK40)))","v":""},null,0,0,{"$f":"+AO40-AP40","v":0},{"$f":"IF(AND(AO40=0,AP40=0),\"\",IF(OR(AO40=0,AP40=0),100%,(+AQ40/AP40)))","v":""},null,{"$f":"ROUND(ABS(AU40)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW40)/3,0)","v":0},0,{"$f":"+AT40-AV40","v":0},null,0,3.52,{"$f":"+AZ40-BA40","v":-3.52},{"$f":"IF(AND(AZ40=0,BA40=0),\"\",IF(OR(AZ40=0,BA40=0),100%,(+BB40/BA40)))","v":1},null,0,0,{"$f":"+BE40-BF40","v":0},{"$f":"IF(AND(BE40=0,BF40=0),\"\",IF(OR(BE40=0,BF40=0),100%,(+BG40/BF40)))","v":""},null,{"$f":"ROUND(ABS(BK40)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM40)/12,0)","v":0},0,{"$f":"+BJ40-BL40","v":0}]
["%,V4470115","4470115","PJM Meter Corrections-OSS",null,null,-5647.24,-356.2,{"$f":"+F41-G41","v":-5291.04},{"$f":"IF(AND(F41=0,G41=0),\"\",IF(OR(F41=0,G41=0),100%,(+H41/G41)))","v":14.854126895002807},null,0,0,{"$f":"+K41-L41","v":0},{"$f":"IF(AND(K41=0,L41=0),\"\",IF(OR(K41=0,L41=0),100%,(+M41/L41)))","v":""},null,0,0,{"$f":"+P41-Q41","v":0},null,-275264.51,41852.31,{"$f":"+T41-U41","v":-317116.82},{"$f":"IF(AND(T41=0,U41=0),\"\",IF(OR(T41=0,U41=0),100%,(+V41/U41)))","v":-7.5770446123523412},null,0,0,{"$f":"+Y41-Z41","v":0},{"$f":"IF(AND(Y41=0,Z41=0),\"\",IF(OR(Y41=0,Z41=0),100%,(+AA41/Z41)))","v":""},null,{"$f":"ROUND(ABS(AE41)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG41)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD41-AF41","v":0},null,-23457.510000000002,50641.090000000004,{"$f":"+AJ41-AK41","v":-74098.600000000006},{"$f":"IF(AND(AJ41=0,AK41=0),\"\",IF(OR(AJ41=0,AK41=0),100%,(+AL41/AK41)))","v":-1.4632110011850061},null,0,0,{"$f":"+AO41-AP41","v":0},{"$f":"IF(AND(AO41=0,AP41=0),\"\",IF(OR(AO41=0,AP41=0),100%,(+AQ41/AP41)))","v":""},null,{"$f":"ROUND(ABS(AU41)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW41)/3,0)","v":0},0,{"$f":"+AT41-AV41","v":0},null,-276523.79000000004,40534.019999999997,{"$f":"+AZ41-BA41","v":-317057.81000000006},{"$f":"IF(AND(AZ41=0,BA41=0),\"\",IF(OR(AZ41=0,BA41=0),100%,(+BB41/BA41)))","v":-7.822017406613015},null,0,0,{"$f":"+BE41-BF41","v":0},{"$f":"IF(AND(BE41=0,BF41=0),\"\",IF(OR(BE41=0,BF41=0),100%,(+BG41/BF41)))","v":""},null,{"$f":"ROUND(ABS(BK41)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM41)/12,0)","v":0},0,{"$f":"+BJ41-BL41","v":0}]
["%,V4470116","4470116","PJM Meter Corrections-LSE",null,null,-65059.98,-21483.88,{"$f":"+F42-G42","v":-43576.100000000006},{"$f":"IF(AND(F42=0,G42=0),\"\",IF(OR(F42=0,G42=0),100%,(+H42/G42)))","v":2.0283161142214539},null,0,0,{"$f":"+K42-L42","v":0},{"$f":"IF(AND(K42=0,L42=0),\"\",IF(OR(K42=0,L42=0),100%,(+M42/L42)))","v":""},null,0,0,{"$f":"+P42-Q42","v":0},null,-1577307.8599999999,263174.48,{"$f":"+T42-U42","v":-1840482.3399999999},{"$f":"IF(AND(T42=0,U42=0),\"\",IF(OR(T42=0,U42=0),100%,(+V42/U42)))","v":-6.9933921404537402},null,0,0,{"$f":"+Y42-Z42","v":0},{"$f":"IF(AND(Y42=0,Z42=0),\"\",IF(OR(Y42=0,Z42=0),100%,(+AA42/Z42)))","v":""},null,{"$f":"ROUND(ABS(AE42)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG42)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD42-AF42","v":0},null,601128.14,459725.10000000003,{"$f":"+AJ42-AK42","v":141403.03999999998},{"$f":"IF(AND(AJ42=0,AK42=0),\"\",IF(OR(AJ42=0,AK42=0),100%,(+AL42/AK42)))","v":0.3075817265578929},null,0,0,{"$f":"+AO42-AP42","v":0},{"$f":"IF(AND(AO42=0,AP42=0),\"\",IF(OR(AO42=0,AP42=0),100%,(+AQ42/AP42)))","v":""},null,{"$f":"ROUND(ABS(AU42)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW42)/3,0)","v":0},0,{"$f":"+AT42-AV42","v":0},null,-1594175.17,-139489.93000000005,{"$f":"+AZ42-BA42","v":-1454685.2399999998},{"$f":"IF(AND(AZ42=0,BA42=0),\"\",IF(OR(AZ42=0,BA42=0),100%,(+BB42/BA42)))","v":10.428603985965147},null,0,0,{"$f":"+BE42-BF42","v":0},{"$f":"IF(AND(BE42=0,BF42=0),\"\",IF(OR(BE42=0,BF42=0),100%,(+BG42/BF42)))","v":""},null,{"$f":"ROUND(ABS(BK42)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM42)/12,0)","v":0},0,{"$f":"+BJ42-BL42","v":0}]
["%,V4470126","4470126","PJM Incremental Imp Cong-OSS",null,null,-42945.85,-63.63,{"$f":"+F43-G43","v":-42882.22},{"$f":"IF(AND(F43=0,G43=0),\"\",IF(OR(F43=0,G43=0),100%,(+H43/G43)))","v":673.93085022787989},null,0,0,{"$f":"+K43-L43","v":0},{"$f":"IF(AND(K43=0,L43=0),\"\",IF(OR(K43=0,L43=0),100%,(+M43/L43)))","v":""},null,0,0,{"$f":"+P43-Q43","v":0},null,-460431.89,-298896.49,{"$f":"+T43-U43","v":-161535.40000000002},{"$f":"IF(AND(T43=0,U43=0),\"\",IF(OR(T43=0,U43=0),100%,(+V43/U43)))","v":0.54043926711886126},null,0,0,{"$f":"+Y43-Z43","v":0},{"$f":"IF(AND(Y43=0,Z43=0),\"\",IF(OR(Y43=0,Z43=0),100%,(+AA43/Z43)))","v":""},null,{"$f":"ROUND(ABS(AE43)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG43)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD43-AF43","v":0},null,-89067.400000000009,-9219.49,{"$f":"+AJ43-AK43","v":-79847.91},{"$f":"IF(AND(AJ43=0,AK43=0),\"\",IF(OR(AJ43=0,AK43=0),100%,(+AL43/AK43)))","v":8.6607729928661996},null,0,0,{"$f":"+AO43-AP43","v":0},{"$f":"IF(AND(AO43=0,AP43=0),\"\",IF(OR(AO43=0,AP43=0),100%,(+AQ43/AP43)))","v":""},null,{"$f":"ROUND(ABS(AU43)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW43)/3,0)","v":0},0,{"$f":"+AT43-AV43","v":0},null,-477721.60000000003,-318205.84999999998,{"$f":"+AZ43-BA43","v":-159515.75000000006},{"$f":"IF(AND(AZ43=0,BA43=0),\"\",IF(OR(AZ43=0,BA43=0),100%,(+BB43/BA43)))","v":0.50129735201285608},null,0,0,{"$f":"+BE43-BF43","v":0},{"$f":"IF(AND(BE43=0,BF43=0),\"\",IF(OR(BE43=0,BF43=0),100%,(+BG43/BF43)))","v":""},null,{"$f":"ROUND(ABS(BK43)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM43)/12,0)","v":0},0,{"$f":"+BJ43-BL43","v":0}]
["%,V4470150","4470150","Transm. Rev.-Dedic. Whlsl/Muni",null,null,-8313,10381.51,{"$f":"+F44-G44","v":-18694.510000000002},{"$f":"IF(AND(F44=0,G44=0),\"\",IF(OR(F44=0,G44=0),100%,(+H44/G44)))","v":-1.8007505651875306},null,0,0,{"$f":"+K44-L44","v":0},{"$f":"IF(AND(K44=0,L44=0),\"\",IF(OR(K44=0,L44=0),100%,(+M44/L44)))","v":""},null,0,0,{"$f":"+P44-Q44","v":0},null,-40083.89,137125.6,{"$f":"+T44-U44","v":-177209.49},{"$f":"IF(AND(T44=0,U44=0),\"\",IF(OR(T44=0,U44=0),100%,(+V44/U44)))","v":-1.2923151475727361},null,0,0,{"$f":"+Y44-Z44","v":0},{"$f":"IF(AND(Y44=0,Z44=0),\"\",IF(OR(Y44=0,Z44=0),100%,(+AA44/Z44)))","v":""},null,{"$f":"ROUND(ABS(AE44)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG44)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD44-AF44","v":0},null,-22004.75,29673.64,{"$f":"+AJ44-AK44","v":-51678.39},{"$f":"IF(AND(AJ44=0,AK44=0),\"\",IF(OR(AJ44=0,AK44=0),100%,(+AL44/AK44)))","v":-1.7415588380798581},null,0,0,{"$f":"+AO44-AP44","v":0},{"$f":"IF(AND(AO44=0,AP44=0),\"\",IF(OR(AO44=0,AP44=0),100%,(+AQ44/AP44)))","v":""},null,{"$f":"ROUND(ABS(AU44)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW44)/3,0)","v":0},0,{"$f":"+AT44-AV44","v":0},null,20032.150000000001,210233.2,{"$f":"+AZ44-BA44","v":-190201.05000000002},{"$f":"IF(AND(AZ44=0,BA44=0),\"\",IF(OR(AZ44=0,BA44=0),100%,(+BB44/BA44)))","v":-0.90471462166774808},null,0,0,{"$f":"+BE44-BF44","v":0},{"$f":"IF(AND(BE44=0,BF44=0),\"\",IF(OR(BE44=0,BF44=0),100%,(+BG44/BF44)))","v":""},null,{"$f":"ROUND(ABS(BK44)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM44)/12,0)","v":0},0,{"$f":"+BJ44-BL44","v":0}]
["%,V4470151","4470151","Trading Auction Sales Affil",null,null,0,0,{"$f":"+F45-G45","v":0},{"$f":"IF(AND(F45=0,G45=0),\"\",IF(OR(F45=0,G45=0),100%,(+H45/G45)))","v":""},null,0,0,{"$f":"+K45-L45","v":0},{"$f":"IF(AND(K45=0,L45=0),\"\",IF(OR(K45=0,L45=0),100%,(+M45/L45)))","v":""},null,0,0,{"$f":"+P45-Q45","v":0},null,0,0,{"$f":"+T45-U45","v":0},{"$f":"IF(AND(T45=0,U45=0),\"\",IF(OR(T45=0,U45=0),100%,(+V45/U45)))","v":""},null,0,0,{"$f":"+Y45-Z45","v":0},{"$f":"IF(AND(Y45=0,Z45=0),\"\",IF(OR(Y45=0,Z45=0),100%,(+AA45/Z45)))","v":""},null,{"$f":"ROUND(ABS(AE45)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG45)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD45-AF45","v":0},null,0,0,{"$f":"+AJ45-AK45","v":0},{"$f":"IF(AND(AJ45=0,AK45=0),\"\",IF(OR(AJ45=0,AK45=0),100%,(+AL45/AK45)))","v":""},null,0,0,{"$f":"+AO45-AP45","v":0},{"$f":"IF(AND(AO45=0,AP45=0),\"\",IF(OR(AO45=0,AP45=0),100%,(+AQ45/AP45)))","v":""},null,{"$f":"ROUND(ABS(AU45)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW45)/3,0)","v":0},0,{"$f":"+AT45-AV45","v":0},null,0,0,{"$f":"+AZ45-BA45","v":0},{"$f":"IF(AND(AZ45=0,BA45=0),\"\",IF(OR(AZ45=0,BA45=0),100%,(+BB45/BA45)))","v":""},null,0,0,{"$f":"+BE45-BF45","v":0},{"$f":"IF(AND(BE45=0,BF45=0),\"\",IF(OR(BE45=0,BF45=0),100%,(+BG45/BF45)))","v":""},null,{"$f":"ROUND(ABS(BK45)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM45)/12,0)","v":0},0,{"$f":"+BJ45-BL45","v":0}]
["%,V4470175","4470175","OSS Sharing Reclass - Retail",null,null,205864.92,191423.2,{"$f":"+F46-G46","v":14441.720000000001},{"$f":"IF(AND(F46=0,G46=0),\"\",IF(OR(F46=0,G46=0),100%,(+H46/G46)))","v":7.544393782989732E-2},null,0,0,{"$f":"+K46-L46","v":0},{"$f":"IF(AND(K46=0,L46=0),\"\",IF(OR(K46=0,L46=0),100%,(+M46/L46)))","v":""},null,0,0,{"$f":"+P46-Q46","v":0},null,3986774.41,3947601.45,{"$f":"+T46-U46","v":39172.959999999963},{"$f":"IF(AND(T46=0,U46=0),\"\",IF(OR(T46=0,U46=0),100%,(+V46/U46)))","v":9.9232307253306843E-3},null,0,0,{"$f":"+Y46-Z46","v":0},{"$f":"IF(AND(Y46=0,Z46=0),\"\",IF(OR(Y46=0,Z46=0),100%,(+AA46/Z46)))","v":""},null,{"$f":"ROUND(ABS(AE46)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG46)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD46-AF46","v":0},null,889350.14,645390.19000000006,{"$f":"+AJ46-AK46","v":243959.94999999995},{"$f":"IF(AND(AJ46=0,AK46=0),\"\",IF(OR(AJ46=0,AK46=0),100%,(+AL46/AK46)))","v":0.37800380882764878},null,0,0,{"$f":"+AO46-AP46","v":0},{"$f":"IF(AND(AO46=0,AP46=0),\"\",IF(OR(AO46=0,AP46=0),100%,(+AQ46/AP46)))","v":""},null,{"$f":"ROUND(ABS(AU46)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW46)/3,0)","v":0},0,{"$f":"+AT46-AV46","v":0},null,4830298.95,4019582.1900000004,{"$f":"+AZ46-BA46","v":810716.75999999978},{"$f":"IF(AND(AZ46=0,BA46=0),\"\",IF(OR(AZ46=0,BA46=0),100%,(+BB46/BA46)))","v":0.20169179822144642},null,0,0,{"$f":"+BE46-BF46","v":0},{"$f":"IF(AND(BE46=0,BF46=0),\"\",IF(OR(BE46=0,BF46=0),100%,(+BG46/BF46)))","v":""},null,{"$f":"ROUND(ABS(BK46)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM46)/12,0)","v":0},0,{"$f":"+BJ46-BL46","v":0}]
["%,V4470176","4470176","OSS Sharing Reclass-Reduction",null,null,-205864.92,-191423.2,{"$f":"+F47-G47","v":-14441.720000000001},{"$f":"IF(AND(F47=0,G47=0),\"\",IF(OR(F47=0,G47=0),100%,(+H47/G47)))","v":7.544393782989732E-2},null,0,0,{"$f":"+K47-L47","v":0},{"$f":"IF(AND(K47=0,L47=0),\"\",IF(OR(K47=0,L47=0),100%,(+M47/L47)))","v":""},null,0,0,{"$f":"+P47-Q47","v":0},null,-3986774.41,-3947601.45,{"$f":"+T47-U47","v":-39172.959999999963},{"$f":"IF(AND(T47=0,U47=0),\"\",IF(OR(T47=0,U47=0),100%,(+V47/U47)))","v":9.9232307253306843E-3},null,0,0,{"$f":"+Y47-Z47","v":0},{"$f":"IF(AND(Y47=0,Z47=0),\"\",IF(OR(Y47=0,Z47=0),100%,(+AA47/Z47)))","v":""},null,{"$f":"ROUND(ABS(AE47)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG47)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD47-AF47","v":0},null,-889350.14,-645390.19000000006,{"$f":"+AJ47-AK47","v":-243959.94999999995},{"$f":"IF(AND(AJ47=0,AK47=0),\"\",IF(OR(AJ47=0,AK47=0),100%,(+AL47/AK47)))","v":0.37800380882764878},null,0,0,{"$f":"+AO47-AP47","v":0},{"$f":"IF(AND(AO47=0,AP47=0),\"\",IF(OR(AO47=0,AP47=0),100%,(+AQ47/AP47)))","v":""},null,{"$f":"ROUND(ABS(AU47)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW47)/3,0)","v":0},0,{"$f":"+AT47-AV47","v":0},null,-4830298.95,-4019582.1900000004,{"$f":"+AZ47-BA47","v":-810716.75999999978},{"$f":"IF(AND(AZ47=0,BA47=0),\"\",IF(OR(AZ47=0,BA47=0),100%,(+BB47/BA47)))","v":0.20169179822144642},null,0,0,{"$f":"+BE47-BF47","v":0},{"$f":"IF(AND(BE47=0,BF47=0),\"\",IF(OR(BE47=0,BF47=0),100%,(+BG47/BF47)))","v":""},null,{"$f":"ROUND(ABS(BK47)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM47)/12,0)","v":0},0,{"$f":"+BJ47-BL47","v":0}]
["%,V4470206","4470206","PJM Trans loss credits-OSS",null,null,21409.43,459.29,{"$f":"+F48-G48","v":20950.14},{"$f":"IF(AND(F48=0,G48=0),\"\",IF(OR(F48=0,G48=0),100%,(+H48/G48)))","v":45.614187114894726},null,0,0,{"$f":"+K48-L48","v":0},{"$f":"IF(AND(K48=0,L48=0),\"\",IF(OR(K48=0,L48=0),100%,(+M48/L48)))","v":""},null,0,0,{"$f":"+P48-Q48","v":0},null,140572.76,67938.19,{"$f":"+T48-U48","v":72634.570000000007},{"$f":"IF(AND(T48=0,U48=0),\"\",IF(OR(T48=0,U48=0),100%,(+V48/U48)))","v":1.069127246398528},null,0,0,{"$f":"+Y48-Z48","v":0},{"$f":"IF(AND(Y48=0,Z48=0),\"\",IF(OR(Y48=0,Z48=0),100%,(+AA48/Z48)))","v":""},null,{"$f":"ROUND(ABS(AE48)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG48)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD48-AF48","v":0},null,36063.47,8811.89,{"$f":"+AJ48-AK48","v":27251.58},{"$f":"IF(AND(AJ48=0,AK48=0),\"\",IF(OR(AJ48=0,AK48=0),100%,(+AL48/AK48)))","v":3.0925919411159244},null,0,0,{"$f":"+AO48-AP48","v":0},{"$f":"IF(AND(AO48=0,AP48=0),\"\",IF(OR(AO48=0,AP48=0),100%,(+AQ48/AP48)))","v":""},null,{"$f":"ROUND(ABS(AU48)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW48)/3,0)","v":0},0,{"$f":"+AT48-AV48","v":0},null,158450.01,68863.790000000008,{"$f":"+AZ48-BA48","v":89586.22},{"$f":"IF(AND(AZ48=0,BA48=0),\"\",IF(OR(AZ48=0,BA48=0),100%,(+BB48/BA48)))","v":1.3009191042200843},null,0,0,{"$f":"+BE48-BF48","v":0},{"$f":"IF(AND(BE48=0,BF48=0),\"\",IF(OR(BE48=0,BF48=0),100%,(+BG48/BF48)))","v":""},null,{"$f":"ROUND(ABS(BK48)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM48)/12,0)","v":0},0,{"$f":"+BJ48-BL48","v":0}]
["%,V4470209","4470209","PJM transm loss charges-OSS",null,null,-18092.59,-1312.68,{"$f":"+F49-G49","v":-16779.91},{"$f":"IF(AND(F49=0,G49=0),\"\",IF(OR(F49=0,G49=0),100%,(+H49/G49)))","v":12.78294024438553},null,0,0,{"$f":"+K49-L49","v":0},{"$f":"IF(AND(K49=0,L49=0),\"\",IF(OR(K49=0,L49=0),100%,(+M49/L49)))","v":""},null,0,0,{"$f":"+P49-Q49","v":0},null,-291729.56,-173847.76,{"$f":"+T49-U49","v":-117881.79999999999},{"$f":"IF(AND(T49=0,U49=0),\"\",IF(OR(T49=0,U49=0),100%,(+V49/U49)))","v":0.67807488575061292},null,0,0,{"$f":"+Y49-Z49","v":0},{"$f":"IF(AND(Y49=0,Z49=0),\"\",IF(OR(Y49=0,Z49=0),100%,(+AA49/Z49)))","v":""},null,{"$f":"ROUND(ABS(AE49)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG49)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD49-AF49","v":0},null,-69013.710000000006,-29333.87,{"$f":"+AJ49-AK49","v":-39679.840000000011},{"$f":"IF(AND(AJ49=0,AK49=0),\"\",IF(OR(AJ49=0,AK49=0),100%,(+AL49/AK49)))","v":1.352697069974061},null,0,0,{"$f":"+AO49-AP49","v":0},{"$f":"IF(AND(AO49=0,AP49=0),\"\",IF(OR(AO49=0,AP49=0),100%,(+AQ49/AP49)))","v":""},null,{"$f":"ROUND(ABS(AU49)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW49)/3,0)","v":0},0,{"$f":"+AT49-AV49","v":0},null,-326251.89,-177567.90000000002,{"$f":"+AZ49-BA49","v":-148683.99},{"$f":"IF(AND(AZ49=0,BA49=0),\"\",IF(OR(AZ49=0,BA49=0),100%,(+BB49/BA49)))","v":0.8373359711974967},null,0,0,{"$f":"+BE49-BF49","v":0},{"$f":"IF(AND(BE49=0,BF49=0),\"\",IF(OR(BE49=0,BF49=0),100%,(+BG49/BF49)))","v":""},null,{"$f":"ROUND(ABS(BK49)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM49)/12,0)","v":0},0,{"$f":"+BJ49-BL49","v":0}]
["%,V4470215","4470215","PJM 30m Suppl Reserve CH OSS",null,null,0,0,{"$f":"+F50-G50","v":0},{"$f":"IF(AND(F50=0,G50=0),\"\",IF(OR(F50=0,G50=0),100%,(+H50/G50)))","v":""},null,0,0,{"$f":"+K50-L50","v":0},{"$f":"IF(AND(K50=0,L50=0),\"\",IF(OR(K50=0,L50=0),100%,(+M50/L50)))","v":""},null,0,0,{"$f":"+P50-Q50","v":0},null,0,2730.93,{"$f":"+T50-U50","v":-2730.93},{"$f":"IF(AND(T50=0,U50=0),\"\",IF(OR(T50=0,U50=0),100%,(+V50/U50)))","v":1},null,0,0,{"$f":"+Y50-Z50","v":0},{"$f":"IF(AND(Y50=0,Z50=0),\"\",IF(OR(Y50=0,Z50=0),100%,(+AA50/Z50)))","v":""},null,{"$f":"ROUND(ABS(AE50)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG50)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD50-AF50","v":0},null,0,0,{"$f":"+AJ50-AK50","v":0},{"$f":"IF(AND(AJ50=0,AK50=0),\"\",IF(OR(AJ50=0,AK50=0),100%,(+AL50/AK50)))","v":""},null,0,0,{"$f":"+AO50-AP50","v":0},{"$f":"IF(AND(AO50=0,AP50=0),\"\",IF(OR(AO50=0,AP50=0),100%,(+AQ50/AP50)))","v":""},null,{"$f":"ROUND(ABS(AU50)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW50)/3,0)","v":0},0,{"$f":"+AT50-AV50","v":0},null,0,2730.93,{"$f":"+AZ50-BA50","v":-2730.93},{"$f":"IF(AND(AZ50=0,BA50=0),\"\",IF(OR(AZ50=0,BA50=0),100%,(+BB50/BA50)))","v":1},null,0,0,{"$f":"+BE50-BF50","v":0},{"$f":"IF(AND(BE50=0,BF50=0),\"\",IF(OR(BE50=0,BF50=0),100%,(+BG50/BF50)))","v":""},null,{"$f":"ROUND(ABS(BK50)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM50)/12,0)","v":0},0,{"$f":"+BJ50-BL50","v":0}]
["%,V4470220","4470220","PJM Regulation - OSS",null,null,63996.65,285996.47000000003,{"$f":"+F51-G51","v":-221999.82000000004},{"$f":"IF(AND(F51=0,G51=0),\"\",IF(OR(F51=0,G51=0),100%,(+H51/G51)))","v":-0.77623272762772211},null,0,0,{"$f":"+K51-L51","v":0},{"$f":"IF(AND(K51=0,L51=0),\"\",IF(OR(K51=0,L51=0),100%,(+M51/L51)))","v":""},null,0,0,{"$f":"+P51-Q51","v":0},null,3432489.99,3958710.8,{"$f":"+T51-U51","v":-526220.80999999959},{"$f":"IF(AND(T51=0,U51=0),\"\",IF(OR(T51=0,U51=0),100%,(+V51/U51)))","v":-0.13292731815620368},null,0,0,{"$f":"+Y51-Z51","v":0},{"$f":"IF(AND(Y51=0,Z51=0),\"\",IF(OR(Y51=0,Z51=0),100%,(+AA51/Z51)))","v":""},null,{"$f":"ROUND(ABS(AE51)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG51)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD51-AF51","v":0},null,530649.69000000006,1092911.56,{"$f":"+AJ51-AK51","v":-562261.87},{"$f":"IF(AND(AJ51=0,AK51=0),\"\",IF(OR(AJ51=0,AK51=0),100%,(+AL51/AK51)))","v":-0.51446236875744999},null,0,0,{"$f":"+AO51-AP51","v":0},{"$f":"IF(AND(AO51=0,AP51=0),\"\",IF(OR(AO51=0,AP51=0),100%,(+AQ51/AP51)))","v":""},null,{"$f":"ROUND(ABS(AU51)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW51)/3,0)","v":0},0,{"$f":"+AT51-AV51","v":0},null,4482461.8600000003,4375998.46,{"$f":"+AZ51-BA51","v":106463.40000000037},{"$f":"IF(AND(AZ51=0,BA51=0),\"\",IF(OR(AZ51=0,BA51=0),100%,(+BB51/BA51)))","v":2.4328939091994191E-2},null,0,0,{"$f":"+BE51-BF51","v":0},{"$f":"IF(AND(BE51=0,BF51=0),\"\",IF(OR(BE51=0,BF51=0),100%,(+BG51/BF51)))","v":""},null,{"$f":"ROUND(ABS(BK51)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM51)/12,0)","v":0},0,{"$f":"+BJ51-BL51","v":0}]
["%,V4470221","4470221","PJM Spinning Reserve - OSS",null,null,27213.73,5831.7300000000005,{"$f":"+F52-G52","v":21382},{"$f":"IF(AND(F52=0,G52=0),\"\",IF(OR(F52=0,G52=0),100%,(+H52/G52)))","v":3.6664934762068886},null,0,0,{"$f":"+K52-L52","v":0},{"$f":"IF(AND(K52=0,L52=0),\"\",IF(OR(K52=0,L52=0),100%,(+M52/L52)))","v":""},null,0,0,{"$f":"+P52-Q52","v":0},null,156304.15,51072.23,{"$f":"+T52-U52","v":105231.91999999998},{"$f":"IF(AND(T52=0,U52=0),\"\",IF(OR(T52=0,U52=0),100%,(+V52/U52)))","v":2.06045281359361},null,0,0,{"$f":"+Y52-Z52","v":0},{"$f":"IF(AND(Y52=0,Z52=0),\"\",IF(OR(Y52=0,Z52=0),100%,(+AA52/Z52)))","v":""},null,{"$f":"ROUND(ABS(AE52)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG52)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD52-AF52","v":0},null,39844.65,18131.260000000002,{"$f":"+AJ52-AK52","v":21713.39},{"$f":"IF(AND(AJ52=0,AK52=0),\"\",IF(OR(AJ52=0,AK52=0),100%,(+AL52/AK52)))","v":1.1975665232311488},null,0,0,{"$f":"+AO52-AP52","v":0},{"$f":"IF(AND(AO52=0,AP52=0),\"\",IF(OR(AO52=0,AP52=0),100%,(+AQ52/AP52)))","v":""},null,{"$f":"ROUND(ABS(AU52)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW52)/3,0)","v":0},0,{"$f":"+AT52-AV52","v":0},null,173410.78999999998,57900.26,{"$f":"+AZ52-BA52","v":115510.52999999997},{"$f":"IF(AND(AZ52=0,BA52=0),\"\",IF(OR(AZ52=0,BA52=0),100%,(+BB52/BA52)))","v":1.9949915596233931},null,0,0,{"$f":"+BE52-BF52","v":0},{"$f":"IF(AND(BE52=0,BF52=0),\"\",IF(OR(BE52=0,BF52=0),100%,(+BG52/BF52)))","v":""},null,{"$f":"ROUND(ABS(BK52)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM52)/12,0)","v":0},0,{"$f":"+BJ52-BL52","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4470","Line 11","(447) Sales for Resale",null,null,3093690.3699999996,1588699.2800000005,{"$f":"+F53-G53","v":1504991.0899999992},{"$f":"IF(AND(F53=0,G53=0),\"\",IF(OR(F53=0,G53=0),100%,(+H53/G53)))","v":0.9473102360819341},null,53883310,33859694,{"$f":"+K53-L53","v":20023616},{"$f":"IF(AND(K53=0,L53=0),\"\",IF(OR(K53=0,L53=0),100%,(+M53/L53)))","v":0.59137025869164672},null,0,0,{"$f":"+P53-Q53","v":0},null,24297262.619999997,19281502.010000002,{"$f":"+T53-U53","v":5015760.6099999957},{"$f":"IF(AND(T53=0,U53=0),\"\",IF(OR(T53=0,U53=0),100%,(+V53/U53)))","v":0.26013329290418674},null,435102109,368273382,{"$f":"+Y53-Z53","v":66828727},{"$f":"IF(AND(Y53=0,Z53=0),\"\",IF(OR(Y53=0,Z53=0),100%,(+AA53/Z53)))","v":0.18146499385068238},null,{"$f":"ROUND(ABS(AE53)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG53)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD53-AF53","v":0},null,7922024.9299999997,5511202.6599999983,{"$f":"+AJ53-AK53","v":2410822.2700000014},{"$f":"IF(AND(AJ53=0,AK53=0),\"\",IF(OR(AJ53=0,AK53=0),100%,(+AL53/AK53)))","v":0.43744032268993027},null,147712172,106674653,{"$f":"+AO53-AP53","v":41037519},{"$f":"IF(AND(AO53=0,AP53=0),\"\",IF(OR(AO53=0,AP53=0),100%,(+AQ53/AP53)))","v":0.38469793756910559},null,{"$f":"ROUND(ABS(AU53)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW53)/3,0)","v":0},0,{"$f":"+AT53-AV53","v":0},null,28878091.730000004,21142278.370000001,{"$f":"+AZ53-BA53","v":7735813.3600000031},{"$f":"IF(AND(AZ53=0,BA53=0),\"\",IF(OR(AZ53=0,BA53=0),100%,(+BB53/BA53)))","v":0.36589308042489854},null,532044250,447155059,{"$f":"+BE53-BF53","v":84889191},{"$f":"IF(AND(BE53=0,BF53=0),\"\",IF(OR(BE53=0,BF53=0),100%,(+BG53/BF53)))","v":0.18984285046409372},null,{"$f":"ROUND(ABS(BK53)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM53)/12,0)","v":0},0,{"$f":"+BJ53-BL53","v":0}]
["%,FACCOUNT,TGL_FERC_ACCT,NSALES_OF_ELECTRICITY","Line 12","TOTAL Sales of Electricity",null,null,51244176.359999992,49404624.270000003,{"$f":"+F54-G54","v":1839552.0899999887},{"$f":"IF(AND(F54=0,G54=0),\"\",IF(OR(F54=0,G54=0),100%,(+H54/G54)))","v":3.7234411093720651E-2},null,432727710,445845087,{"$f":"+K54-L54","v":-13117377},{"$f":"IF(AND(K54=0,L54=0),\"\",IF(OR(K54=0,L54=0),100%,(+M54/L54)))","v":-2.9421378372169883E-2},null,161606,162602,{"$f":"+P54-Q54","v":-996},null,576512096.71999991,543467639.51999998,{"$f":"+T54-U54","v":33044457.199999928},{"$f":"IF(AND(T54=0,U54=0),\"\",IF(OR(T54=0,U54=0),100%,(+V54/U54)))","v":6.080298953804382E-2},null,4809223321,4781518753,{"$f":"+Y54-Z54","v":27704568},{"$f":"IF(AND(Y54=0,Z54=0),\"\",IF(OR(Y54=0,Z54=0),100%,(+AA54/Z54)))","v":5.7940937662573676E-3},null,{"$f":"ROUND(ABS(AE54)/MONTH(FERC_IS1!$C$701),0)","v":161991},1619912,{"$f":"ROUND(ABS(AG54)/MONTH(FERC_IS1!$C$701),0)","v":162497},1624974,{"$f":"+AD54-AF54","v":-506},null,155301506.31999999,157405059.91,{"$f":"+AJ54-AK54","v":-2103553.5900000036},{"$f":"IF(AND(AJ54=0,AK54=0),\"\",IF(OR(AJ54=0,AK54=0),100%,(+AL54/AK54)))","v":-1.3363951522287525E-2},null,1316000324,1366486665,{"$f":"+AO54-AP54","v":-50486341},{"$f":"IF(AND(AO54=0,AP54=0),\"\",IF(OR(AO54=0,AP54=0),100%,(+AQ54/AP54)))","v":-3.6946091237560666E-2},null,{"$f":"ROUND(ABS(AU54)/3,0)","v":161646},484937,{"$f":"ROUND(ABS(AW54)/3,0)","v":162508},487524,{"$f":"+AT54-AV54","v":-862},null,697623046.18999994,638782572.12,{"$f":"+AZ54-BA54","v":58840474.069999933},{"$f":"IF(AND(AZ54=0,BA54=0),\"\",IF(OR(AZ54=0,BA54=0),100%,(+BB54/BA54)))","v":9.211346182272849E-2},null,5814197106,5758429814,{"$f":"+BE54-BF54","v":55767292},{"$f":"IF(AND(BE54=0,BF54=0),\"\",IF(OR(BE54=0,BF54=0),100%,(+BG54/BF54)))","v":9.6844615288038307E-3},null,{"$f":"ROUND(ABS(BK54)/12,0)","v":162084},1945012,{"$f":"ROUND(ABS(BM54)/12,0)","v":162514},1950173,{"$f":"+BJ54-BL54","v":-430}]
["%,V4491002","4491002","Non-Tran Prov Rate Ref Whlsale",null,null,0,-17115,{"$f":"+F55-G55","v":17115},null,null,0,0,{"$f":"+K55-L55","v":0},{"$f":"IF(AND(K55=0,L55=0),\"\",IF(OR(K55=0,L55=0),100%,(+M55/L55)))","v":""},null,0,0,{"$f":"+P55-Q55","v":0},null,0,-103014,{"$f":"+T55-U55","v":103014},{"$f":"IF(AND(T55=0,U55=0),\"\",IF(OR(T55=0,U55=0),100%,(+V55/U55)))","v":1},null,0,0,{"$f":"+Y55-Z55","v":0},{"$f":"IF(AND(Y55=0,Z55=0),\"\",IF(OR(Y55=0,Z55=0),100%,(+AA55/Z55)))","v":""},null,{"$f":"ROUND(ABS(AE55)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG55)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD55-AF55","v":0},null,0,-50931,{"$f":"+AJ55-AK55","v":50931},{"$f":"IF(AND(AJ55=0,AK55=0),\"\",IF(OR(AJ55=0,AK55=0),100%,(+AL55/AK55)))","v":1},null,0,0,{"$f":"+AO55-AP55","v":0},{"$f":"IF(AND(AO55=0,AP55=0),\"\",IF(OR(AO55=0,AP55=0),100%,(+AQ55/AP55)))","v":""},null,{"$f":"ROUND(ABS(AU55)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW55)/3,0)","v":0},0,{"$f":"+AT55-AV55","v":0},null,-718044,701934,{"$f":"+AZ55-BA55","v":-1419978},{"$f":"IF(AND(AZ55=0,BA55=0),\"\",IF(OR(AZ55=0,BA55=0),100%,(+BB55/BA55)))","v":-2.0229508757233585},null,0,0,{"$f":"+BE55-BF55","v":0},{"$f":"IF(AND(BE55=0,BF55=0),\"\",IF(OR(BE55=0,BF55=0),100%,(+BG55/BF55)))","v":""},null,{"$f":"ROUND(ABS(BK55)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM55)/12,0)","v":0},0,{"$f":"+BJ55-BL55","v":0}]
["%,V4491003","4491003","Non-Tran Prov Rate Ref Retail",null,null,0,-3891,{"$f":"+F56-G56","v":3891},null,null,0,0,{"$f":"+K56-L56","v":0},{"$f":"IF(AND(K56=0,L56=0),\"\",IF(OR(K56=0,L56=0),100%,(+M56/L56)))","v":""},null,0,0,{"$f":"+P56-Q56","v":0},null,0,-22740,{"$f":"+T56-U56","v":22740},{"$f":"IF(AND(T56=0,U56=0),\"\",IF(OR(T56=0,U56=0),100%,(+V56/U56)))","v":1},null,0,0,{"$f":"+Y56-Z56","v":0},{"$f":"IF(AND(Y56=0,Z56=0),\"\",IF(OR(Y56=0,Z56=0),100%,(+AA56/Z56)))","v":""},null,{"$f":"ROUND(ABS(AE56)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG56)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD56-AF56","v":0},null,0,-11575,{"$f":"+AJ56-AK56","v":11575},{"$f":"IF(AND(AJ56=0,AK56=0),\"\",IF(OR(AJ56=0,AK56=0),100%,(+AL56/AK56)))","v":1},null,0,0,{"$f":"+AO56-AP56","v":0},{"$f":"IF(AND(AO56=0,AP56=0),\"\",IF(OR(AO56=0,AP56=0),100%,(+AQ56/AP56)))","v":""},null,{"$f":"ROUND(ABS(AU56)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW56)/3,0)","v":0},0,{"$f":"+AT56-AV56","v":0},null,-158610,-149187,{"$f":"+AZ56-BA56","v":-9423},{"$f":"IF(AND(AZ56=0,BA56=0),\"\",IF(OR(AZ56=0,BA56=0),100%,(+BB56/BA56)))","v":6.3162339882161314E-2},null,0,0,{"$f":"+BE56-BF56","v":0},{"$f":"IF(AND(BE56=0,BF56=0),\"\",IF(OR(BE56=0,BF56=0),100%,(+BG56/BF56)))","v":""},null,{"$f":"ROUND(ABS(BK56)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM56)/12,0)","v":0},0,{"$f":"+BJ56-BL56","v":0}]
["%,V4491004","4491004","Prov Rate Refund - Affiliated",null,null,0,-114580,{"$f":"+F57-G57","v":114580},null,null,0,0,{"$f":"+K57-L57","v":0},{"$f":"IF(AND(K57=0,L57=0),\"\",IF(OR(K57=0,L57=0),100%,(+M57/L57)))","v":""},null,0,0,{"$f":"+P57-Q57","v":0},null,0,-667094,{"$f":"+T57-U57","v":667094},{"$f":"IF(AND(T57=0,U57=0),\"\",IF(OR(T57=0,U57=0),100%,(+V57/U57)))","v":1},null,0,0,{"$f":"+Y57-Z57","v":0},{"$f":"IF(AND(Y57=0,Z57=0),\"\",IF(OR(Y57=0,Z57=0),100%,(+AA57/Z57)))","v":""},null,{"$f":"ROUND(ABS(AE57)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG57)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD57-AF57","v":0},null,0,-340947,{"$f":"+AJ57-AK57","v":340947},{"$f":"IF(AND(AJ57=0,AK57=0),\"\",IF(OR(AJ57=0,AK57=0),100%,(+AL57/AK57)))","v":1},null,0,0,{"$f":"+AO57-AP57","v":0},{"$f":"IF(AND(AO57=0,AP57=0),\"\",IF(OR(AO57=0,AP57=0),100%,(+AQ57/AP57)))","v":""},null,{"$f":"ROUND(ABS(AU57)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW57)/3,0)","v":0},0,{"$f":"+AT57-AV57","v":0},null,-4777084,-4688902,{"$f":"+AZ57-BA57","v":-88182},{"$f":"IF(AND(AZ57=0,BA57=0),\"\",IF(OR(AZ57=0,BA57=0),100%,(+BB57/BA57)))","v":1.8806535090731262E-2},null,0,0,{"$f":"+BE57-BF57","v":0},{"$f":"IF(AND(BE57=0,BF57=0),\"\",IF(OR(BE57=0,BF57=0),100%,(+BG57/BF57)))","v":""},null,{"$f":"ROUND(ABS(BK57)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM57)/12,0)","v":0},0,{"$f":"+BJ57-BL57","v":0}]
["%,V4491005","4491005","Tran Prov Trans Ref NonAffil",null,null,-107,0,{"$f":"+F58-G58","v":-107},null,null,0,0,{"$f":"+K58-L58","v":0},{"$f":"IF(AND(K58=0,L58=0),\"\",IF(OR(K58=0,L58=0),100%,(+M58/L58)))","v":""},null,0,0,{"$f":"+P58-Q58","v":0},null,523443,0,{"$f":"+T58-U58","v":523443},{"$f":"IF(AND(T58=0,U58=0),\"\",IF(OR(T58=0,U58=0),100%,(+V58/U58)))","v":1},null,0,0,{"$f":"+Y58-Z58","v":0},{"$f":"IF(AND(Y58=0,Z58=0),\"\",IF(OR(Y58=0,Z58=0),100%,(+AA58/Z58)))","v":""},null,{"$f":"ROUND(ABS(AE58)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG58)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD58-AF58","v":0},null,-1074,0,{"$f":"+AJ58-AK58","v":-1074},{"$f":"IF(AND(AJ58=0,AK58=0),\"\",IF(OR(AJ58=0,AK58=0),100%,(+AL58/AK58)))","v":1},null,0,0,{"$f":"+AO58-AP58","v":0},{"$f":"IF(AND(AO58=0,AP58=0),\"\",IF(OR(AO58=0,AP58=0),100%,(+AQ58/AP58)))","v":""},null,{"$f":"ROUND(ABS(AU58)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW58)/3,0)","v":0},0,{"$f":"+AT58-AV58","v":0},null,523443,0,{"$f":"+AZ58-BA58","v":523443},{"$f":"IF(AND(AZ58=0,BA58=0),\"\",IF(OR(AZ58=0,BA58=0),100%,(+BB58/BA58)))","v":1},null,0,0,{"$f":"+BE58-BF58","v":0},{"$f":"IF(AND(BE58=0,BF58=0),\"\",IF(OR(BE58=0,BF58=0),100%,(+BG58/BF58)))","v":""},null,{"$f":"ROUND(ABS(BK58)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM58)/12,0)","v":0},0,{"$f":"+BJ58-BL58","v":0}]
["%,V4491006","4491006","Tran Prov Trans Ref Frml Rate",null,null,-27,0,{"$f":"+F59-G59","v":-27},null,null,0,0,{"$f":"+K59-L59","v":0},{"$f":"IF(AND(K59=0,L59=0),\"\",IF(OR(K59=0,L59=0),100%,(+M59/L59)))","v":""},null,0,0,{"$f":"+P59-Q59","v":0},null,100999,0,{"$f":"+T59-U59","v":100999},{"$f":"IF(AND(T59=0,U59=0),\"\",IF(OR(T59=0,U59=0),100%,(+V59/U59)))","v":1},null,0,0,{"$f":"+Y59-Z59","v":0},{"$f":"IF(AND(Y59=0,Z59=0),\"\",IF(OR(Y59=0,Z59=0),100%,(+AA59/Z59)))","v":""},null,{"$f":"ROUND(ABS(AE59)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG59)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD59-AF59","v":0},null,-271,0,{"$f":"+AJ59-AK59","v":-271},{"$f":"IF(AND(AJ59=0,AK59=0),\"\",IF(OR(AJ59=0,AK59=0),100%,(+AL59/AK59)))","v":1},null,0,0,{"$f":"+AO59-AP59","v":0},{"$f":"IF(AND(AO59=0,AP59=0),\"\",IF(OR(AO59=0,AP59=0),100%,(+AQ59/AP59)))","v":""},null,{"$f":"ROUND(ABS(AU59)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW59)/3,0)","v":0},0,{"$f":"+AT59-AV59","v":0},null,100999,0,{"$f":"+AZ59-BA59","v":100999},{"$f":"IF(AND(AZ59=0,BA59=0),\"\",IF(OR(AZ59=0,BA59=0),100%,(+BB59/BA59)))","v":1},null,0,0,{"$f":"+BE59-BF59","v":0},{"$f":"IF(AND(BE59=0,BF59=0),\"\",IF(OR(BE59=0,BF59=0),100%,(+BG59/BF59)))","v":""},null,{"$f":"ROUND(ABS(BK59)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM59)/12,0)","v":0},0,{"$f":"+BJ59-BL59","v":0}]
["%,V4491007","4491007","Trans Prov Trans Refunds Affil",null,null,-797,0,{"$f":"+F60-G60","v":-797},null,null,0,0,{"$f":"+K60-L60","v":0},{"$f":"IF(AND(K60=0,L60=0),\"\",IF(OR(K60=0,L60=0),100%,(+M60/L60)))","v":""},null,0,0,{"$f":"+P60-Q60","v":0},null,2941204,0,{"$f":"+T60-U60","v":2941204},{"$f":"IF(AND(T60=0,U60=0),\"\",IF(OR(T60=0,U60=0),100%,(+V60/U60)))","v":1},null,0,0,{"$f":"+Y60-Z60","v":0},{"$f":"IF(AND(Y60=0,Z60=0),\"\",IF(OR(Y60=0,Z60=0),100%,(+AA60/Z60)))","v":""},null,{"$f":"ROUND(ABS(AE60)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG60)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD60-AF60","v":0},null,-7991,0,{"$f":"+AJ60-AK60","v":-7991},{"$f":"IF(AND(AJ60=0,AK60=0),\"\",IF(OR(AJ60=0,AK60=0),100%,(+AL60/AK60)))","v":1},null,0,0,{"$f":"+AO60-AP60","v":0},{"$f":"IF(AND(AO60=0,AP60=0),\"\",IF(OR(AO60=0,AP60=0),100%,(+AQ60/AP60)))","v":""},null,{"$f":"ROUND(ABS(AU60)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW60)/3,0)","v":0},0,{"$f":"+AT60-AV60","v":0},null,2941204,0,{"$f":"+AZ60-BA60","v":2941204},{"$f":"IF(AND(AZ60=0,BA60=0),\"\",IF(OR(AZ60=0,BA60=0),100%,(+BB60/BA60)))","v":1},null,0,0,{"$f":"+BE60-BF60","v":0},{"$f":"IF(AND(BE60=0,BF60=0),\"\",IF(OR(BE60=0,BF60=0),100%,(+BG60/BF60)))","v":""},null,{"$f":"ROUND(ABS(BK60)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM60)/12,0)","v":0},0,{"$f":"+BJ60-BL60","v":0}]
["%,FACCOUNT,X,TGL_FERC_ACCT,N449","Line 13","(Less) (449.1) Provision for Rate Refunds",null,null,-931,-135586,{"$f":"+F61-G61","v":134655},null,null,0,0,{"$f":"+K61-L61","v":0},{"$f":"IF(AND(K61=0,L61=0),\"\",IF(OR(K61=0,L61=0),100%,(+M61/L61)))","v":""},null,0,0,{"$f":"+P61-Q61","v":0},null,3565646,-792848,{"$f":"+T61-U61","v":4358494},{"$f":"IF(AND(T61=0,U61=0),\"\",IF(OR(T61=0,U61=0),100%,(+V61/U61)))","v":-5.4972630315016247},null,0,0,{"$f":"+Y61-Z61","v":0},{"$f":"IF(AND(Y61=0,Z61=0),\"\",IF(OR(Y61=0,Z61=0),100%,(+AA61/Z61)))","v":""},null,{"$f":"ROUND(ABS(AE61)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"ROUND(ABS(AG61)/MONTH(FERC_IS1!$C$701),0)","v":0},0,{"$f":"+AD61-AF61","v":0},null,-9336,-403453,{"$f":"+AJ61-AK61","v":394117},{"$f":"IF(AND(AJ61=0,AK61=0),\"\",IF(OR(AJ61=0,AK61=0),100%,(+AL61/AK61)))","v":-0.97685975813787485},null,0,0,{"$f":"+AO61-AP61","v":0},{"$f":"IF(AND(AO61=0,AP61=0),\"\",IF(OR(AO61=0,AP61=0),100%,(+AQ61/AP61)))","v":""},null,{"$f":"ROUND(ABS(AU61)/3,0)","v":0},0,{"$f":"ROUND(ABS(AW61)/3,0)","v":0},0,{"$f":"+AT61-AV61","v":0},null,-2088092,-4136155,{"$f":"+AZ61-BA61","v":2048063},{"$f":"IF(AND(AZ61=0,BA61=0),\"\",IF(OR(AZ61=0,BA61=0),100%,(+BB61/BA61)))","v":-0.49516108559761424},null,0,0,{"$f":"+BE61-BF61","v":0},{"$f":"IF(AND(BE61=0,BF61=0),\"\",IF(OR(BE61=0,BF61=0),100%,(+BG61/BF61)))","v":""},null,{"$f":"ROUND(ABS(BK61)/12,0)","v":0},0,{"$f":"ROUND(ABS(BM61)/12,0)","v":0},0,{"$f":"+BJ61-BL61","v":0}]
["%,FACCOUNT,TGL_FERC_ACCT,NNET_REV_SALE_OF_ELEC","Line 14","TOTAL Revenues Net of Prov. For Refunds",null,null,51243245.359999992,49269038.270000003,{"$f":"+F62-G62","v":1974207.0899999887},null,null,432727710,445845087,{"$f":"+K62-L62","v":-13117377},{"$f":"IF(AND(K62=0,L62=0),\"\",IF(OR(K62=0,L62=0),100%,(+M62/L62)))","v":-2.9421378372169883E-2},null,161606,162602,null,null,580077742.71999991,542674791.51999998,{"$f":"+T62-U62","v":37402951.199999928},{"$f":"IF(AND(T62=0,U62=0),\"\",IF(OR(T62=0,U62=0),100%,(+V62/U62)))","v":6.892332532203399E-2},null,4809223321,4781518753,{"$f":"+Y62-Z62","v":27704568},{"$f":"IF(AND(Y62=0,Z62=0),\"\",IF(OR(Y62=0,Z62=0),100%,(+AA62/Z62)))","v":5.7940937662573676E-3},null,{"$f":"ROUND(ABS(AE62)/MONTH(FERC_IS1!$C$701),0)","v":161991},1619912,{"$f":"ROUND(ABS(AG62)/MONTH(FERC_IS1!$C$701),0)","v":162497},1624974,{"$f":"+AD62-AF62","v":-506},null,155292170.31999999,157001606.91,{"$f":"+AJ62-AK62","v":-1709436.5900000036},{"$f":"IF(AND(AJ62=0,AK62=0),\"\",IF(OR(AJ62=0,AK62=0),100%,(+AL62/AK62)))","v":-1.0888019706574884E-2},null,1316000324,1366486665,{"$f":"+AO62-AP62","v":-50486341},{"$f":"IF(AND(AO62=0,AP62=0),\"\",IF(OR(AO62=0,AP62=0),100%,(+AQ62/AP62)))","v":-3.6946091237560666E-2},null,{"$f":"ROUND(ABS(AU62)/3,0)","v":161646},484937,{"$f":"ROUND(ABS(AW62)/3,0)","v":162508},487524,{"$f":"+AT62-AV62","v":-862},null,695534954.18999994,634646417.12,{"$f":"+AZ62-BA62","v":60888537.069999933},{"$f":"IF(AND(AZ62=0,BA62=0),\"\",IF(OR(AZ62=0,BA62=0),100%,(+BB62/BA62)))","v":9.5940882084089713E-2},null,5814197106,5758429814,{"$f":"+BE62-BF62","v":55767292},{"$f":"IF(AND(BE62=0,BF62=0),\"\",IF(OR(BE62=0,BF62=0),100%,(+BG62/BF62)))","v":9.6844615288038307E-3},null,{"$f":"ROUND(ABS(BK62)/12,0)","v":162084},1945012,{"$f":"ROUND(ABS(BM62)/12,0)","v":162514},1950173,{"$f":"+BJ62-BL62","v":-430}]
[null,"Line 15","Other Operating Revenues",null,null,null,null,{"$f":"+F63-G63","v":0},{"$f":"IF(AND(F63=0,G63=0),\"\",IF(OR(F63=0,G63=0),100%,(+H63/G63)))","v":""},null,null,null,{"$f":"+K63-L63","v":0},{"$f":"IF(AND(K63=0,L63=0),\"\",IF(OR(K63=0,L63=0),100%,(+M63/L63)))","v":""},null,null,null,null,null,null,null,{"$f":"+T63-U63","v":0},{"$f":"IF(AND(T63=0,U63=0),\"\",IF(OR(T63=0,U63=0),100%,(+V63/U63)))","v":""},null,null,null,{"$f":"+Y63-Z63","v":0},{"$f":"IF(AND(Y63=0,Z63=0),\"\",IF(OR(Y63=0,Z63=0),100%,(+AA63/Z63)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"+AJ63-AK63","v":0},{"$f":"IF(AND(AJ63=0,AK63=0),\"\",IF(OR(AJ63=0,AK63=0),100%,(+AL63/AK63)))","v":""},null,null,null,{"$f":"+AO63-AP63","v":0},{"$f":"IF(AND(AO63=0,AP63=0),\"\",IF(OR(AO63=0,AP63=0),100%,(+AQ63/AP63)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"+AZ63-BA63","v":0},{"$f":"IF(AND(AZ63=0,BA63=0),\"\",IF(OR(AZ63=0,BA63=0),100%,(+BB63/BA63)))","v":""},null,null,null,{"$f":"+BE63-BF63","v":0},{"$f":"IF(AND(BE63=0,BF63=0),\"\",IF(OR(BE63=0,BF63=0),100%,(+BG63/BF63)))","v":""}]
["%,V4500000","4500000","Forfeited Discounts",null,null,143924.36000000002,50006.93,{"$f":"+F64-G64","v":93917.430000000022},{"$f":"IF(AND(F64=0,G64=0),\"\",IF(OR(F64=0,G64=0),100%,(+H64/G64)))","v":1.8780882969620416},null,0,0,{"$f":"+K64-L64","v":0},{"$f":"IF(AND(K64=0,L64=0),\"\",IF(OR(K64=0,L64=0),100%,(+M64/L64)))","v":""},null,0,0,null,null,1204916.68,706993.89,{"$f":"+T64-U64","v":497922.78999999992},{"$f":"IF(AND(T64=0,U64=0),\"\",IF(OR(T64=0,U64=0),100%,(+V64/U64)))","v":0.7042816027731158},null,0,0,{"$f":"+Y64-Z64","v":0},{"$f":"IF(AND(Y64=0,Z64=0),\"\",IF(OR(Y64=0,Z64=0),100%,(+AA64/Z64)))","v":""},null,null,0,null,0,null,null,392655.99,218864.06,{"$f":"+AJ64-AK64","v":173791.93},{"$f":"IF(AND(AJ64=0,AK64=0),\"\",IF(OR(AJ64=0,AK64=0),100%,(+AL64/AK64)))","v":0.79406335603936062},null,0,0,{"$f":"+AO64-AP64","v":0},{"$f":"IF(AND(AO64=0,AP64=0),\"\",IF(OR(AO64=0,AP64=0),100%,(+AQ64/AP64)))","v":""},null,null,0,null,0,null,null,1364390.98,932398.33000000007,{"$f":"+AZ64-BA64","v":431992.64999999991},{"$f":"IF(AND(AZ64=0,BA64=0),\"\",IF(OR(AZ64=0,BA64=0),100%,(+BB64/BA64)))","v":0.46331341026747641},null,0,0,{"$f":"+BE64-BF64","v":0},{"$f":"IF(AND(BE64=0,BF64=0),\"\",IF(OR(BE64=0,BF64=0),100%,(+BG64/BF64)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4500","Line 16","(450) Forfeited Discounts",null,null,143924.36000000002,50006.93,{"$f":"+F65-G65","v":93917.430000000022},{"$f":"IF(AND(F65=0,G65=0),\"\",IF(OR(F65=0,G65=0),100%,(+H65/G65)))","v":1.8780882969620416},null,0,0,{"$f":"+K65-L65","v":0},{"$f":"IF(AND(K65=0,L65=0),\"\",IF(OR(K65=0,L65=0),100%,(+M65/L65)))","v":""},null,0,0,null,null,1204916.68,706993.89,{"$f":"+T65-U65","v":497922.78999999992},{"$f":"IF(AND(T65=0,U65=0),\"\",IF(OR(T65=0,U65=0),100%,(+V65/U65)))","v":0.7042816027731158},null,0,0,{"$f":"+Y65-Z65","v":0},{"$f":"IF(AND(Y65=0,Z65=0),\"\",IF(OR(Y65=0,Z65=0),100%,(+AA65/Z65)))","v":""},null,null,0,null,0,null,null,392655.99,218864.06,{"$f":"+AJ65-AK65","v":173791.93},{"$f":"IF(AND(AJ65=0,AK65=0),\"\",IF(OR(AJ65=0,AK65=0),100%,(+AL65/AK65)))","v":0.79406335603936062},null,0,0,{"$f":"+AO65-AP65","v":0},{"$f":"IF(AND(AO65=0,AP65=0),\"\",IF(OR(AO65=0,AP65=0),100%,(+AQ65/AP65)))","v":""},null,null,0,null,0,null,null,1364390.98,932398.33000000007,{"$f":"+AZ65-BA65","v":431992.64999999991},{"$f":"IF(AND(AZ65=0,BA65=0),\"\",IF(OR(AZ65=0,BA65=0),100%,(+BB65/BA65)))","v":0.46331341026747641},null,0,0,{"$f":"+BE65-BF65","v":0},{"$f":"IF(AND(BE65=0,BF65=0),\"\",IF(OR(BE65=0,BF65=0),100%,(+BG65/BF65)))","v":""},null,null,0,null,0]
["%,V4510001","4510001","Misc Service Rev - Nonaffil",null,null,7727.85,8459.74,{"$f":"+F66-G66","v":-731.88999999999942},{"$f":"IF(AND(F66=0,G66=0),\"\",IF(OR(F66=0,G66=0),100%,(+H66/G66)))","v":-8.6514479168390446E-2},null,0,0,{"$f":"+K66-L66","v":0},{"$f":"IF(AND(K66=0,L66=0),\"\",IF(OR(K66=0,L66=0),100%,(+M66/L66)))","v":""},null,0,0,null,null,77847.009999999995,108775.99,{"$f":"+T66-U66","v":-30928.98000000001},{"$f":"IF(AND(T66=0,U66=0),\"\",IF(OR(T66=0,U66=0),100%,(+V66/U66)))","v":-0.28433646064724399},null,0,0,{"$f":"+Y66-Z66","v":0},{"$f":"IF(AND(Y66=0,Z66=0),\"\",IF(OR(Y66=0,Z66=0),100%,(+AA66/Z66)))","v":""},null,null,0,null,0,null,null,16751.760000000002,21755.25,{"$f":"+AJ66-AK66","v":-5003.489999999998},{"$f":"IF(AND(AJ66=0,AK66=0),\"\",IF(OR(AJ66=0,AK66=0),100%,(+AL66/AK66)))","v":-0.22999000241321052},null,0,0,{"$f":"+AO66-AP66","v":0},{"$f":"IF(AND(AO66=0,AP66=0),\"\",IF(OR(AO66=0,AP66=0),100%,(+AQ66/AP66)))","v":""},null,null,0,null,0,null,null,92324.26,123903.79000000001,{"$f":"+AZ66-BA66","v":-31579.530000000013},{"$f":"IF(AND(AZ66=0,BA66=0),\"\",IF(OR(AZ66=0,BA66=0),100%,(+BB66/BA66)))","v":-0.25487138044768454},null,0,0,{"$f":"+BE66-BF66","v":0},{"$f":"IF(AND(BE66=0,BF66=0),\"\",IF(OR(BE66=0,BF66=0),100%,(+BG66/BF66)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4510","Line 17","(451) Miscellaneous Service Revenues",null,null,7727.85,8459.74,{"$f":"+F67-G67","v":-731.88999999999942},{"$f":"IF(AND(F67=0,G67=0),\"\",IF(OR(F67=0,G67=0),100%,(+H67/G67)))","v":-8.6514479168390446E-2},null,0,0,{"$f":"+K67-L67","v":0},{"$f":"IF(AND(K67=0,L67=0),\"\",IF(OR(K67=0,L67=0),100%,(+M67/L67)))","v":""},null,0,0,null,null,77847.009999999995,108775.99,{"$f":"+T67-U67","v":-30928.98000000001},{"$f":"IF(AND(T67=0,U67=0),\"\",IF(OR(T67=0,U67=0),100%,(+V67/U67)))","v":-0.28433646064724399},null,0,0,{"$f":"+Y67-Z67","v":0},{"$f":"IF(AND(Y67=0,Z67=0),\"\",IF(OR(Y67=0,Z67=0),100%,(+AA67/Z67)))","v":""},null,null,0,null,0,null,null,16751.760000000002,21755.25,{"$f":"+AJ67-AK67","v":-5003.489999999998},{"$f":"IF(AND(AJ67=0,AK67=0),\"\",IF(OR(AJ67=0,AK67=0),100%,(+AL67/AK67)))","v":-0.22999000241321052},null,0,0,{"$f":"+AO67-AP67","v":0},{"$f":"IF(AND(AO67=0,AP67=0),\"\",IF(OR(AO67=0,AP67=0),100%,(+AQ67/AP67)))","v":""},null,null,0,null,0,null,null,92324.26,123903.79000000001,{"$f":"+AZ67-BA67","v":-31579.530000000013},{"$f":"IF(AND(AZ67=0,BA67=0),\"\",IF(OR(AZ67=0,BA67=0),100%,(+BB67/BA67)))","v":-0.25487138044768454},null,0,0,{"$f":"+BE67-BF67","v":0},{"$f":"IF(AND(BE67=0,BF67=0),\"\",IF(OR(BE67=0,BF67=0),100%,(+BG67/BF67)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4530","Line 18","(453) Sales of Water and Water Power",null,null,0,0,{"$f":"+F68-G68","v":0},{"$f":"IF(AND(F68=0,G68=0),\"\",IF(OR(F68=0,G68=0),100%,(+H68/G68)))","v":""},null,0,0,{"$f":"+K68-L68","v":0},{"$f":"IF(AND(K68=0,L68=0),\"\",IF(OR(K68=0,L68=0),100%,(+M68/L68)))","v":""},null,0,0,null,null,0,0,{"$f":"+T68-U68","v":0},{"$f":"IF(AND(T68=0,U68=0),\"\",IF(OR(T68=0,U68=0),100%,(+V68/U68)))","v":""},null,0,0,{"$f":"+Y68-Z68","v":0},{"$f":"IF(AND(Y68=0,Z68=0),\"\",IF(OR(Y68=0,Z68=0),100%,(+AA68/Z68)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AJ68-AK68","v":0},{"$f":"IF(AND(AJ68=0,AK68=0),\"\",IF(OR(AJ68=0,AK68=0),100%,(+AL68/AK68)))","v":""},null,0,0,{"$f":"+AO68-AP68","v":0},{"$f":"IF(AND(AO68=0,AP68=0),\"\",IF(OR(AO68=0,AP68=0),100%,(+AQ68/AP68)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AZ68-BA68","v":0},{"$f":"IF(AND(AZ68=0,BA68=0),\"\",IF(OR(AZ68=0,BA68=0),100%,(+BB68/BA68)))","v":""},null,0,0,{"$f":"+BE68-BF68","v":0},{"$f":"IF(AND(BE68=0,BF68=0),\"\",IF(OR(BE68=0,BF68=0),100%,(+BG68/BF68)))","v":""},null,null,0,null,0]
["%,V4540001","4540001","Rent From Elect Property - Af",null,null,149022.995,130536.815,{"$f":"+F69-G69","v":18486.179999999993},{"$f":"IF(AND(F69=0,G69=0),\"\",IF(OR(F69=0,G69=0),100%,(+H69/G69)))","v":0.14161660065016901},null,0,0,{"$f":"+K69-L69","v":0},{"$f":"IF(AND(K69=0,L69=0),\"\",IF(OR(K69=0,L69=0),100%,(+M69/L69)))","v":""},null,0,0,null,null,1543815.95,997028.64,{"$f":"+T69-U69","v":546787.30999999994},{"$f":"IF(AND(T69=0,U69=0),\"\",IF(OR(T69=0,U69=0),100%,(+V69/U69)))","v":0.5484168539030132},null,0,0,{"$f":"+Y69-Z69","v":0},{"$f":"IF(AND(Y69=0,Z69=0),\"\",IF(OR(Y69=0,Z69=0),100%,(+AA69/Z69)))","v":""},null,null,0,null,0,null,null,523551.17499999999,322595.01500000001,{"$f":"+AJ69-AK69","v":200956.15999999997},{"$f":"IF(AND(AJ69=0,AK69=0),\"\",IF(OR(AJ69=0,AK69=0),100%,(+AL69/AK69)))","v":0.62293634636604645},null,0,0,{"$f":"+AO69-AP69","v":0},{"$f":"IF(AND(AO69=0,AP69=0),\"\",IF(OR(AO69=0,AP69=0),100%,(+AQ69/AP69)))","v":""},null,null,0,null,0,null,null,1775663.56,1169746.4099999999,{"$f":"+AZ69-BA69","v":605917.15000000014},{"$f":"IF(AND(AZ69=0,BA69=0),\"\",IF(OR(AZ69=0,BA69=0),100%,(+BB69/BA69)))","v":0.51799017703332828},null,0,0,{"$f":"+BE69-BF69","v":0},{"$f":"IF(AND(BE69=0,BF69=0),\"\",IF(OR(BE69=0,BF69=0),100%,(+BG69/BF69)))","v":""},null,null,0,null,0]
["%,V4540002","4540002","Rent From Elect Property-NAC",null,null,176972.26,216239.5,{"$f":"+F70-G70","v":-39267.239999999991},{"$f":"IF(AND(F70=0,G70=0),\"\",IF(OR(F70=0,G70=0),100%,(+H70/G70)))","v":-0.18159142987289553},null,0,0,{"$f":"+K70-L70","v":0},{"$f":"IF(AND(K70=0,L70=0),\"\",IF(OR(K70=0,L70=0),100%,(+M70/L70)))","v":""},null,0,0,null,null,1980213.19,2827157.0700000003,{"$f":"+T70-U70","v":-846943.88000000035},{"$f":"IF(AND(T70=0,U70=0),\"\",IF(OR(T70=0,U70=0),100%,(+V70/U70)))","v":-0.29957439895619253},null,0,0,{"$f":"+Y70-Z70","v":0},{"$f":"IF(AND(Y70=0,Z70=0),\"\",IF(OR(Y70=0,Z70=0),100%,(+AA70/Z70)))","v":""},null,null,0,null,0,null,null,714571.97,632180.13,{"$f":"+AJ70-AK70","v":82391.839999999967},{"$f":"IF(AND(AJ70=0,AK70=0),\"\",IF(OR(AJ70=0,AK70=0),100%,(+AL70/AK70)))","v":0.13032968941937478},null,0,0,{"$f":"+AO70-AP70","v":0},{"$f":"IF(AND(AO70=0,AP70=0),\"\",IF(OR(AO70=0,AP70=0),100%,(+AQ70/AP70)))","v":""},null,null,0,null,0,null,null,2362513.7799999998,3499726.5300000003,{"$f":"+AZ70-BA70","v":-1137212.7500000005},{"$f":"IF(AND(AZ70=0,BA70=0),\"\",IF(OR(AZ70=0,BA70=0),100%,(+BB70/BA70)))","v":-0.32494331778546148},null,0,0,{"$f":"+BE70-BF70","v":0},{"$f":"IF(AND(BE70=0,BF70=0),\"\",IF(OR(BE70=0,BF70=0),100%,(+BG70/BF70)))","v":""},null,null,0,null,0]
["%,V4540004","4540004","Rent From Elect Prop-ABD-Nonaf",null,null,0,0,{"$f":"+F71-G71","v":0},{"$f":"IF(AND(F71=0,G71=0),\"\",IF(OR(F71=0,G71=0),100%,(+H71/G71)))","v":""},null,0,0,{"$f":"+K71-L71","v":0},{"$f":"IF(AND(K71=0,L71=0),\"\",IF(OR(K71=0,L71=0),100%,(+M71/L71)))","v":""},null,0,0,null,null,-8941.7100000000009,1674.3500000000001,{"$f":"+T71-U71","v":-10616.060000000001},{"$f":"IF(AND(T71=0,U71=0),\"\",IF(OR(T71=0,U71=0),100%,(+V71/U71)))","v":-6.3404067249977603},null,0,0,{"$f":"+Y71-Z71","v":0},{"$f":"IF(AND(Y71=0,Z71=0),\"\",IF(OR(Y71=0,Z71=0),100%,(+AA71/Z71)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AJ71-AK71","v":0},{"$f":"IF(AND(AJ71=0,AK71=0),\"\",IF(OR(AJ71=0,AK71=0),100%,(+AL71/AK71)))","v":""},null,0,0,{"$f":"+AO71-AP71","v":0},{"$f":"IF(AND(AO71=0,AP71=0),\"\",IF(OR(AO71=0,AP71=0),100%,(+AQ71/AP71)))","v":""},null,null,0,null,0,null,null,-8941.7100000000009,8670.3700000000008,{"$f":"+AZ71-BA71","v":-17612.080000000002},{"$f":"IF(AND(AZ71=0,BA71=0),\"\",IF(OR(AZ71=0,BA71=0),100%,(+BB71/BA71)))","v":-2.0312950889062407},null,0,0,{"$f":"+BE71-BF71","v":0},{"$f":"IF(AND(BE71=0,BF71=0),\"\",IF(OR(BE71=0,BF71=0),100%,(+BG71/BF71)))","v":""},null,null,0,null,0]
["%,V4540005","4540005","Rent from Elec Prop-Pole Attch",null,null,473759.75,417697.63,{"$f":"+F72-G72","v":56062.119999999995},{"$f":"IF(AND(F72=0,G72=0),\"\",IF(OR(F72=0,G72=0),100%,(+H72/G72)))","v":0.13421699328291614},null,0,0,{"$f":"+K72-L72","v":0},{"$f":"IF(AND(K72=0,L72=0),\"\",IF(OR(K72=0,L72=0),100%,(+M72/L72)))","v":""},null,0,0,null,null,4688168.76,4171127.54,{"$f":"+T72-U72","v":517041.21999999974},{"$f":"IF(AND(T72=0,U72=0),\"\",IF(OR(T72=0,U72=0),100%,(+V72/U72)))","v":0.12395718304983783},null,0,0,{"$f":"+Y72-Z72","v":0},{"$f":"IF(AND(Y72=0,Z72=0),\"\",IF(OR(Y72=0,Z72=0),100%,(+AA72/Z72)))","v":""},null,null,0,null,0,null,null,1420562.94,1254266.5900000001,{"$f":"+AJ72-AK72","v":166296.34999999986},{"$f":"IF(AND(AJ72=0,AK72=0),\"\",IF(OR(AJ72=0,AK72=0),100%,(+AL72/AK72)))","v":0.13258453292613004},null,0,0,{"$f":"+AO72-AP72","v":0},{"$f":"IF(AND(AO72=0,AP72=0),\"\",IF(OR(AO72=0,AP72=0),100%,(+AQ72/AP72)))","v":""},null,null,0,null,0,null,null,5524737.6799999997,4912986.49,{"$f":"+AZ72-BA72","v":611751.18999999948},{"$f":"IF(AND(AZ72=0,BA72=0),\"\",IF(OR(AZ72=0,BA72=0),100%,(+BB72/BA72)))","v":0.12451717326012827},null,0,0,{"$f":"+BE72-BF72","v":0},{"$f":"IF(AND(BE72=0,BF72=0),\"\",IF(OR(BE72=0,BF72=0),100%,(+BG72/BF72)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4540","Line 19","(454) Rent from Electric Property",null,null,799755.005,764473.94500000007,{"$f":"+F73-G73","v":35281.059999999939},{"$f":"IF(AND(F73=0,G73=0),\"\",IF(OR(F73=0,G73=0),100%,(+H73/G73)))","v":4.6150768421545009E-2},null,0,0,{"$f":"+K73-L73","v":0},{"$f":"IF(AND(K73=0,L73=0),\"\",IF(OR(K73=0,L73=0),100%,(+M73/L73)))","v":""},null,0,0,null,null,8203256.1899999995,7996987.6000000006,{"$f":"+T73-U73","v":206268.58999999892},{"$f":"IF(AND(T73=0,U73=0),\"\",IF(OR(T73=0,U73=0),100%,(+V73/U73)))","v":2.5793286211922964E-2},null,0,0,{"$f":"+Y73-Z73","v":0},{"$f":"IF(AND(Y73=0,Z73=0),\"\",IF(OR(Y73=0,Z73=0),100%,(+AA73/Z73)))","v":""},null,null,0,null,0,null,null,2658686.085,2209041.7350000003,{"$f":"+AJ73-AK73","v":449644.34999999963},{"$f":"IF(AND(AJ73=0,AK73=0),\"\",IF(OR(AJ73=0,AK73=0),100%,(+AL73/AK73)))","v":0.20354724081299422},null,0,0,{"$f":"+AO73-AP73","v":0},{"$f":"IF(AND(AO73=0,AP73=0),\"\",IF(OR(AO73=0,AP73=0),100%,(+AQ73/AP73)))","v":""},null,null,0,null,0,null,null,9653973.3099999987,9591129.8000000007,{"$f":"+AZ73-BA73","v":62843.509999997914},{"$f":"IF(AND(AZ73=0,BA73=0),\"\",IF(OR(AZ73=0,BA73=0),100%,(+BB73/BA73)))","v":6.5522531036956572E-3},null,0,0,{"$f":"+BE73-BF73","v":0},{"$f":"IF(AND(BE73=0,BF73=0),\"\",IF(OR(BE73=0,BF73=0),100%,(+BG73/BF73)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4550","Line 20","(455) Interdepartmental Rents",null,null,0,0,{"$f":"+F74-G74","v":0},{"$f":"IF(AND(F74=0,G74=0),\"\",IF(OR(F74=0,G74=0),100%,(+H74/G74)))","v":""},null,0,0,{"$f":"+K74-L74","v":0},{"$f":"IF(AND(K74=0,L74=0),\"\",IF(OR(K74=0,L74=0),100%,(+M74/L74)))","v":""},null,0,0,null,null,0,0,{"$f":"+T74-U74","v":0},{"$f":"IF(AND(T74=0,U74=0),\"\",IF(OR(T74=0,U74=0),100%,(+V74/U74)))","v":""},null,0,0,{"$f":"+Y74-Z74","v":0},{"$f":"IF(AND(Y74=0,Z74=0),\"\",IF(OR(Y74=0,Z74=0),100%,(+AA74/Z74)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AJ74-AK74","v":0},{"$f":"IF(AND(AJ74=0,AK74=0),\"\",IF(OR(AJ74=0,AK74=0),100%,(+AL74/AK74)))","v":""},null,0,0,{"$f":"+AO74-AP74","v":0},{"$f":"IF(AND(AO74=0,AP74=0),\"\",IF(OR(AO74=0,AP74=0),100%,(+AQ74/AP74)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AZ74-BA74","v":0},{"$f":"IF(AND(AZ74=0,BA74=0),\"\",IF(OR(AZ74=0,BA74=0),100%,(+BB74/BA74)))","v":""},null,0,0,{"$f":"+BE74-BF74","v":0},{"$f":"IF(AND(BE74=0,BF74=0),\"\",IF(OR(BE74=0,BF74=0),100%,(+BG74/BF74)))","v":""},null,null,0,null,0]
["%,V4560001","4560001","Oth Elect Rev - Affiliated",null,null,24072.880000000001,0,{"$f":"+F75-G75","v":24072.880000000001},{"$f":"IF(AND(F75=0,G75=0),\"\",IF(OR(F75=0,G75=0),100%,(+H75/G75)))","v":1},null,0,0,{"$f":"+K75-L75","v":0},{"$f":"IF(AND(K75=0,L75=0),\"\",IF(OR(K75=0,L75=0),100%,(+M75/L75)))","v":""},null,0,0,null,null,110735.25,0,{"$f":"+T75-U75","v":110735.25},{"$f":"IF(AND(T75=0,U75=0),\"\",IF(OR(T75=0,U75=0),100%,(+V75/U75)))","v":1},null,0,0,{"$f":"+Y75-Z75","v":0},{"$f":"IF(AND(Y75=0,Z75=0),\"\",IF(OR(Y75=0,Z75=0),100%,(+AA75/Z75)))","v":""},null,null,0,null,0,null,null,72218.64,0,{"$f":"+AJ75-AK75","v":72218.64},{"$f":"IF(AND(AJ75=0,AK75=0),\"\",IF(OR(AJ75=0,AK75=0),100%,(+AL75/AK75)))","v":1},null,0,0,{"$f":"+AO75-AP75","v":0},{"$f":"IF(AND(AO75=0,AP75=0),\"\",IF(OR(AO75=0,AP75=0),100%,(+AQ75/AP75)))","v":""},null,null,0,null,0,null,null,110735.25,0,{"$f":"+AZ75-BA75","v":110735.25},{"$f":"IF(AND(AZ75=0,BA75=0),\"\",IF(OR(AZ75=0,BA75=0),100%,(+BB75/BA75)))","v":1},null,0,0,{"$f":"+BE75-BF75","v":0},{"$f":"IF(AND(BE75=0,BF75=0),\"\",IF(OR(BE75=0,BF75=0),100%,(+BG75/BF75)))","v":""},null,null,0,null,0]
["%,V4560007","4560007","Oth Elect Rev - DSM Program",null,null,115032.11,15339.32,{"$f":"+F76-G76","v":99692.790000000008},{"$f":"IF(AND(F76=0,G76=0),\"\",IF(OR(F76=0,G76=0),100%,(+H76/G76)))","v":6.4991661951116484},null,0,0,{"$f":"+K76-L76","v":0},{"$f":"IF(AND(K76=0,L76=0),\"\",IF(OR(K76=0,L76=0),100%,(+M76/L76)))","v":""},null,0,0,null,null,1123373.5900000001,375052.71,{"$f":"+T76-U76","v":748320.88000000012},{"$f":"IF(AND(T76=0,U76=0),\"\",IF(OR(T76=0,U76=0),100%,(+V76/U76)))","v":1.9952418954658402},null,0,0,{"$f":"+Y76-Z76","v":0},{"$f":"IF(AND(Y76=0,Z76=0),\"\",IF(OR(Y76=0,Z76=0),100%,(+AA76/Z76)))","v":""},null,null,0,null,0,null,null,411290.54000000004,56200.89,{"$f":"+AJ76-AK76","v":355089.65},{"$f":"IF(AND(AJ76=0,AK76=0),\"\",IF(OR(AJ76=0,AK76=0),100%,(+AL76/AK76)))","v":6.3182211171388927},null,0,0,{"$f":"+AO76-AP76","v":0},{"$f":"IF(AND(AO76=0,AP76=0),\"\",IF(OR(AO76=0,AP76=0),100%,(+AQ76/AP76)))","v":""},null,null,0,null,0,null,null,1164559.5,465388.77,{"$f":"+AZ76-BA76","v":699170.73},{"$f":"IF(AND(AZ76=0,BA76=0),\"\",IF(OR(AZ76=0,BA76=0),100%,(+BB76/BA76)))","v":1.502336917154232},null,0,0,{"$f":"+BE76-BF76","v":0},{"$f":"IF(AND(BE76=0,BF76=0),\"\",IF(OR(BE76=0,BF76=0),100%,(+BG76/BF76)))","v":""},null,null,0,null,0]
["%,V4560012","4560012","Oth Elect Rev - Nonaffiliated",null,null,100000,0,{"$f":"+F77-G77","v":100000},{"$f":"IF(AND(F77=0,G77=0),\"\",IF(OR(F77=0,G77=0),100%,(+H77/G77)))","v":1},null,0,0,{"$f":"+K77-L77","v":0},{"$f":"IF(AND(K77=0,L77=0),\"\",IF(OR(K77=0,L77=0),100%,(+M77/L77)))","v":""},null,0,0,null,null,100000,0,{"$f":"+T77-U77","v":100000},{"$f":"IF(AND(T77=0,U77=0),\"\",IF(OR(T77=0,U77=0),100%,(+V77/U77)))","v":1},null,0,0,{"$f":"+Y77-Z77","v":0},{"$f":"IF(AND(Y77=0,Z77=0),\"\",IF(OR(Y77=0,Z77=0),100%,(+AA77/Z77)))","v":""},null,null,0,null,0,null,null,100000,0,{"$f":"+AJ77-AK77","v":100000},{"$f":"IF(AND(AJ77=0,AK77=0),\"\",IF(OR(AJ77=0,AK77=0),100%,(+AL77/AK77)))","v":1},null,0,0,{"$f":"+AO77-AP77","v":0},{"$f":"IF(AND(AO77=0,AP77=0),\"\",IF(OR(AO77=0,AP77=0),100%,(+AQ77/AP77)))","v":""},null,null,0,null,0,null,null,100000,11200,{"$f":"+AZ77-BA77","v":88800},{"$f":"IF(AND(AZ77=0,BA77=0),\"\",IF(OR(AZ77=0,BA77=0),100%,(+BB77/BA77)))","v":7.9285714285714288},null,0,0,{"$f":"+BE77-BF77","v":0},{"$f":"IF(AND(BE77=0,BF77=0),\"\",IF(OR(BE77=0,BF77=0),100%,(+BG77/BF77)))","v":""},null,null,0,null,0]
["%,V4560015","4560015","Other Electric Revenues - ABD",null,null,16020.2,20140.37,{"$f":"+F78-G78","v":-4120.1699999999983},{"$f":"IF(AND(F78=0,G78=0),\"\",IF(OR(F78=0,G78=0),100%,(+H78/G78)))","v":-0.20457270645971243},null,0,0,{"$f":"+K78-L78","v":0},{"$f":"IF(AND(K78=0,L78=0),\"\",IF(OR(K78=0,L78=0),100%,(+M78/L78)))","v":""},null,0,0,null,null,374119.99,529966.31000000006,{"$f":"+T78-U78","v":-155846.32000000007},{"$f":"IF(AND(T78=0,U78=0),\"\",IF(OR(T78=0,U78=0),100%,(+V78/U78)))","v":-0.29406835313739105},null,0,0,{"$f":"+Y78-Z78","v":0},{"$f":"IF(AND(Y78=0,Z78=0),\"\",IF(OR(Y78=0,Z78=0),100%,(+AA78/Z78)))","v":""},null,null,0,null,0,null,null,144392.46,182248.17,{"$f":"+AJ78-AK78","v":-37855.710000000021},{"$f":"IF(AND(AJ78=0,AK78=0),\"\",IF(OR(AJ78=0,AK78=0),100%,(+AL78/AK78)))","v":-0.20771517211942386},null,0,0,{"$f":"+AO78-AP78","v":0},{"$f":"IF(AND(AO78=0,AP78=0),\"\",IF(OR(AO78=0,AP78=0),100%,(+AQ78/AP78)))","v":""},null,null,0,null,0,null,null,475798.57999999996,615187.4,{"$f":"+AZ78-BA78","v":-139388.82000000007},{"$f":"IF(AND(AZ78=0,BA78=0),\"\",IF(OR(AZ78=0,BA78=0),100%,(+BB78/BA78)))","v":-0.22657944554781204},null,0,0,{"$f":"+BE78-BF78","v":0},{"$f":"IF(AND(BE78=0,BF78=0),\"\",IF(OR(BE78=0,BF78=0),100%,(+BG78/BF78)))","v":""},null,null,0,null,0]
["%,V4560041","4560041","Miscellaneous Revenue-NonAffil",null,null,100,0,{"$f":"+F79-G79","v":100},{"$f":"IF(AND(F79=0,G79=0),\"\",IF(OR(F79=0,G79=0),100%,(+H79/G79)))","v":1},null,0,0,{"$f":"+K79-L79","v":0},{"$f":"IF(AND(K79=0,L79=0),\"\",IF(OR(K79=0,L79=0),100%,(+M79/L79)))","v":""},null,0,0,null,null,2224.39,0,{"$f":"+T79-U79","v":2224.39},{"$f":"IF(AND(T79=0,U79=0),\"\",IF(OR(T79=0,U79=0),100%,(+V79/U79)))","v":1},null,0,0,{"$f":"+Y79-Z79","v":0},{"$f":"IF(AND(Y79=0,Z79=0),\"\",IF(OR(Y79=0,Z79=0),100%,(+AA79/Z79)))","v":""},null,null,0,null,0,null,null,100,0,{"$f":"+AJ79-AK79","v":100},{"$f":"IF(AND(AJ79=0,AK79=0),\"\",IF(OR(AJ79=0,AK79=0),100%,(+AL79/AK79)))","v":1},null,0,0,{"$f":"+AO79-AP79","v":0},{"$f":"IF(AND(AO79=0,AP79=0),\"\",IF(OR(AO79=0,AP79=0),100%,(+AQ79/AP79)))","v":""},null,null,0,null,0,null,null,2224.39,0,{"$f":"+AZ79-BA79","v":2224.39},{"$f":"IF(AND(AZ79=0,BA79=0),\"\",IF(OR(AZ79=0,BA79=0),100%,(+BB79/BA79)))","v":1},null,0,0,{"$f":"+BE79-BF79","v":0},{"$f":"IF(AND(BE79=0,BF79=0),\"\",IF(OR(BE79=0,BF79=0),100%,(+BG79/BF79)))","v":""},null,null,0,null,0]
["%,V4560043","4560043","Oth Elec Rv-Trn-Aff-Trnf Price",null,null,0,0,{"$f":"+F80-G80","v":0},{"$f":"IF(AND(F80=0,G80=0),\"\",IF(OR(F80=0,G80=0),100%,(+H80/G80)))","v":""},null,0,0,{"$f":"+K80-L80","v":0},{"$f":"IF(AND(K80=0,L80=0),\"\",IF(OR(K80=0,L80=0),100%,(+M80/L80)))","v":""},null,0,0,null,null,0,0,{"$f":"+T80-U80","v":0},{"$f":"IF(AND(T80=0,U80=0),\"\",IF(OR(T80=0,U80=0),100%,(+V80/U80)))","v":""},null,0,0,{"$f":"+Y80-Z80","v":0},{"$f":"IF(AND(Y80=0,Z80=0),\"\",IF(OR(Y80=0,Z80=0),100%,(+AA80/Z80)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AJ80-AK80","v":0},{"$f":"IF(AND(AJ80=0,AK80=0),\"\",IF(OR(AJ80=0,AK80=0),100%,(+AL80/AK80)))","v":""},null,0,0,{"$f":"+AO80-AP80","v":0},{"$f":"IF(AND(AO80=0,AP80=0),\"\",IF(OR(AO80=0,AP80=0),100%,(+AQ80/AP80)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AZ80-BA80","v":0},{"$f":"IF(AND(AZ80=0,BA80=0),\"\",IF(OR(AZ80=0,BA80=0),100%,(+BB80/BA80)))","v":""},null,0,0,{"$f":"+BE80-BF80","v":0},{"$f":"IF(AND(BE80=0,BF80=0),\"\",IF(OR(BE80=0,BF80=0),100%,(+BG80/BF80)))","v":""},null,null,0,null,0]
["%,V4560180","4560180","Amort of Defer Equity Inc",null,null,37933.99,0,{"$f":"+F81-G81","v":37933.99},{"$f":"IF(AND(F81=0,G81=0),\"\",IF(OR(F81=0,G81=0),100%,(+H81/G81)))","v":1},null,0,0,{"$f":"+K81-L81","v":0},{"$f":"IF(AND(K81=0,L81=0),\"\",IF(OR(K81=0,L81=0),100%,(+M81/L81)))","v":""},null,0,0,null,null,151735.96,0,{"$f":"+T81-U81","v":151735.96},{"$f":"IF(AND(T81=0,U81=0),\"\",IF(OR(T81=0,U81=0),100%,(+V81/U81)))","v":1},null,0,0,{"$f":"+Y81-Z81","v":0},{"$f":"IF(AND(Y81=0,Z81=0),\"\",IF(OR(Y81=0,Z81=0),100%,(+AA81/Z81)))","v":""},null,null,0,null,0,null,null,113801.97,0,{"$f":"+AJ81-AK81","v":113801.97},{"$f":"IF(AND(AJ81=0,AK81=0),\"\",IF(OR(AJ81=0,AK81=0),100%,(+AL81/AK81)))","v":1},null,0,0,{"$f":"+AO81-AP81","v":0},{"$f":"IF(AND(AO81=0,AP81=0),\"\",IF(OR(AO81=0,AP81=0),100%,(+AQ81/AP81)))","v":""},null,null,0,null,0,null,null,151735.96,0,{"$f":"+AZ81-BA81","v":151735.96},{"$f":"IF(AND(AZ81=0,BA81=0),\"\",IF(OR(AZ81=0,BA81=0),100%,(+BB81/BA81)))","v":1},null,0,0,{"$f":"+BE81-BF81","v":0},{"$f":"IF(AND(BE81=0,BF81=0),\"\",IF(OR(BE81=0,BF81=0),100%,(+BG81/BF81)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4560","Line 21","(456) Other Electric Revenues",null,null,293159.18,35479.69,{"$f":"+F82-G82","v":257679.49},{"$f":"IF(AND(F82=0,G82=0),\"\",IF(OR(F82=0,G82=0),100%,(+H82/G82)))","v":7.2627322843012427},null,0,0,{"$f":"+K82-L82","v":0},{"$f":"IF(AND(K82=0,L82=0),\"\",IF(OR(K82=0,L82=0),100%,(+M82/L82)))","v":""},null,0,0,null,null,1862189.18,905019.02,{"$f":"+T82-U82","v":957170.15999999992},{"$f":"IF(AND(T82=0,U82=0),\"\",IF(OR(T82=0,U82=0),100%,(+V82/U82)))","v":1.0576243579941556},null,0,0,{"$f":"+Y82-Z82","v":0},{"$f":"IF(AND(Y82=0,Z82=0),\"\",IF(OR(Y82=0,Z82=0),100%,(+AA82/Z82)))","v":""},null,null,0,null,0,null,null,841803.61,238449.06,{"$f":"+AJ82-AK82","v":603354.55000000005},{"$f":"IF(AND(AJ82=0,AK82=0),\"\",IF(OR(AJ82=0,AK82=0),100%,(+AL82/AK82)))","v":2.5303289096631376},null,0,0,{"$f":"+AO82-AP82","v":0},{"$f":"IF(AND(AO82=0,AP82=0),\"\",IF(OR(AO82=0,AP82=0),100%,(+AQ82/AP82)))","v":""},null,null,0,null,0,null,null,2005053.68,1091776.17,{"$f":"+AZ82-BA82","v":913277.51},{"$f":"IF(AND(AZ82=0,BA82=0),\"\",IF(OR(AZ82=0,BA82=0),100%,(+BB82/BA82)))","v":0.83650617690254225},null,0,0,{"$f":"+BE82-BF82","v":0},{"$f":"IF(AND(BE82=0,BF82=0),\"\",IF(OR(BE82=0,BF82=0),100%,(+BG82/BF82)))","v":""},null,null,0,null,0]
["%,V4561005","4561005","PJM Point to Point Trans Svc",null,null,221770.7,168119.25,{"$f":"+F83-G83","v":53651.450000000012},{"$f":"IF(AND(F83=0,G83=0),\"\",IF(OR(F83=0,G83=0),100%,(+H83/G83)))","v":0.31912734561925543},null,0,0,{"$f":"+K83-L83","v":0},{"$f":"IF(AND(K83=0,L83=0),\"\",IF(OR(K83=0,L83=0),100%,(+M83/L83)))","v":""},null,0,0,null,null,2180966.17,1816094.77,{"$f":"+T83-U83","v":364871.39999999991},{"$f":"IF(AND(T83=0,U83=0),\"\",IF(OR(T83=0,U83=0),100%,(+V83/U83)))","v":0.20090988974105128},null,0,0,{"$f":"+Y83-Z83","v":0},{"$f":"IF(AND(Y83=0,Z83=0),\"\",IF(OR(Y83=0,Z83=0),100%,(+AA83/Z83)))","v":""},null,null,0,null,0,null,null,658319.11,439618.98,{"$f":"+AJ83-AK83","v":218700.13},{"$f":"IF(AND(AJ83=0,AK83=0),\"\",IF(OR(AJ83=0,AK83=0),100%,(+AL83/AK83)))","v":0.49747654207286501},null,0,0,{"$f":"+AO83-AP83","v":0},{"$f":"IF(AND(AO83=0,AP83=0),\"\",IF(OR(AO83=0,AP83=0),100%,(+AQ83/AP83)))","v":""},null,null,0,null,0,null,null,2522787.41,2081555.17,{"$f":"+AZ83-BA83","v":441232.24000000022},{"$f":"IF(AND(AZ83=0,BA83=0),\"\",IF(OR(AZ83=0,BA83=0),100%,(+BB83/BA83)))","v":0.21197239754159397},null,0,0,{"$f":"+BE83-BF83","v":0},{"$f":"IF(AND(BE83=0,BF83=0),\"\",IF(OR(BE83=0,BF83=0),100%,(+BG83/BF83)))","v":""},null,null,0,null,0]
["%,V4561006","4561006","PJM Trans Owner Admin Rev",null,null,5324,5823.35,{"$f":"+F84-G84","v":-499.35000000000036},{"$f":"IF(AND(F84=0,G84=0),\"\",IF(OR(F84=0,G84=0),100%,(+H84/G84)))","v":-8.5749611477929422E-2},null,0,0,{"$f":"+K84-L84","v":0},{"$f":"IF(AND(K84=0,L84=0),\"\",IF(OR(K84=0,L84=0),100%,(+M84/L84)))","v":""},null,0,0,null,null,80331.22,73946.240000000005,{"$f":"+T84-U84","v":6384.9799999999959},{"$f":"IF(AND(T84=0,U84=0),\"\",IF(OR(T84=0,U84=0),100%,(+V84/U84)))","v":8.6346242892133468E-2},null,0,0,{"$f":"+Y84-Z84","v":0},{"$f":"IF(AND(Y84=0,Z84=0),\"\",IF(OR(Y84=0,Z84=0),100%,(+AA84/Z84)))","v":""},null,null,0,null,0,null,null,24636.690000000002,21371.47,{"$f":"+AJ84-AK84","v":3265.2200000000012},{"$f":"IF(AND(AJ84=0,AK84=0),\"\",IF(OR(AJ84=0,AK84=0),100%,(+AL84/AK84)))","v":0.15278406211645718},null,0,0,{"$f":"+AO84-AP84","v":0},{"$f":"IF(AND(AO84=0,AP84=0),\"\",IF(OR(AO84=0,AP84=0),100%,(+AQ84/AP84)))","v":""},null,null,0,null,0,null,null,94258.010000000009,92313.41,{"$f":"+AZ84-BA84","v":1944.6000000000058},{"$f":"IF(AND(AZ84=0,BA84=0),\"\",IF(OR(AZ84=0,BA84=0),100%,(+BB84/BA84)))","v":2.1065195186701538E-2},null,0,0,{"$f":"+BE84-BF84","v":0},{"$f":"IF(AND(BE84=0,BF84=0),\"\",IF(OR(BE84=0,BF84=0),100%,(+BG84/BF84)))","v":""},null,null,0,null,0]
["%,V4561007","4561007","PJM Network Integ Trans Svc",null,null,1024149.55,938258.3,{"$f":"+F85-G85","v":85891.25},{"$f":"IF(AND(F85=0,G85=0),\"\",IF(OR(F85=0,G85=0),100%,(+H85/G85)))","v":9.154328823949652E-2},null,0,0,{"$f":"+K85-L85","v":0},{"$f":"IF(AND(K85=0,L85=0),\"\",IF(OR(K85=0,L85=0),100%,(+M85/L85)))","v":""},null,0,0,null,null,9989811.1999999993,9228085.5999999996,{"$f":"+T85-U85","v":761725.59999999963},{"$f":"IF(AND(T85=0,U85=0),\"\",IF(OR(T85=0,U85=0),100%,(+V85/U85)))","v":8.2544271154138371E-2},null,0,0,{"$f":"+Y85-Z85","v":0},{"$f":"IF(AND(Y85=0,Z85=0),\"\",IF(OR(Y85=0,Z85=0),100%,(+AA85/Z85)))","v":""},null,null,0,null,0,null,null,3039006.24,2784262.0700000003,{"$f":"+AJ85-AK85","v":254744.16999999993},{"$f":"IF(AND(AJ85=0,AK85=0),\"\",IF(OR(AJ85=0,AK85=0),100%,(+AL85/AK85)))","v":9.1494321868917997E-2},null,0,0,{"$f":"+AO85-AP85","v":0},{"$f":"IF(AND(AO85=0,AP85=0),\"\",IF(OR(AO85=0,AP85=0),100%,(+AQ85/AP85)))","v":""},null,null,0,null,0,null,null,11820408.059999999,10967140.67,{"$f":"+AZ85-BA85","v":853267.38999999873},{"$f":"IF(AND(AZ85=0,BA85=0),\"\",IF(OR(AZ85=0,BA85=0),100%,(+BB85/BA85)))","v":7.7802174301827273E-2},null,0,0,{"$f":"+BE85-BF85","v":0},{"$f":"IF(AND(BE85=0,BF85=0),\"\",IF(OR(BE85=0,BF85=0),100%,(+BG85/BF85)))","v":""},null,null,0,null,0]
["%,V4561019","4561019","Oth Elec Rev Trans Non Affil",null,null,3639,3613.5,{"$f":"+F86-G86","v":25.5},{"$f":"IF(AND(F86=0,G86=0),\"\",IF(OR(F86=0,G86=0),100%,(+H86/G86)))","v":7.0568700705687009E-3},null,0,0,{"$f":"+K86-L86","v":0},{"$f":"IF(AND(K86=0,L86=0),\"\",IF(OR(K86=0,L86=0),100%,(+M86/L86)))","v":""},null,0,0,null,null,45186,43240.5,{"$f":"+T86-U86","v":1945.5},{"$f":"IF(AND(T86=0,U86=0),\"\",IF(OR(T86=0,U86=0),100%,(+V86/U86)))","v":4.4992541714365002E-2},null,0,0,{"$f":"+Y86-Z86","v":0},{"$f":"IF(AND(Y86=0,Z86=0),\"\",IF(OR(Y86=0,Z86=0),100%,(+AA86/Z86)))","v":""},null,null,0,null,0,null,null,11644.5,11862,{"$f":"+AJ86-AK86","v":-217.5},{"$f":"IF(AND(AJ86=0,AK86=0),\"\",IF(OR(AJ86=0,AK86=0),100%,(+AL86/AK86)))","v":-1.8335862417804754E-2},null,0,0,{"$f":"+AO86-AP86","v":0},{"$f":"IF(AND(AO86=0,AP86=0),\"\",IF(OR(AO86=0,AP86=0),100%,(+AQ86/AP86)))","v":""},null,null,0,null,0,null,null,54574.5,52594.5,{"$f":"+AZ86-BA86","v":1980},{"$f":"IF(AND(AZ86=0,BA86=0),\"\",IF(OR(AZ86=0,BA86=0),100%,(+BB86/BA86)))","v":3.7646521974731201E-2},null,0,0,{"$f":"+BE86-BF86","v":0},{"$f":"IF(AND(BE86=0,BF86=0),\"\",IF(OR(BE86=0,BF86=0),100%,(+BG86/BF86)))","v":""},null,null,0,null,0]
["%,V4561027","4561027","PJM Transm Dist/Meter - NonAff",null,null,6492,0,{"$f":"+F87-G87","v":6492},{"$f":"IF(AND(F87=0,G87=0),\"\",IF(OR(F87=0,G87=0),100%,(+H87/G87)))","v":1},null,0,0,{"$f":"+K87-L87","v":0},{"$f":"IF(AND(K87=0,L87=0),\"\",IF(OR(K87=0,L87=0),100%,(+M87/L87)))","v":""},null,0,0,null,null,32460,0,{"$f":"+T87-U87","v":32460},{"$f":"IF(AND(T87=0,U87=0),\"\",IF(OR(T87=0,U87=0),100%,(+V87/U87)))","v":1},null,0,0,{"$f":"+Y87-Z87","v":0},{"$f":"IF(AND(Y87=0,Z87=0),\"\",IF(OR(Y87=0,Z87=0),100%,(+AA87/Z87)))","v":""},null,null,0,null,0,null,null,25968,0,{"$f":"+AJ87-AK87","v":25968},{"$f":"IF(AND(AJ87=0,AK87=0),\"\",IF(OR(AJ87=0,AK87=0),100%,(+AL87/AK87)))","v":1},null,0,0,{"$f":"+AO87-AP87","v":0},{"$f":"IF(AND(AO87=0,AP87=0),\"\",IF(OR(AO87=0,AP87=0),100%,(+AQ87/AP87)))","v":""},null,null,0,null,0,null,null,32460,0,{"$f":"+AZ87-BA87","v":32460},{"$f":"IF(AND(AZ87=0,BA87=0),\"\",IF(OR(AZ87=0,BA87=0),100%,(+BB87/BA87)))","v":1},null,0,0,{"$f":"+BE87-BF87","v":0},{"$f":"IF(AND(BE87=0,BF87=0),\"\",IF(OR(BE87=0,BF87=0),100%,(+BG87/BF87)))","v":""},null,null,0,null,0]
["%,V4561028","4561028","PJM Pow Fac Cre Rev Whsl Cu-NA",null,null,0,316.24,{"$f":"+F88-G88","v":-316.24},{"$f":"IF(AND(F88=0,G88=0),\"\",IF(OR(F88=0,G88=0),100%,(+H88/G88)))","v":1},null,0,0,{"$f":"+K88-L88","v":0},{"$f":"IF(AND(K88=0,L88=0),\"\",IF(OR(K88=0,L88=0),100%,(+M88/L88)))","v":""},null,0,0,null,null,955.69,4157.17,{"$f":"+T88-U88","v":-3201.48},{"$f":"IF(AND(T88=0,U88=0),\"\",IF(OR(T88=0,U88=0),100%,(+V88/U88)))","v":-0.77011043570505899},null,0,0,{"$f":"+Y88-Z88","v":0},{"$f":"IF(AND(Y88=0,Z88=0),\"\",IF(OR(Y88=0,Z88=0),100%,(+AA88/Z88)))","v":""},null,null,0,null,0,null,null,0,1622.04,{"$f":"+AJ88-AK88","v":-1622.04},{"$f":"IF(AND(AJ88=0,AK88=0),\"\",IF(OR(AJ88=0,AK88=0),100%,(+AL88/AK88)))","v":1},null,0,0,{"$f":"+AO88-AP88","v":0},{"$f":"IF(AND(AO88=0,AP88=0),\"\",IF(OR(AO88=0,AP88=0),100%,(+AQ88/AP88)))","v":""},null,null,0,null,0,null,null,1185.6200000000001,4873.43,{"$f":"+AZ88-BA88","v":-3687.8100000000004},{"$f":"IF(AND(AZ88=0,BA88=0),\"\",IF(OR(AZ88=0,BA88=0),100%,(+BB88/BA88)))","v":-0.75671754801033364},null,0,0,{"$f":"+BE88-BF88","v":0},{"$f":"IF(AND(BE88=0,BF88=0),\"\",IF(OR(BE88=0,BF88=0),100%,(+BG88/BF88)))","v":""},null,null,0,null,0]
["%,V4561029","4561029","PJM NITS Revenue Whsl Cus-NAff",null,null,245235.61000000002,209793.03,{"$f":"+F89-G89","v":35442.580000000016},{"$f":"IF(AND(F89=0,G89=0),\"\",IF(OR(F89=0,G89=0),100%,(+H89/G89)))","v":0.16894069359692271},null,0,0,{"$f":"+K89-L89","v":0},{"$f":"IF(AND(K89=0,L89=0),\"\",IF(OR(K89=0,L89=0),100%,(+M89/L89)))","v":""},null,0,0,null,null,2457547.62,2063846.32,{"$f":"+T89-U89","v":393701.30000000005},{"$f":"IF(AND(T89=0,U89=0),\"\",IF(OR(T89=0,U89=0),100%,(+V89/U89)))","v":0.19076095743407873},null,0,0,{"$f":"+Y89-Z89","v":0},{"$f":"IF(AND(Y89=0,Z89=0),\"\",IF(OR(Y89=0,Z89=0),100%,(+AA89/Z89)))","v":""},null,null,0,null,0,null,null,727722.83,622555.97,{"$f":"+AJ89-AK89","v":105166.85999999999},{"$f":"IF(AND(AJ89=0,AK89=0),\"\",IF(OR(AJ89=0,AK89=0),100%,(+AL89/AK89)))","v":0.16892755843301926},null,0,0,{"$f":"+AO89-AP89","v":0},{"$f":"IF(AND(AO89=0,AP89=0),\"\",IF(OR(AO89=0,AP89=0),100%,(+AQ89/AP89)))","v":""},null,null,0,null,0,null,null,2870044.75,2477999.75,{"$f":"+AZ89-BA89","v":392045},{"$f":"IF(AND(AZ89=0,BA89=0),\"\",IF(OR(AZ89=0,BA89=0),100%,(+BB89/BA89)))","v":0.15821026616326334},null,0,0,{"$f":"+BE89-BF89","v":0},{"$f":"IF(AND(BE89=0,BF89=0),\"\",IF(OR(BE89=0,BF89=0),100%,(+BG89/BF89)))","v":""},null,null,0,null,0]
["%,V4561030","4561030","PJM TO Serv Rev Whls Cus-NAff",null,null,523.76,733.94,{"$f":"+F90-G90","v":-210.18000000000006},{"$f":"IF(AND(F90=0,G90=0),\"\",IF(OR(F90=0,G90=0),100%,(+H90/G90)))","v":-0.28637218301223538},null,0,0,{"$f":"+K90-L90","v":0},{"$f":"IF(AND(K90=0,L90=0),\"\",IF(OR(K90=0,L90=0),100%,(+M90/L90)))","v":""},null,0,0,null,null,5707.7300000000005,7737.14,{"$f":"+T90-U90","v":-2029.4099999999999},{"$f":"IF(AND(T90=0,U90=0),\"\",IF(OR(T90=0,U90=0),100%,(+V90/U90)))","v":-0.26229459464349875},null,0,0,{"$f":"+Y90-Z90","v":0},{"$f":"IF(AND(Y90=0,Z90=0),\"\",IF(OR(Y90=0,Z90=0),100%,(+AA90/Z90)))","v":""},null,null,0,null,0,null,null,1649.92,2301.0500000000002,{"$f":"+AJ90-AK90","v":-651.13000000000011},{"$f":"IF(AND(AJ90=0,AK90=0),\"\",IF(OR(AJ90=0,AK90=0),100%,(+AL90/AK90)))","v":-0.28297081767019405},null,0,0,{"$f":"+AO90-AP90","v":0},{"$f":"IF(AND(AO90=0,AP90=0),\"\",IF(OR(AO90=0,AP90=0),100%,(+AQ90/AP90)))","v":""},null,null,0,null,0,null,null,7258.55,8812.25,{"$f":"+AZ90-BA90","v":-1553.6999999999998},{"$f":"IF(AND(AZ90=0,BA90=0),\"\",IF(OR(AZ90=0,BA90=0),100%,(+BB90/BA90)))","v":-0.17631138472013388},null,0,0,{"$f":"+BE90-BF90","v":0},{"$f":"IF(AND(BE90=0,BF90=0),\"\",IF(OR(BE90=0,BF90=0),100%,(+BG90/BF90)))","v":""},null,null,0,null,0]
["%,V4561033","4561033","PJM NITS Revenue - Affiliated",null,null,7544173.8899999997,6245334.71,{"$f":"+F91-G91","v":1298839.1799999997},{"$f":"IF(AND(F91=0,G91=0),\"\",IF(OR(F91=0,G91=0),100%,(+H91/G91)))","v":0.20796950688972757},null,0,0,{"$f":"+K91-L91","v":0},{"$f":"IF(AND(K91=0,L91=0),\"\",IF(OR(K91=0,L91=0),100%,(+M91/L91)))","v":""},null,0,0,null,null,73940772.180000007,61440775.600000001,{"$f":"+T91-U91","v":12499996.580000006},{"$f":"IF(AND(T91=0,U91=0),\"\",IF(OR(T91=0,U91=0),100%,(+V91/U91)))","v":0.20344789690447862},null,0,0,{"$f":"+Y91-Z91","v":0},{"$f":"IF(AND(Y91=0,Z91=0),\"\",IF(OR(Y91=0,Z91=0),100%,(+AA91/Z91)))","v":""},null,null,0,null,0,null,null,22386910.23,18532886.510000002,{"$f":"+AJ91-AK91","v":3854023.7199999988},{"$f":"IF(AND(AJ91=0,AK91=0),\"\",IF(OR(AJ91=0,AK91=0),100%,(+AL91/AK91)))","v":0.20795593378939861},null,0,0,{"$f":"+AO91-AP91","v":0},{"$f":"IF(AND(AO91=0,AP91=0),\"\",IF(OR(AO91=0,AP91=0),100%,(+AQ91/AP91)))","v":""},null,null,0,null,0,null,null,86220411.170000002,73701509.159999996,{"$f":"+AZ91-BA91","v":12518902.010000005},{"$f":"IF(AND(AZ91=0,BA91=0),\"\",IF(OR(AZ91=0,BA91=0),100%,(+BB91/BA91)))","v":0.16985950698543342},null,0,0,{"$f":"+BE91-BF91","v":0},{"$f":"IF(AND(BE91=0,BF91=0),\"\",IF(OR(BE91=0,BF91=0),100%,(+BG91/BF91)))","v":""},null,null,0,null,0]
["%,V4561034","4561034","PJM TO Adm. Serv Rev - Aff",null,null,15869.93,18970.34,{"$f":"+F92-G92","v":-3100.41},{"$f":"IF(AND(F92=0,G92=0),\"\",IF(OR(F92=0,G92=0),100%,(+H92/G92)))","v":-0.16343460370241122},null,0,0,{"$f":"+K92-L92","v":0},{"$f":"IF(AND(K92=0,L92=0),\"\",IF(OR(K92=0,L92=0),100%,(+M92/L92)))","v":""},null,0,0,null,null,166165.22,209512.58000000002,{"$f":"+T92-U92","v":-43347.360000000015},{"$f":"IF(AND(T92=0,U92=0),\"\",IF(OR(T92=0,U92=0),100%,(+V92/U92)))","v":-0.20689621596946595},null,0,0,{"$f":"+Y92-Z92","v":0},{"$f":"IF(AND(Y92=0,Z92=0),\"\",IF(OR(Y92=0,Z92=0),100%,(+AA92/Z92)))","v":""},null,null,0,null,0,null,null,49835.58,61809.86,{"$f":"+AJ92-AK92","v":-11974.279999999999},{"$f":"IF(AND(AJ92=0,AK92=0),\"\",IF(OR(AJ92=0,AK92=0),100%,(+AL92/AK92)))","v":-0.19372766739804942},null,0,0,{"$f":"+AO92-AP92","v":0},{"$f":"IF(AND(AO92=0,AP92=0),\"\",IF(OR(AO92=0,AP92=0),100%,(+AQ92/AP92)))","v":""},null,null,0,null,0,null,null,208452.85,238485.29,{"$f":"+AZ92-BA92","v":-30032.440000000002},{"$f":"IF(AND(AZ92=0,BA92=0),\"\",IF(OR(AZ92=0,BA92=0),100%,(+BB92/BA92)))","v":-0.12592994729360457},null,0,0,{"$f":"+BE92-BF92","v":0},{"$f":"IF(AND(BE92=0,BF92=0),\"\",IF(OR(BE92=0,BF92=0),100%,(+BG92/BF92)))","v":""},null,null,0,null,0]
["%,V4561035","4561035","PJM Affiliated Trans NITS Cost",null,null,-4909779.93,-5147951.29,{"$f":"+F93-G93","v":238171.36000000034},{"$f":"IF(AND(F93=0,G93=0),\"\",IF(OR(F93=0,G93=0),100%,(+H93/G93)))","v":-4.6265270703445278E-2},null,0,0,{"$f":"+K93-L93","v":0},{"$f":"IF(AND(K93=0,L93=0),\"\",IF(OR(K93=0,L93=0),100%,(+M93/L93)))","v":""},null,0,0,null,null,-48124330.530000001,-50643152.799999997,{"$f":"+T93-U93","v":2518822.2699999958},{"$f":"IF(AND(T93=0,U93=0),\"\",IF(OR(T93=0,U93=0),100%,(+V93/U93)))","v":-4.9736679703716945E-2},null,0,0,{"$f":"+Y93-Z93","v":0},{"$f":"IF(AND(Y93=0,Z93=0),\"\",IF(OR(Y93=0,Z93=0),100%,(+AA93/Z93)))","v":""},null,null,0,null,0,null,null,-14569494.84,-15276426.550000001,{"$f":"+AJ93-AK93","v":706931.71000000089},{"$f":"IF(AND(AJ93=0,AK93=0),\"\",IF(OR(AJ93=0,AK93=0),100%,(+AL93/AK93)))","v":-4.627598657881158E-2},null,0,0,{"$f":"+AO93-AP93","v":0},{"$f":"IF(AND(AO93=0,AP93=0),\"\",IF(OR(AO93=0,AP93=0),100%,(+AQ93/AP93)))","v":""},null,null,0,null,0,null,null,-58246283.359999999,-60403119.799999997,{"$f":"+AZ93-BA93","v":2156836.4399999976},{"$f":"IF(AND(AZ93=0,BA93=0),\"\",IF(OR(AZ93=0,BA93=0),100%,(+BB93/BA93)))","v":-3.570736821444772E-2},null,0,0,{"$f":"+BE93-BF93","v":0},{"$f":"IF(AND(BE93=0,BF93=0),\"\",IF(OR(BE93=0,BF93=0),100%,(+BG93/BF93)))","v":""},null,null,0,null,0]
["%,V4561036","4561036","PJM Affiliated Trans TO Cost",null,null,-6626.47,-12207.23,{"$f":"+F94-G94","v":5580.7599999999993},{"$f":"IF(AND(F94=0,G94=0),\"\",IF(OR(F94=0,G94=0),100%,(+H94/G94)))","v":-0.45716841576672179},null,0,0,{"$f":"+K94-L94","v":0},{"$f":"IF(AND(K94=0,L94=0),\"\",IF(OR(K94=0,L94=0),100%,(+M94/L94)))","v":""},null,0,0,null,null,-79999.44,-137087.41,{"$f":"+T94-U94","v":57087.97},{"$f":"IF(AND(T94=0,U94=0),\"\",IF(OR(T94=0,U94=0),100%,(+V94/U94)))","v":-0.41643481337928845},null,0,0,{"$f":"+Y94-Z94","v":0},{"$f":"IF(AND(Y94=0,Z94=0),\"\",IF(OR(Y94=0,Z94=0),100%,(+AA94/Z94)))","v":""},null,null,0,null,0,null,null,-21422.260000000002,-38795.06,{"$f":"+AJ94-AK94","v":17372.799999999996},{"$f":"IF(AND(AJ94=0,AK94=0),\"\",IF(OR(AJ94=0,AK94=0),100%,(+AL94/AK94)))","v":-0.44780959225220934},null,0,0,{"$f":"+AO94-AP94","v":0},{"$f":"IF(AND(AO94=0,AP94=0),\"\",IF(OR(AO94=0,AP94=0),100%,(+AQ94/AP94)))","v":""},null,null,0,null,0,null,null,-108034.70000000001,-150356.56,{"$f":"+AZ94-BA94","v":42321.859999999986},{"$f":"IF(AND(AZ94=0,BA94=0),\"\",IF(OR(AZ94=0,BA94=0),100%,(+BB94/BA94)))","v":-0.28147664458404731},null,0,0,{"$f":"+BE94-BF94","v":0},{"$f":"IF(AND(BE94=0,BF94=0),\"\",IF(OR(BE94=0,BF94=0),100%,(+BG94/BF94)))","v":""},null,null,0,null,0]
["%,V4561045","4561045","PJM Non-Aff Gen IPP Rev",null,null,1728,1994,{"$f":"+F95-G95","v":-266},{"$f":"IF(AND(F95=0,G95=0),\"\",IF(OR(F95=0,G95=0),100%,(+H95/G95)))","v":-0.13340020060180541},null,0,0,{"$f":"+K95-L95","v":0},{"$f":"IF(AND(K95=0,L95=0),\"\",IF(OR(K95=0,L95=0),100%,(+M95/L95)))","v":""},null,0,0,null,null,18876.010000000002,7976,{"$f":"+T95-U95","v":10900.010000000002},{"$f":"IF(AND(T95=0,U95=0),\"\",IF(OR(T95=0,U95=0),100%,(+V95/U95)))","v":1.3666010531594788},null,0,0,{"$f":"+Y95-Z95","v":0},{"$f":"IF(AND(Y95=0,Z95=0),\"\",IF(OR(Y95=0,Z95=0),100%,(+AA95/Z95)))","v":""},null,null,0,null,0,null,null,5184.01,6065,{"$f":"+AJ95-AK95","v":-880.98999999999978},{"$f":"IF(AND(AJ95=0,AK95=0),\"\",IF(OR(AJ95=0,AK95=0),100%,(+AL95/AK95)))","v":-0.14525803792250613},null,0,0,{"$f":"+AO95-AP95","v":0},{"$f":"IF(AND(AO95=0,AP95=0),\"\",IF(OR(AO95=0,AP95=0),100%,(+AQ95/AP95)))","v":""},null,null,0,null,0,null,null,22864.010000000002,7976,{"$f":"+AZ95-BA95","v":14888.010000000002},{"$f":"IF(AND(AZ95=0,BA95=0),\"\",IF(OR(AZ95=0,BA95=0),100%,(+BB95/BA95)))","v":1.8666010531594788},null,0,0,{"$f":"+BE95-BF95","v":0},{"$f":"IF(AND(BE95=0,BF95=0),\"\",IF(OR(BE95=0,BF95=0),100%,(+BG95/BF95)))","v":""},null,null,0,null,0]
["%,V4561058","4561058","NonAffil PJM Trans Enhncmt Rev",null,null,157873.97,143179.57,{"$f":"+F96-G96","v":14694.399999999994},{"$f":"IF(AND(F96=0,G96=0),\"\",IF(OR(F96=0,G96=0),100%,(+H96/G96)))","v":0.10262916699638079},null,0,0,{"$f":"+K96-L96","v":0},{"$f":"IF(AND(K96=0,L96=0),\"\",IF(OR(K96=0,L96=0),100%,(+M96/L96)))","v":""},null,0,0,null,null,1577830.6800000002,1431751.45,{"$f":"+T96-U96","v":146079.23000000021},{"$f":"IF(AND(T96=0,U96=0),\"\",IF(OR(T96=0,U96=0),100%,(+V96/U96)))","v":0.10202834437499625},null,0,0,{"$f":"+Y96-Z96","v":0},{"$f":"IF(AND(Y96=0,Z96=0),\"\",IF(OR(Y96=0,Z96=0),100%,(+AA96/Z96)))","v":""},null,null,0,null,0,null,null,473621.91000000003,429538.71,{"$f":"+AJ96-AK96","v":44083.200000000012},{"$f":"IF(AND(AJ96=0,AK96=0),\"\",IF(OR(AJ96=0,AK96=0),100%,(+AL96/AK96)))","v":0.10262916699638086},null,0,0,{"$f":"+AO96-AP96","v":0},{"$f":"IF(AND(AO96=0,AP96=0),\"\",IF(OR(AO96=0,AP96=0),100%,(+AQ96/AP96)))","v":""},null,null,0,null,0,null,null,1864189.8200000003,1733628.23,{"$f":"+AZ96-BA96","v":130561.59000000032},{"$f":"IF(AND(AZ96=0,BA96=0),\"\",IF(OR(AZ96=0,BA96=0),100%,(+BB96/BA96)))","v":7.531118133672772E-2},null,0,0,{"$f":"+BE96-BF96","v":0},{"$f":"IF(AND(BE96=0,BF96=0),\"\",IF(OR(BE96=0,BF96=0),100%,(+BG96/BF96)))","v":""},null,null,0,null,0]
["%,V4561059","4561059","Affil PJM Trans Enhancmnt Rev",null,null,137371.08000000002,130246.52,{"$f":"+F97-G97","v":7124.5600000000122},{"$f":"IF(AND(F97=0,G97=0),\"\",IF(OR(F97=0,G97=0),100%,(+H97/G97)))","v":5.4700578564402427E-2},null,0,0,{"$f":"+K97-L97","v":0},{"$f":"IF(AND(K97=0,L97=0),\"\",IF(OR(K97=0,L97=0),100%,(+M97/L97)))","v":""},null,0,0,null,null,1373613.08,1302509.57,{"$f":"+T97-U97","v":71103.510000000009},{"$f":"IF(AND(T97=0,U97=0),\"\",IF(OR(T97=0,U97=0),100%,(+V97/U97)))","v":5.4589625779102723E-2},null,0,0,{"$f":"+Y97-Z97","v":0},{"$f":"IF(AND(Y97=0,Z97=0),\"\",IF(OR(Y97=0,Z97=0),100%,(+AA97/Z97)))","v":""},null,null,0,null,0,null,null,412113.24,390739.56,{"$f":"+AJ97-AK97","v":21373.679999999993},{"$f":"IF(AND(AJ97=0,AK97=0),\"\",IF(OR(AJ97=0,AK97=0),100%,(+AL97/AK97)))","v":5.4700578564402316E-2},null,0,0,{"$f":"+AO97-AP97","v":0},{"$f":"IF(AND(AO97=0,AP97=0),\"\",IF(OR(AO97=0,AP97=0),100%,(+AQ97/AP97)))","v":""},null,null,0,null,0,null,null,1634106.12,1545418.25,{"$f":"+AZ97-BA97","v":88687.870000000112},{"$f":"IF(AND(AZ97=0,BA97=0),\"\",IF(OR(AZ97=0,BA97=0),100%,(+BB97/BA97)))","v":5.7387616588583774E-2},null,0,0,{"$f":"+BE97-BF97","v":0},{"$f":"IF(AND(BE97=0,BF97=0),\"\",IF(OR(BE97=0,BF97=0),100%,(+BG97/BF97)))","v":""},null,null,0,null,0]
["%,V4561060","4561060","Affil PJM Trans Enhancmnt Cost",null,null,-89401.67,-107360.58,{"$f":"+F98-G98","v":17958.910000000003},{"$f":"IF(AND(F98=0,G98=0),\"\",IF(OR(F98=0,G98=0),100%,(+H98/G98)))","v":-0.16727657395293508},null,0,0,{"$f":"+K98-L98","v":0},{"$f":"IF(AND(K98=0,L98=0),\"\",IF(OR(K98=0,L98=0),100%,(+M98/L98)))","v":""},null,0,0,null,null,-894016.70000000007,-1073605.8,{"$f":"+T98-U98","v":179589.09999999998},{"$f":"IF(AND(T98=0,U98=0),\"\",IF(OR(T98=0,U98=0),100%,(+V98/U98)))","v":-0.16727657395293502},null,0,0,{"$f":"+Y98-Z98","v":0},{"$f":"IF(AND(Y98=0,Z98=0),\"\",IF(OR(Y98=0,Z98=0),100%,(+AA98/Z98)))","v":""},null,null,0,null,0,null,null,-268205.01,-322081.74,{"$f":"+AJ98-AK98","v":53876.729999999981},{"$f":"IF(AND(AJ98=0,AK98=0),\"\",IF(OR(AJ98=0,AK98=0),100%,(+AL98/AK98)))","v":-0.16727657395293499},null,0,0,{"$f":"+AO98-AP98","v":0},{"$f":"IF(AND(AO98=0,AP98=0),\"\",IF(OR(AO98=0,AP98=0),100%,(+AQ98/AP98)))","v":""},null,null,0,null,0,null,null,-1108737.8600000001,-1266969.48,{"$f":"+AZ98-BA98","v":158231.61999999988},{"$f":"IF(AND(AZ98=0,BA98=0),\"\",IF(OR(AZ98=0,BA98=0),100%,(+BB98/BA98)))","v":-0.12488984343963824},null,0,0,{"$f":"+BE98-BF98","v":0},{"$f":"IF(AND(BE98=0,BF98=0),\"\",IF(OR(BE98=0,BF98=0),100%,(+BG98/BF98)))","v":""},null,null,0,null,0]
["%,V4561061","4561061","NAff PJM RTEP Rev for Whsl-FR",null,null,4465.47,4375.24,{"$f":"+F99-G99","v":90.230000000000473},{"$f":"IF(AND(F99=0,G99=0),\"\",IF(OR(F99=0,G99=0),100%,(+H99/G99)))","v":2.0622868688346348E-2},null,0,0,{"$f":"+K99-L99","v":0},{"$f":"IF(AND(K99=0,L99=0),\"\",IF(OR(K99=0,L99=0),100%,(+M99/L99)))","v":""},null,0,0,null,null,45661.4,43752.39,{"$f":"+T99-U99","v":1909.010000000002},{"$f":"IF(AND(T99=0,U99=0),\"\",IF(OR(T99=0,U99=0),100%,(+V99/U99)))","v":4.3632130724744457E-2},null,0,0,{"$f":"+Y99-Z99","v":0},{"$f":"IF(AND(Y99=0,Z99=0),\"\",IF(OR(Y99=0,Z99=0),100%,(+AA99/Z99)))","v":""},null,null,0,null,0,null,null,13396.41,13125.710000000001,{"$f":"+AJ99-AK99","v":270.69999999999891},{"$f":"IF(AND(AJ99=0,AK99=0),\"\",IF(OR(AJ99=0,AK99=0),100%,(+AL99/AK99)))","v":2.0623646263706791E-2},null,0,0,{"$f":"+AO99-AP99","v":0},{"$f":"IF(AND(AO99=0,AP99=0),\"\",IF(OR(AO99=0,AP99=0),100%,(+AQ99/AP99)))","v":""},null,null,0,null,0,null,null,54411.880000000005,51957.57,{"$f":"+AZ99-BA99","v":2454.3100000000049},{"$f":"IF(AND(AZ99=0,BA99=0),\"\",IF(OR(AZ99=0,BA99=0),100%,(+BB99/BA99)))","v":4.7236812653093763E-2},null,0,0,{"$f":"+BE99-BF99","v":0},{"$f":"IF(AND(BE99=0,BF99=0),\"\",IF(OR(BE99=0,BF99=0),100%,(+BG99/BF99)))","v":""},null,null,0,null,0]
["%,V4561062","4561062","PROVISION RTO Tran Cost Affi",null,null,94426,145399,{"$f":"+F100-G100","v":-50973},{"$f":"IF(AND(F100=0,G100=0),\"\",IF(OR(F100=0,G100=0),100%,(+H100/G100)))","v":-0.35057325015990481},null,0,0,{"$f":"+K100-L100","v":0},{"$f":"IF(AND(K100=0,L100=0),\"\",IF(OR(K100=0,L100=0),100%,(+M100/L100)))","v":""},null,0,0,null,null,-496745,800995,{"$f":"+T100-U100","v":-1297740},{"$f":"IF(AND(T100=0,U100=0),\"\",IF(OR(T100=0,U100=0),100%,(+V100/U100)))","v":-1.6201599260919233},null,0,0,{"$f":"+Y100-Z100","v":0},{"$f":"IF(AND(Y100=0,Z100=0),\"\",IF(OR(Y100=0,Z100=0),100%,(+AA100/Z100)))","v":""},null,null,0,null,0,null,null,274970,435139,{"$f":"+AJ100-AK100","v":-160169},{"$f":"IF(AND(AJ100=0,AK100=0),\"\",IF(OR(AJ100=0,AK100=0),100%,(+AL100/AK100)))","v":-0.36808697910322907},null,0,0,{"$f":"+AO100-AP100","v":0},{"$f":"IF(AND(AO100=0,AP100=0),\"\",IF(OR(AO100=0,AP100=0),100%,(+AQ100/AP100)))","v":""},null,null,0,null,0,null,null,714150,1360625,{"$f":"+AZ100-BA100","v":-646475},{"$f":"IF(AND(AZ100=0,BA100=0),\"\",IF(OR(AZ100=0,BA100=0),100%,(+BB100/BA100)))","v":-0.47513091410197522},null,0,0,{"$f":"+BE100-BF100","v":0},{"$f":"IF(AND(BE100=0,BF100=0),\"\",IF(OR(BE100=0,BF100=0),100%,(+BG100/BF100)))","v":""},null,null,0,null,0]
["%,V4561063","4561063","PROVISION RTO Tran Rev Aff",null,null,-16993,226375,{"$f":"+F101-G101","v":-243368},{"$f":"IF(AND(F101=0,G101=0),\"\",IF(OR(F101=0,G101=0),100%,(+H101/G101)))","v":-1.0750657095527334},null,0,0,{"$f":"+K101-L101","v":0},{"$f":"IF(AND(K101=0,L101=0),\"\",IF(OR(K101=0,L101=0),100%,(+M101/L101)))","v":""},null,0,0,null,null,508439,2945774,{"$f":"+T101-U101","v":-2437335},{"$f":"IF(AND(T101=0,U101=0),\"\",IF(OR(T101=0,U101=0),100%,(+V101/U101)))","v":-0.82740054057100099},null,0,0,{"$f":"+Y101-Z101","v":0},{"$f":"IF(AND(Y101=0,Z101=0),\"\",IF(OR(Y101=0,Z101=0),100%,(+AA101/Z101)))","v":""},null,null,0,null,0,null,null,-22820,679125,{"$f":"+AJ101-AK101","v":-701945},{"$f":"IF(AND(AJ101=0,AK101=0),\"\",IF(OR(AJ101=0,AK101=0),100%,(+AL101/AK101)))","v":-1.0336020614761643},null,0,0,{"$f":"+AO101-AP101","v":0},{"$f":"IF(AND(AO101=0,AP101=0),\"\",IF(OR(AO101=0,AP101=0),100%,(+AQ101/AP101)))","v":""},null,null,0,null,0,null,null,961189,3008991,{"$f":"+AZ101-BA101","v":-2047802},{"$f":"IF(AND(AZ101=0,BA101=0),\"\",IF(OR(AZ101=0,BA101=0),100%,(+BB101/BA101)))","v":-0.68056102527392071},null,0,0,{"$f":"+BE101-BF101","v":0},{"$f":"IF(AND(BE101=0,BF101=0),\"\",IF(OR(BE101=0,BF101=0),100%,(+BG101/BF101)))","v":""},null,null,0,null,0]
["%,V4561064","4561064","PROVISION RTO Tran Rv Frml Rts",null,null,-522,7641,{"$f":"+F102-G102","v":-8163},{"$f":"IF(AND(F102=0,G102=0),\"\",IF(OR(F102=0,G102=0),100%,(+H102/G102)))","v":-1.0683156654888104},null,0,0,{"$f":"+K102-L102","v":0},{"$f":"IF(AND(K102=0,L102=0),\"\",IF(OR(K102=0,L102=0),100%,(+M102/L102)))","v":""},null,0,0,null,null,17554,99132,{"$f":"+T102-U102","v":-81578},{"$f":"IF(AND(T102=0,U102=0),\"\",IF(OR(T102=0,U102=0),100%,(+V102/U102)))","v":-0.8229229713916798},null,0,0,{"$f":"+Y102-Z102","v":0},{"$f":"IF(AND(Y102=0,Z102=0),\"\",IF(OR(Y102=0,Z102=0),100%,(+AA102/Z102)))","v":""},null,null,0,null,0,null,null,-613,22923,{"$f":"+AJ102-AK102","v":-23536},{"$f":"IF(AND(AJ102=0,AK102=0),\"\",IF(OR(AJ102=0,AK102=0),100%,(+AL102/AK102)))","v":-1.0267417004755051},null,0,0,{"$f":"+AO102-AP102","v":0},{"$f":"IF(AND(AO102=0,AP102=0),\"\",IF(OR(AO102=0,AP102=0),100%,(+AQ102/AP102)))","v":""},null,null,0,null,0,null,null,32837,98314,{"$f":"+AZ102-BA102","v":-65477},{"$f":"IF(AND(AZ102=0,BA102=0),\"\",IF(OR(AZ102=0,BA102=0),100%,(+BB102/BA102)))","v":-0.66599873873507331},null,0,0,{"$f":"+BE102-BF102","v":0},{"$f":"IF(AND(BE102=0,BF102=0),\"\",IF(OR(BE102=0,BF102=0),100%,(+BG102/BF102)))","v":""},null,null,0,null,0]
["%,V4561065","4561065","PROVISION RTO Tran Rev NonAff",null,null,-4508,31916,{"$f":"+F103-G103","v":-36424},{"$f":"IF(AND(F103=0,G103=0),\"\",IF(OR(F103=0,G103=0),100%,(+H103/G103)))","v":-1.141245770146635},null,0,0,{"$f":"+K103-L103","v":0},{"$f":"IF(AND(K103=0,L103=0),\"\",IF(OR(K103=0,L103=0),100%,(+M103/L103)))","v":""},null,0,0,null,null,56828,430034,{"$f":"+T103-U103","v":-373206},{"$f":"IF(AND(T103=0,U103=0),\"\",IF(OR(T103=0,U103=0),100%,(+V103/U103)))","v":-0.86785230935228375},null,0,0,{"$f":"+Y103-Z103","v":0},{"$f":"IF(AND(Y103=0,Z103=0),\"\",IF(OR(Y103=0,Z103=0),100%,(+AA103/Z103)))","v":""},null,null,0,null,0,null,null,-9739,95748,{"$f":"+AJ103-AK103","v":-105487},{"$f":"IF(AND(AJ103=0,AK103=0),\"\",IF(OR(AJ103=0,AK103=0),100%,(+AL103/AK103)))","v":-1.1017149183272759},null,0,0,{"$f":"+AO103-AP103","v":0},{"$f":"IF(AND(AO103=0,AP103=0),\"\",IF(OR(AO103=0,AP103=0),100%,(+AQ103/AP103)))","v":""},null,null,0,null,0,null,null,120662,431576,{"$f":"+AZ103-BA103","v":-310914},{"$f":"IF(AND(AZ103=0,BA103=0),\"\",IF(OR(AZ103=0,BA103=0),100%,(+BB103/BA103)))","v":-0.72041540771497947},null,0,0,{"$f":"+BE103-BF103","v":0},{"$f":"IF(AND(BE103=0,BF103=0),\"\",IF(OR(BE103=0,BF103=0),100%,(+BG103/BF103)))","v":""},null,null,0,null,0]
["%,V4561075","4561075","PJM-Nonaff Power Factor Credit",null,null,349.98,0,{"$f":"+F104-G104","v":349.98},{"$f":"IF(AND(F104=0,G104=0),\"\",IF(OR(F104=0,G104=0),100%,(+H104/G104)))","v":1},null,0,0,{"$f":"+K104-L104","v":0},{"$f":"IF(AND(K104=0,L104=0),\"\",IF(OR(K104=0,L104=0),100%,(+M104/L104)))","v":""},null,0,0,null,null,3587.66,0,{"$f":"+T104-U104","v":3587.66},{"$f":"IF(AND(T104=0,U104=0),\"\",IF(OR(T104=0,U104=0),100%,(+V104/U104)))","v":1},null,0,0,{"$f":"+Y104-Z104","v":0},{"$f":"IF(AND(Y104=0,Z104=0),\"\",IF(OR(Y104=0,Z104=0),100%,(+AA104/Z104)))","v":""},null,null,0,null,0,null,null,1772.92,0,{"$f":"+AJ104-AK104","v":1772.92},{"$f":"IF(AND(AJ104=0,AK104=0),\"\",IF(OR(AJ104=0,AK104=0),100%,(+AL104/AK104)))","v":1},null,0,0,{"$f":"+AO104-AP104","v":0},{"$f":"IF(AND(AO104=0,AP104=0),\"\",IF(OR(AO104=0,AP104=0),100%,(+AQ104/AP104)))","v":""},null,null,0,null,0,null,null,3587.66,0,{"$f":"+AZ104-BA104","v":3587.66},{"$f":"IF(AND(AZ104=0,BA104=0),\"\",IF(OR(AZ104=0,BA104=0),100%,(+BB104/BA104)))","v":1},null,0,0,{"$f":"+BE104-BF104","v":0},{"$f":"IF(AND(BE104=0,BF104=0),\"\",IF(OR(BE104=0,BF104=0),100%,(+BG104/BF104)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4561","Line 22","(456.1) Revenues from Transmission of Electricity of Others",null,null,4435561.87,3014569.89,{"$f":"+F105-G105","v":1420991.98},{"$f":"IF(AND(F105=0,G105=0),\"\",IF(OR(F105=0,G105=0),100%,(+H105/G105)))","v":0.47137470082008942},null,0,0,{"$f":"+K105-L105","v":0},{"$f":"IF(AND(K105=0,L105=0),\"\",IF(OR(K105=0,L105=0),100%,(+M105/L105)))","v":""},null,0,0,null,null,42907201.18999999,30095474.320000004,{"$f":"+T105-U105","v":12811726.869999986},{"$f":"IF(AND(T105=0,U105=0),\"\",IF(OR(T105=0,U105=0),100%,(+V105/U105)))","v":0.42570277290781655},null,0,0,{"$f":"+Y105-Z105","v":0},{"$f":"IF(AND(Y105=0,Z105=0),\"\",IF(OR(Y105=0,Z105=0),100%,(+AA105/Z105)))","v":""},null,null,0,null,0,null,null,13214457.479999999,8913390.5800000019,{"$f":"+AJ105-AK105","v":4301066.8999999966},{"$f":"IF(AND(AJ105=0,AK105=0),\"\",IF(OR(AJ105=0,AK105=0),100%,(+AL105/AK105)))","v":0.48253993375436666},null,0,0,{"$f":"+AO105-AP105","v":0},{"$f":"IF(AND(AO105=0,AP105=0),\"\",IF(OR(AO105=0,AP105=0),100%,(+AQ105/AP105)))","v":""},null,null,0,null,0,null,null,49776782.490000002,36043323.840000018,{"$f":"+AZ105-BA105","v":13733458.649999984},{"$f":"IF(AND(AZ105=0,BA105=0),\"\",IF(OR(AZ105=0,BA105=0),100%,(+BB105/BA105)))","v":0.38102642006503629},null,0,0,{"$f":"+BE105-BF105","v":0},{"$f":"IF(AND(BE105=0,BF105=0),\"\",IF(OR(BE105=0,BF105=0),100%,(+BG105/BF105)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4571","Line 23","(457.1) Regional Control Service Revenues",null,null,0,0,{"$f":"+F106-G106","v":0},{"$f":"IF(AND(F106=0,G106=0),\"\",IF(OR(F106=0,G106=0),100%,(+H106/G106)))","v":""},null,0,0,{"$f":"+K106-L106","v":0},{"$f":"IF(AND(K106=0,L106=0),\"\",IF(OR(K106=0,L106=0),100%,(+M106/L106)))","v":""},null,0,0,null,null,0,0,{"$f":"+T106-U106","v":0},{"$f":"IF(AND(T106=0,U106=0),\"\",IF(OR(T106=0,U106=0),100%,(+V106/U106)))","v":""},null,0,0,{"$f":"+Y106-Z106","v":0},{"$f":"IF(AND(Y106=0,Z106=0),\"\",IF(OR(Y106=0,Z106=0),100%,(+AA106/Z106)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AJ106-AK106","v":0},{"$f":"IF(AND(AJ106=0,AK106=0),\"\",IF(OR(AJ106=0,AK106=0),100%,(+AL106/AK106)))","v":""},null,0,0,{"$f":"+AO106-AP106","v":0},{"$f":"IF(AND(AO106=0,AP106=0),\"\",IF(OR(AO106=0,AP106=0),100%,(+AQ106/AP106)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AZ106-BA106","v":0},{"$f":"IF(AND(AZ106=0,BA106=0),\"\",IF(OR(AZ106=0,BA106=0),100%,(+BB106/BA106)))","v":""},null,0,0,{"$f":"+BE106-BF106","v":0},{"$f":"IF(AND(BE106=0,BF106=0),\"\",IF(OR(BE106=0,BF106=0),100%,(+BG106/BF106)))","v":""},null,null,0,null,0]
["%,FACCOUNT,X,TGL_FERC_ACCT,N4572","Line 24","(457.2) Miscellaneous Revenues",null,null,0,0,{"$f":"+F107-G107","v":0},{"$f":"IF(AND(F107=0,G107=0),\"\",IF(OR(F107=0,G107=0),100%,(+H107/G107)))","v":""},null,0,0,{"$f":"+K107-L107","v":0},{"$f":"IF(AND(K107=0,L107=0),\"\",IF(OR(K107=0,L107=0),100%,(+M107/L107)))","v":""},null,0,0,null,null,0,0,{"$f":"+T107-U107","v":0},{"$f":"IF(AND(T107=0,U107=0),\"\",IF(OR(T107=0,U107=0),100%,(+V107/U107)))","v":""},null,0,0,{"$f":"+Y107-Z107","v":0},{"$f":"IF(AND(Y107=0,Z107=0),\"\",IF(OR(Y107=0,Z107=0),100%,(+AA107/Z107)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AJ107-AK107","v":0},{"$f":"IF(AND(AJ107=0,AK107=0),\"\",IF(OR(AJ107=0,AK107=0),100%,(+AL107/AK107)))","v":""},null,0,0,{"$f":"+AO107-AP107","v":0},{"$f":"IF(AND(AO107=0,AP107=0),\"\",IF(OR(AO107=0,AP107=0),100%,(+AQ107/AP107)))","v":""},null,null,0,null,0,null,null,0,0,{"$f":"+AZ107-BA107","v":0},{"$f":"IF(AND(AZ107=0,BA107=0),\"\",IF(OR(AZ107=0,BA107=0),100%,(+BB107/BA107)))","v":""},null,0,0,{"$f":"+BE107-BF107","v":0},{"$f":"IF(AND(BE107=0,BF107=0),\"\",IF(OR(BE107=0,BF107=0),100%,(+BG107/BF107)))","v":""},null,null,0,null,0]
[null,"Line 25",null,null,null,null,null,{"$f":"+F108-G108","v":0},{"$f":"IF(AND(F108=0,G108=0),\"\",IF(OR(F108=0,G108=0),100%,(+H108/G108)))","v":""},null,null,null,{"$f":"+K108-L108","v":0},{"$f":"IF(AND(K108=0,L108=0),\"\",IF(OR(K108=0,L108=0),100%,(+M108/L108)))","v":""},null,null,null,null,null,null,null,{"$f":"+T108-U108","v":0},{"$f":"IF(AND(T108=0,U108=0),\"\",IF(OR(T108=0,U108=0),100%,(+V108/U108)))","v":""},null,null,null,{"$f":"+Y108-Z108","v":0},{"$f":"IF(AND(Y108=0,Z108=0),\"\",IF(OR(Y108=0,Z108=0),100%,(+AA108/Z108)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"+AJ108-AK108","v":0},{"$f":"IF(AND(AJ108=0,AK108=0),\"\",IF(OR(AJ108=0,AK108=0),100%,(+AL108/AK108)))","v":""},null,null,null,{"$f":"+AO108-AP108","v":0},{"$f":"IF(AND(AO108=0,AP108=0),\"\",IF(OR(AO108=0,AP108=0),100%,(+AQ108/AP108)))","v":""},null,null,null,null,null,null,null,null,null,{"$f":"+AZ108-BA108","v":0},{"$f":"IF(AND(AZ108=0,BA108=0),\"\",IF(OR(AZ108=0,BA108=0),100%,(+BB108/BA108)))","v":""},null,null,null,{"$f":"+BE108-BF108","v":0},{"$f":"IF(AND(BE108=0,BF108=0),\"\",IF(OR(BE108=0,BF108=0),100%,(+BG108/BF108)))","v":""}]
["%,FACCOUNT,TGL_FERC_ACCT,NOTHER_OPER_REVENUES","Line 26","TOTAL Other Operating Revenues",null,null,5680128.2650000006,3872990.1950000003,{"$f":"+F109-G109","v":1807138.0700000003},{"$f":"IF(AND(F109=0,G109=0),\"\",IF(OR(F109=0,G109=0),100%,(+H109/G109)))","v":0.46660021818103264},null,0,0,{"$f":"+K109-L109","v":0},{"$f":"IF(AND(K109=0,L109=0),\"\",IF(OR(K109=0,L109=0),100%,(+M109/L109)))","v":""},null,0,0,null,null,54255410.25,39813250.82,{"$f":"+T109-U109","v":14442159.43},{"$f":"IF(AND(T109=0,U109=0),\"\",IF(OR(T109=0,U109=0),100%,(+V109/U109)))","v":0.36274755596558944},null,0,0,{"$f":"+Y109-Z109","v":0},{"$f":"IF(AND(Y109=0,Z109=0),\"\",IF(OR(Y109=0,Z109=0),100%,(+AA109/Z109)))","v":""},null,null,0,null,0,null,null,17124354.925000001,11601500.685000001,{"$f":"+AJ109-AK109","v":5522854.2400000002},{"$f":"IF(AND(AJ109=0,AK109=0),\"\",IF(OR(AJ109=0,AK109=0),100%,(+AL109/AK109)))","v":0.47604653828454263},null,0,0,{"$f":"+AO109-AP109","v":0},{"$f":"IF(AND(AO109=0,AP109=0),\"\",IF(OR(AO109=0,AP109=0),100%,(+AQ109/AP109)))","v":""},null,null,0,null,0,null,null,62892524.719999999,47782531.93,{"$f":"+AZ109-BA109","v":15109992.789999999},{"$f":"IF(AND(AZ109=0,BA109=0),\"\",IF(OR(AZ109=0,BA109=0),100%,(+BB109/BA109)))","v":0.31622419699600041},null,0,0,{"$f":"+BE109-BF109","v":0},{"$f":"IF(AND(BE109=0,BF109=0),\"\",IF(OR(BE109=0,BF109=0),100%,(+BG109/BF109)))","v":""},null,null,0,null,0]
["%,FACCOUNT,TGL_FERC_ACCT,N440&450","Line 27","TOTAL Electric Operating Revenues",null,null,56923373.624999993,53142028.465000004,{"$f":"+F110-G110","v":3781345.159999989},{"$f":"IF(AND(F110=0,G110=0),\"\",IF(OR(F110=0,G110=0),100%,(+H110/G110)))","v":7.1155453964096033E-2},null,432727710,445845087,{"$f":"+K110-L110","v":-13117377},{"$f":"IF(AND(K110=0,L110=0),\"\",IF(OR(K110=0,L110=0),100%,(+M110/L110)))","v":-2.9421378372169883E-2},null,161606,162602,null,null,634333152.96999979,582488042.34000003,{"$f":"+T110-U110","v":51845110.629999757},{"$f":"IF(AND(T110=0,U110=0),\"\",IF(OR(T110=0,U110=0),100%,(+V110/U110)))","v":8.9006308905029183E-2},null,4809223321,4781518753,{"$f":"+Y110-Z110","v":27704568},{"$f":"IF(AND(Y110=0,Z110=0),\"\",IF(OR(Y110=0,Z110=0),100%,(+AA110/Z110)))","v":5.7940937662573676E-3},null,null,1619912,null,1624974,null,null,172416525.245,168603107.59500003,{"$f":"+AJ110-AK110","v":3813417.6499999762},{"$f":"IF(AND(AJ110=0,AK110=0),\"\",IF(OR(AJ110=0,AK110=0),100%,(+AL110/AK110)))","v":2.2617718643479286E-2},null,1316000324,1366486665,{"$f":"+AO110-AP110","v":-50486341},{"$f":"IF(AND(AO110=0,AP110=0),\"\",IF(OR(AO110=0,AP110=0),100%,(+AQ110/AP110)))","v":-3.6946091237560666E-2},null,null,484937,null,487524,null,null,758427478.90999985,682428949.05000007,{"$f":"+AZ110-BA110","v":75998529.859999776},{"$f":"IF(AND(AZ110=0,BA110=0),\"\",IF(OR(AZ110=0,BA110=0),100%,(+BB110/BA110)))","v":0.11136475081515267},null,5814197106,5758429814,{"$f":"+BE110-BF110","v":55767292},{"$f":"IF(AND(BE110=0,BF110=0),\"\",IF(OR(BE110=0,BF110=0),100%,(+BG110/BF110)))","v":9.6844615288038307E-3},null,null,1945012,null,1950173]